METRIS RECEIVABLES INC
S-3, 1998-08-13
ASSET-BACKED SECURITIES
Previous: HELPMATE ROBOTICS INC, 10-Q, 1998-08-13
Next: TEXTAINER EQUIPMENT INCOME FUND VI LP, 10-Q, 1998-08-13





  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST __, 1998 
                                                  Registration No. [     ]


                     SECURITIES AND EXCHANGE COMMISSION
                            --------------------
                           WASHINGTON, D.C. 20549

                                  FORM S-3

                           REGISTRATION STATEMENT
                                   UNDER
                         THE SECURITIES ACT OF 1933

                            Metris Master Trust
                (Issuer with respect to Offered Securities)


                          Metris Receivables, Inc.
                 (Originator of the Trust described herein)
           (Exact name of registrant as specified in its charter)


              DELAWARE                                 41-1810301
    (State or other jurisdiction of                  (I.R.S. employer
    incorporation or organization)                   identification number)

                           600 SOUTH HIGHWAY 169
                                 SUITE 300
                          ST. LOUIS PARK, MN 55426
                               (612) 417-5645
            (Address, including zip code, and telephone number,
                    including area code, of registrant's
                        principal executive offices)

                           JILL B. BARCLIFT, ESQ.
                           600 SOUTH HIGHWAY 169
                                 SUITE 1800
                          ST. LOUIS PARK, MN 55426
                               (612) 525-5090
         (Name, address, including zip code, and telephone number,
                 including area code, of agent for service)

                                 Copies to:

          ANDREW M. FAULKNER, ESQ.                  RENWICK MARTIN, ESQ.
        SKADDEN, ARPS, SLATE, MEAGHER                 BROWN & WOOD LLP
                  & FLOM LLP                        ONE WORLD TRADE CENTER
               919 THIRD AVENUE                          58TH FLOOR
              NEW YORK, NY 10022                     NEW YORK, NY 10048
                (212) 735-2853                        (212) 839-5319


   APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon
as practicable on or after the effective date of the Registration
Statement.
   If the only securities being registered on this Form are to be offered
pursuant to dividend or interest reinvestment plans, please check the
following box. |_|
   If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, other than securities offered only in connection with dividend
or interest reinvestment plans, check the following box. |_|
   If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of
the earlier effective registration statement for the same offering. |_|
   If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering.   |_|
   If delivery of the prospectus is expected to be made pursuant to
Rule 434, please check the following box. |_|        


                        CALCULATION OF REGISTRATION FEE

  TITLE OF EACH                        PROPOSED         PROPOSED
      CLASS                             MAXIMUM         MAXIMUM
 OF SECURITIES TO                       OFFERING       AGGREGATE    AMOUNT OF
        BE            AMOUNT TO BE      PRICE PER       OFFERING  REGISTRATION
    REGISTERED         REGISTERED      SECURITY (1)     PRICE (1)     FEE

Floating Rate           $500,000          100%         $500,000      $147.50
Series 1998-2,
Class A...........

Floating Rate           $500,000          100%         $500,000      $147.50
Asset Backed
Securities,
Series 1998-2,
Class B...........

Total.............     $1,000,000         100%       $1,000,000      $295.00
=============================================================================
(1)Estimated solely for purpose of calculating the registration fee.

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.



               SUBJECT TO COMPLETION, DATED AUGUST __, 1998

                                 Prospectus
                            METRIS MASTER TRUST
             $__________ FLOATING RATE ASSET BACKED SECURITIES,
                           SERIES 1998-2, CLASS A
             $__________ FLOATING RATE ASSET BACKED SECURITIES,
                           SERIES 1998-2, CLASS B


  METRIS RECEIVABLES, INC.            DIRECT MERCHANTS CREDIT CARD BANK, 
     TRANSFEROR                                NATIONAL ASSOCIATION
                                                   SERVICER

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


   Each of the Floating Rate Asset Backed Securities, Series 1998-2, Class
A (the "Class A Securities") and each of the Floating Rate Asset Backed
Securities, Series 1998-2, Class B (the "Class B Securities," and, together
with the Class A Securities, the "Offered Securities") will represent an
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 interests in the Trust
represented by the Class B Securities will be subordinated to fund certain
payments with respect to the Class A Securities as described in
"Description of the Offered Securities--Application of Collections,"
"--Redirected 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(R) and VISA(R) 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 113 herein.

                                                    (continued on next page)

   POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION
SET FORTH IN "RISK FACTORS" BEGINNING ON PAGE 29 HEREIN.

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


      THE OFFERED SECURITIES 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 SECURITY IS NOT A DEPOSIT
AND NEITHER THE OFFERED SECURITIES 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.


                          PRICE TO     UNDERWRITING        PROCEEDS TO
                          PUBLIC(1)      DISCOUNT       THE TRANSFEROR(1)(2)
Per Class A Security...         %              %                   %
Per Class B Security...         %              %                   %
Total..................   $             $                 $
=============================================================================

(1) Plus accrued interest, if any, from               , 1998.
(2) Before deduction of expenses estimated to be $            .

      The Offered Securities 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
Securities will be delivered in book-entry form on or about           , 1998
through the facilities of The Depository Trust Company, Cedel Bank, societe
anonyme and the Euroclear System.

                    UNDERWRITERS OF THE CLASS A SECURITIES
                             CHASE SECURITIES INC.

                       UNDERWRITERS OF THE B SECURITIES
                             CHASE SECURITIES INC.

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


                The date of this Prospectus is         , 1998.


(continued from previous page)

      Concurrently with the issuance of the Offered Securities, the Trust
will issue the Floating Rate Asset Backed Collateralized Trust Obligations,
Series 1998-2 (the "Collateralized Trust Obligations"), which may be
privately placed, and the Asset Backed Securities, Series 1998-2, Class D
(the "Class D Securities," and, together with the Collateralized Trust
Obligations and the Offered Securities, the "Securities" or the "Series
1998-2 Securities"), which will initially be retained by the Transferor.
The Securities constitute "Series 1998-2". The Collateralized Trust
Obligations will be subordinated to the Offered Securities and the Class D
Securities will be subordinated to the Collateralized Trust Obligations and
the Offered Securities as described in "Description of the Offered
Securities--Subordination of the Class B Securities," " --Redirected
Principal Collections," " --Application of Collections" and " --Investor
Charge-Offs." The Transferor will own the remaining interest in the Trust
not represented by the securities and any other investor Securities issued
by the Trust, which retained interest will be represented by the
Exchangeable Transferor Security (as defined herein). The Transferor from
time to time may offer other series of Securities that evidence interests
in the Trust by exchanging a portion of its interest in the Trust therefor.
Only the Offered Securities are being offered hereby.

      Interest will accrue on the Class A Securities from        , 1998
through        , 1998 at the rate of      % 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       , 1998, and
with respect to each Interest Accrual Period (as defined herein) thereafter, 
at a rate of      % 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 Securities from       , 1998 through         , 1998 at the rate
of      % per annum above LIBOR as determined by the Trustee on        , 1998,
and with respect to each Interest Accrual Period thereafter, at the rate 
of     % per annum above LIBOR as determined by the Trustee on the related 
LIBOR Determination Date.  Interest with respect to the Securities will be 
paid on      , 1998 and on the th day of each month thereafter (or, if any
such the day is not a business day, the next succeeding business day) (each, a
"Distribution Date"). Principal with respect to the Class A Securities and
the Class B Securities is scheduled to be distributed on the 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 Securityholders unless and until the Class A
Invested Amount is paid in full. See "Maturity Considerations" and
"Description of the Offered Securities--Pay Out Events."

      Application has been made to list the Offered Securities on the
Luxembourg Stock Exchange.

      There currently is no secondary market for the Offered Securities,
and there is no assurance that one will develop or, if one does develop,
that it will continue until the Offered Securities 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 SECURITIES, INCLUDING OVER-ALLOTMENT TRANSACTIONS, STABILIZING
TRANSACTIONS, SYNDICATE COVERING TRANSACTIONS AND PENALTY BIDS. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."


                          REPORTS TO SECURITYHOLDERS

      Unless and until Definitive Securities (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 "Securityholder") of the Offered Securities. See
"Description of the Offered Securities--Book-Entry Registration,"
"--Reports to Securityholders" 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
Securityholders or to the owners of beneficial interests in the Offered
Securities ("Security 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 Securities 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 Securities 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 Securities 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., 600 South
Highway 169, Suite 300, St. Louis Park, Minnesota 55426. Telephone requests
for such copies should be directed to Metris Receivables, Inc. at (612)
417-5645.


                               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
Securities 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.

      The Transferor has taken all reasonable care to ensure that the
information contained in this Prospectus is true and accurate in all
material respects and that there are no material facts the omission of
which would make misleading any statement herein, whether fact or opinion.
The Transferor accepts responsibility accordingly.

      As used in this Prospectus, all references to "dollars" and "$" refer
to United States dollars.

            CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS

      Certain of the matters discussed herein under the captions "Direct
Merchants Bank's Credit Card Activities," "The Receivables" and "Maturity
Considerations" may constitute forward-looking statements within the
meaning of Section 27A of the Securities Act. Such forward-looking
statements may involve uncertainties and other factors that may cause the
actual results and performance of the Trust and the Receivables to be
materially different from future results or performance expressed or
implied by such statements. Among others, factors that could adversely
affect actual results and performance include economic conditions, the
ability of Direct Merchants Bank to change payment terms and collection
policies, and potential changes in consumers' attitudes toward financing
purchases with debt. See "Risk Factors."


                              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 113 or elsewhere in this Prospectus. Unless the context
requires otherwise, certain capitalized terms, when used in this
Prospectus, relate only to the Securities and not to other securities which
may exist from time to time.

Offered Securities...............   $               aggregate principal
                                      amount of Class A Securities and $
                                      aggregate principal amount of Class B
                                      Securities are being offered hereby.

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

Other Securities Issued..........   $                aggregate principal
                                      amount of Collateralized Trust
                                      Obligations, which may be privately
                                      placed, and $ aggregate principal
                                      amount of Class D Securities, which
                                      will initially be retained by the
                                      Transferor, are being issued
                                      concurrently with the Offered
                                      Securities. The Trust has previously
                                      issued four other Series which remain
                                      outstanding. 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 securities that evidence
                                      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 Securities are being
                                      offered hereby.

Transferor.......................   Metris Receivables, Inc. is the
                                      Transferor. The principal executive
                                      offices of the Transferor are located
                                      at 600 South Highway 169, Suite 300,
                                      St. Louis Park, MN 55426, telephone
                                      number (612) 417-5645. See "The
                                      Transferor."

Servicer.........................   Direct Merchants Bank is the initial
                                      Servicer. The principal executive
                                      offices of the Servicer are located
                                      in Phoenix, Arizona, with a mailing
                                      address at 6909 East Greenway
                                      Parkway, Scottsdale, Arizona 85254,
                                      telephone number (602) 718-4600. A
                                      substitute Servicer may be appointed
                                      in certain circumstances. See
                                      "Description of the Offered
                                      Securities--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 Securities will
                                      have the right to remove the Trustee.
                                      See "Description of the Offered
                                      Securities--The Trustee."

Credit Card Originators..........   The Credit Card Originators are the Utah
                                      Bank and Direct Merchants Bank and
                                      their 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 1998-2
                                      Supplement relating to the Securities
                                      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 assets
                                      include the Receivables (the
                                      "Receivables") that arise under
                                      certain MasterCard(R) and VISA(R)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
                                      securityholders 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
                                      securities of any Series then
                                      outstanding, to pay certain fees and
                                      expenses, to cover series 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
                                      securities of any Series then
                                      outstanding, except that during any
                                      revolving period applicable to a
                                      Series, Principal Collections
                                      otherwise allocable to the
                                      securityholders of such Series are
                                      paid to the holder of the
                                      Exchangeable Transferor Security or,
                                      with respect to amounts allocated to
                                      any class of securities of such
                                      Series which are not retained by the
                                      Transferor, paid to the
                                      securityholders of any other Series
                                      then outstanding. See "Description of
                                      the Offered Securities--Application
                                      of Collections--Payment of Fees,
                                      Interest and Other Items."

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

1   MasterCard(R) and VISA(R) are federally registered servicemarks of
    MasterCard International Inc. and VISA USA Incorporated, respectively.


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 Securities--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 securityholders 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 Securityholders, including the
                                      Pre-Funding Account and the Principal
                                      Funding Account, (vi) Recoveries, and
                                      (vii) proceeds of the foregoing. The
                                      Offered Securities will not have the
                                      benefit of any Enhancement other than
                                      the subordination of the Class B
                                      Securities, the Collateralized Trust
                                      Obligations and the Class D
                                      Securities for the benefit of each
                                      more senior Class of Securities as
                                      described herein. See "Description of
                                      the Offered Securities--Subordination
                                      of the Class B Securities." 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.

Receivables......................   The Receivables consist of amounts owing
                                      on MasterCard(R) credit cards and
                                      VISA(R)credit cards and may include
                                      amounts owing on other revolving
                                      credit cards (see "Description of the
                                      Offered Securities--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, charged 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 applied in accordance with
                                      the respective interests of the
                                      Securityholders, the securityholders
                                      of any other Series, and the holder
                                      of the Exchangeable Transferor
                                      Security in the Principal Receivables
                                      and in the Finance Charge Receivables
                                      in the Trust. See "Description of the
                                      Offered Securities--Allocation
                                      Percentages."

Allocation of Trust Assets.......   The right to receive payments from the
                                      Trust's assets will be allocated
                                      among the Class A Securityholders'
                                      Interest, the Class B
                                      Securityholders' Interest, the CTO
                                      Securityholders' Interest, the Class
                                      D Securityholders' Interest, the
                                      interest of the securityholders 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 securityholders of any class of
                                      any Series in the assets of the Trust
                                      will be limited to the
                                      securityholders' interest for such
                                      class and Series, and such
                                      securityholders will not have any
                                      recourse against any assets of the
                                      Trust other than those allocated to
                                      such securityholders' 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
                                      Securityholders' Interest or the
                                      interest of the securityholders 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 Principal Receivables in the
                                      Trust, the invested amount of each
                                      Series (including the Variable
                                      Funding Securities) 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
                                      Securities--General," "--Previously
                                      Issued Series," "--Excess Funding
                                      Account" and "--Pre-Funding Account."

                                    The Class A Securities will represent
                                      the right to receive payments of
                                      interest on the aggregate outstanding
                                      principal amount of the Class A
                                      Securities at the Class A Interest
                                      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 Securities, in certain
                                      circumstances, if the Series Default
                                      Amount exceeds funds allocable
                                      thereto and the Class B Invested
                                      Amount, the CTO 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 Securities.
                                      See "Description of the Offered
                                      Securities--Subordination of the
                                      Class B Securities," "--Pre-Funding
                                      Account," "--Allocation Percentages"
                                      and "--Investor Charge-Offs."

                                    The Class B Securities will represent
                                      the right to receive payments of
                                      interest on the aggregate outstanding
                                      principal amount of the Class B
                                      Securities at the Class B Interest
                                      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 Securities, in certain
                                      circumstances, if the Series Default
                                      Amount exceeds funds allocable
                                      thereto and the CTO 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 Securities.
                                      See "Description of the Offered
                                      Securities--Subordination of the
                                      Class B Securities," "--Pre-Funding
                                      Account," "--Allocation Percentages"
                                      and "--Investor Charge-Offs."

                                    The Collateralized Trust Obligations
                                      will represent the right to receive
                                      payments of interest on the aggregate
                                      outstanding principal amount of the
                                      Collateralized Trust Obligations at
                                      the CTO Interest Rate and the payment
                                      of principal to the extent of the CTO
                                      Invested Amount (which may be less
                                      than the aggregate unpaid principal
                                      amount of the Collateralized Trust
                                      Obligations, in certain
                                      circumstances, if the Series 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
                                      Collateralized Trust Obligations. See
                                      "Description of the Offered
                                      Securities--Subordination of the
                                      Class B Securities," "--Pre-Funding
                                      Account," "--Allocation Percentages"
                                      and "--Investor Charge-Offs." The
                                      Collateralized Trust Obligations are
                                      not being offered hereby.

                                    The Class D Securities will represent
                                      the right to receive from the Trust
                                      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
                                      Securities are not being offered
                                      hereby.

                                    The aggregate amount of Receivables in
                                      the Accounts as of          , 1998 was 
                                      $        comprised of $           of
                                      Finance Charge Receivables and $ 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 Securities 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
                                      Securities 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
                                      Collateralized Trust Obligations; and
                                      (iv) an amount equal to the initial
                                      principal balance of the Class D
                                      Securities. The Invested Amount will,
                                      except as otherwise provided herein,
                                      increase up to a maximum amount of $
                                      (the "Full Invested Amount") during
                                      the Funding Period, remain fixed at
                                      the Full Invested Amount during the
                                      Revolving Period and decline
                                      thereafter during any Amortization
                                      Period or Early Amortization Period
                                      as principal is paid on the
                                      Securities. 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 Securities, 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
                                      Securities during any Amortization
                                      Period. No payment of principal with
                                      respect to the Class B Securities may
                                      be made until the final principal
                                      payment of the Class A Invested
                                      Amount with respect to the Class A
                                      Securities has been made. No payment
                                      of principal with respect to the
                                      Collateralized Trust Obligations may
                                      be made until the final principal
                                      payment of the Class A Invested
                                      Amount with respect to the Class A
                                      Securities and the final principal
                                      payment of the Class B Invested
                                      Amount with respect to the Class B
                                      Securities have been made. During the
                                      Controlled Amortization Period, the
                                      Class D Invested Amount may be
                                      reduced and the amount of the
                                      Transferor Interest correspondingly
                                      increased concurrently with payments
                                      of principal for the benefit of the
                                      Offered Securities and the
                                      Collateralized Trust Obligations to
                                      an amount equal to the Stated Class D
                                      Amount. See "Description of the
                                      Offered Securities --Principal
                                      Payments."

                                    The Class A Securityholders' Interest,
                                      the Class B Securityholders'
                                      Interest, the CTO Securityholders'
                                      Interest, and the Class D
                                      Securityholders' 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 applied on each
                                      business day to the Class A
                                      Securityholders' Interest, the Class
                                      B Securityholders' Interest, the CTO
                                      Securityholders' Interest, and the
                                      Class D Securityholders' Interest
                                      based on the Class A Floating
                                      Percentage, the Class B Floating
                                      Percentage, the CTO Floating
                                      Percentage, and the Class D Floating
                                      Percentage, respectively. On and
                                      after the date on which a Pay Out
                                      Event is deemed to occur, Finance
                                      Charge Collections will be applied on
                                      each business day to the Class A
                                      Securityholders' Interest, the Class
                                      B Securityholders' Interest, the CTO
                                      Securityholders' Interest and the
                                      Class D Securityholders' Interest
                                      based on the Fixed/Floating
                                      Percentage. During the Revolving
                                      Period for each Series, all Principal
                                      Collections that would otherwise be
                                      applied to the Securityholders will
                                      be applied on each business day and
                                      paid to the holder of the
                                      Exchangeable Transferor Security
                                      (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 applied on each business
                                      day to the Class A Securityholders'
                                      Interest based on the Fixed/Floating
                                      Percentage. On and after the Class B
                                      Principal Payment Commencement Date,
                                      Principal Collections will generally
                                      be applied on each business day to
                                      the Class B Securityholders' Interest
                                      based on the Fixed/Floating
                                      Percentage. On and after the CTO
                                      Principal Payment Commencement Date,
                                      Principal Collections will be applied
                                      on each business day for the benefit
                                      of the CTO Securityholders' Interest
                                      based on the Fixed/Floating
                                      Percentage. See "Description of the
                                      Offered Securities --Allocation
                                      Percentages."

Exchanges........................   The Pooling and Servicing Agreement
                                      provides that the Trustee will issue
                                      two types of securities: (i) Investor
                                      Securities in one or more Series each
                                      of which may have multiple classes of
                                      securities of which one or more such
                                      classes may be transferable, and (ii)
                                      the Exchangeable Transferor Security.
                                      The Exchangeable Transferor Security
                                      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 Security. See
                                      "Description of the Offered
                                      Securities--Exchanges." The
                                      Exchangeable Transferor Security 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
                                      Security or, if provided in the
                                      relevant Supplement, securities
                                      comprising any Series and the
                                      Exchangeable Transferor Security, to
                                      the Trustee in exchange for
                                      securities comprising one or more new
                                      Series and a reissued Exchangeable
                                      Transferor Security. 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
                                      Securities--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
                                      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 Security for
                                      securities comprising one or more
                                      Series and a reissued Exchangeable
                                      Transferor Security 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, (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) would equal
                                      or exceed the Minimum Retained
                                      Interest, and (vi) the existing
                                      Exchangeable Transferor Security and,
                                      if applicable, the existing
                                      securities representing the Series to
                                      be exchanged. See "Description of the
                                      Offered Securities--Exchanges."

Interest.........................   Each Class A Security represents the
                                      right to receive interest accruing
                                      from the Closing Date at the rate
                                      equal to % per annum above LIBOR
                                      (calculated as described under
                                      "Description of the Offered
                                      Securities--Interest Payments") as
                                      determined on           , 1998 for the 
                                      period from the Closing Date through 
                                                  , 1998 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 Interest Rate").

                                    Each Class B Security represents the
                                      right to receive interest accruing
                                      from the Closing Date at the rate
                                      equal to    % per annum above LIBOR as
                                      determined on            , 1998 for the
                                      period from the Closing Date through
                                            , 1998 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 Interest Rate").

                                    Interest on the Offered Securities will
                                      be payable on    , 1998 and on the th
                                      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 Securities,
                                      the product of (i) the actual number
                                      of days in the related Interest
                                      Accrual Period divided by 360, (ii)
                                      the Class A Interest Rate for such
                                      Interest Accrual Period and (iii) the
                                      outstanding principal balance of the
                                      Class A Securities as of the
                                      preceding Record Date (or in the case
                                      of the first Distribution Date, the
                                      initial principal amount of Class A
                                      Securities) and (b) with respect to
                                      the Class B Securities the product of
                                      (i) the actual number of days in the
                                      related Interest Accrual Period
                                      divided by 360, (ii) the Class B
                                      Interest Rate for such Interest
                                      Accrual Period and (iii) the
                                      outstanding principal balance of the
                                      Class B Securities as of the
                                      preceding Record Date (or in the case
                                      of the first Distribution Date, the
                                      initial principal amount of the Class
                                      B Securities).

                                    Interest payments on the Class A
                                      Securities 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 , 1998 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
                                      Securities and deposited on each
                                      business day during such Monthly
                                      Period in the Interest Funding
                                      Account. See "Description of the
                                      Offered Securities--Interest
                                      Payments."

                                    Subject to the prior payment of
                                      interest on the Class A Securities,
                                      interest payments on the Class B
                                      Securities 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 Securities
                                      and deposited on each business day
                                      during such Monthly Period in the
                                      Interest Funding Account. See
                                      "Description of the Offered
                                      Securities--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 _________ 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 1998-2
                                      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 Securities,
                                      the Class B Securities, the
                                      Collateralized Trust Obligations and
                                      the Class D Securities, and the then
                                      current outstanding 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 _________ 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
                                      Securityholders until the Class A
                                      Invested Amount is paid in full and
                                      then to the Class B Securityholders
                                      until the Class B Invested Amount is
                                      paid in full and then to the CTO
                                      Securityholders until the CTO
                                      Invested Amount is paid in full.
                                      Should the Pre-Funded Amount be
                                      greater than zero on the first day of
                                      the __________ 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 Security and will be
                                      applied as described in "Description
                                      of the Offered Securities--Excess
                                      Funding Account."

Revolving Period.................   The "Revolving Period" with respect to
                                      the Securities 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 Offered
                                      Securities--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 Securities (the
                                      "Accumulation Period") is scheduled
                                      to begin at the close of business on
                                      the last day of the _________ Monthly
                                      Period. Subject to the conditions set
                                      forth herein under "Description of
                                      the Offered Securities--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
                                      _________ Monthly Period. During the
                                      Revolving Period, Principal
                                      Collections otherwise allocable to
                                      the Securityholders (other than any
                                      Shared Principal Collections paid to
                                      the holders of securities of other
                                      Series and any Redirected Principal
                                      Collections) will, subject to certain
                                      limitations, be paid from the Trust
                                      to the holder of the Exchangeable
                                      Transferor Security. See "Description
                                      of the Offered Securities--Pay Out
                                      Events" for a discussion of the
                                      events which might lead to the
                                      termination of the Revolving Period
                                      for the Securities prior to the end
                                      of the ________ 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 CTO 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 CTO 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
                                      Securityholders and the Class B
                                      Securityholders 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
                                      Securities--Application of
                                      Collections" herein.

                                    Funds on deposit in the Principal
                                      Funding Account will be available to
                                      pay the Class A Securityholders 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
                                      Securityholders 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 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
                                      Securityholders 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. No payment of principal to
                                      the CTO Securityholders will be made
                                      until the Class B Invested Amount has
                                      been 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 Securityholders of each
                                      Class of Securities, 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
                                      Securities--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 Securityholders'
                                      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
                                      Securityholders' 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 Securityholders in respect of the
                                      Class A Invested Amount and,
                                      following the payment in full of the
                                      Class A Invested Amount, to the Class
                                      B Securityholders in respect of the
                                      Class B Invested Amount and,
                                      following the payment in full of the
                                      Class B Invested Amount, to the CTO
                                      Securityholders in respect of the CTO
                                      Invested Amount and, following the
                                      payment in full of the CTO Invested
                                      Amount, to the Class D
                                      Securityholders until the Class D
                                      Invested Amount is paid in full. See
                                      "Description of the Offered
                                      Securities--Pay Out Events."

Shared Principal Collections.....   To the extent that Principal Collections
                                      and other amounts that are initially
                                      applied for the benefit of the
                                      securityholders' interest of any
                                      class of any Series are not needed to
                                      make payments to the securityholders
                                      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 securityholders of another
                                      Series, including principal payments
                                      which the Transferor elects to make
                                      with respect to any Variable Funding
                                      Securities. Any such reallocation
                                      will not result in a reduction in the
                                      Securityholders' Interest. In
                                      addition, Principal Collections and
                                      certain other amounts initially
                                      applied for the benefit of other
                                      Series, to the extent such
                                      collections are not needed to make
                                      payments to the securityholders of
                                      such other Series, may be applied to
                                      cover principal payments due to or
                                      for the benefit of the holders of the
                                      Securities. See "Description of the
                                      Offered Securities--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
                                      an Amortization Period will be
                                      deposited in the Principal Account as
                                      part of Class A Principal, Class B
                                      Principal, or CTO Principal, as
                                      applicable, for any Distribution
                                      Date. In addition, no funds allocated
                                      to Investor Securities 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 Securities of
                                      such Series have been paid in full.
                                      See "Description of the Offered
                                      Securities--Excess Funding Account."

Distribution of Available Series    Available Series Finance Charge 
   Finance Charge Collections         Collections will be applied on each
   Allocable to Securityholders..     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
                                        CTO Monthly Interest and any
                                        overdue CTO 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 Series
                                        Default Amount on such business day
                                        and, to the extent not previously
                                        paid, the Series 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 Securities;

                                   (vi) an amount equal to the Series
                                        1998-2 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 Securities;

                                  (vii) an amount equal to unreimbursed
                                        Class A 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 Securities;

                                  (vii) an amount equal to the accrued and
                                        unpaid interest on the outstanding
                                        aggregate principal amount of the
                                        Class B Securities not previously
                                        deposited in the Interest 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
                                        Collateralized Trust Obligations
                                        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 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 Securities;

                                   (xi) an amount equal to unreimbursed CTO
                                        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
                                        Securities;

                                  (xii) an amount equal to unreimbursed
                                        Class D 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 Securities;

                                 (xiii) an amount equal to any required
                                        funding of a reserve account for
                                        the benefit of the Collateralized
                                        Trust Obligations 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 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 Series Default
                                        Amount in accordance with clause
                                        (v) above. See "Description of the
                                        Offered Securities--Application of
                                        Collections."

                                    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 the
                                      actual number of days in such year
                                      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
                                      1998-2 Percentage of the Finance
                                      Charge Collections allocable to the
                                      Exchangeable Transferor Security
                                      ("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, of 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 Interest Rate,
                                      the Class B Interest Rate and the CTO
                                      Interest 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 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 Servicer to cover certain
                                      costs and expenses and then to the
                                      Transferor.

Series Default Amount;
   Investor Charge-Off...........   A portion of all Receivables in Defaulted
                                      Accounts (the "Series Default
                                      Amount") will be allocated to the
                                      Securityholders in an amount equal to
                                      the product of the Floating
                                      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 Series Default Amount
                                      and Series 1998-2 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
                                      Securityholders" 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 Redirected
                                      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 Series Default Amount and
                                      the remaining Series 1998-2
                                      Percentage of unpaid Adjustment
                                      Payments for such Monthly Period) to
                                      avoid a charge-off with respect to
                                      the Class A Securities, the Class B
                                      Securities or the Collateralized
                                      Trust Obligations.

                                    The Class D Invested Amount will
                                      thereafter be increased (but not in
                                      excess of the unpaid principal
                                      balance of the Class D Securities) on
                                      any business day by the amount of
                                      Available 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
                                      Securityholders." If the Class D
                                      Invested Amount is reduced to zero, a
                                      portion of the CTO 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 Series
                                      Default Amount and the remaining
                                      unpaid Adjustment Payments for such
                                      Monthly Period) will be deducted from
                                      the CTO Invested Amount ("CTO
                                      Charge-Off") to avoid a charge-off
                                      with respect to the Class A
                                      Securities or the Class B Securities.
                                      If and for so long as the Class D
                                      Invested Amount is reduced to zero,
                                      the CTO Invested Amount will be
                                      reduced by an amount equal to the
                                      amount by which such excess would
                                      have caused the Class D Invested
                                      Amount to be reduced below zero (but
                                      not in excess of the sum of the
                                      remaining aggregate Series Default
                                      Amount and the remaining Series
                                      1998-2 Percentage of unpaid
                                      Adjustment Payments for such Monthly
                                      Period).

                                    The CTO Invested Amount will thereafter
                                      be increased (but not in excess of
                                      the unpaid principal amount of the
                                      Collateralized Trust Obligations) on
                                      any business day by the amount of
                                      Available Series Finance Charge
                                      Collections applied for that purpose
                                      as described in clause (xi) of
                                      "Distribution of Available Series
                                      Finance Charge Collections Allocable
                                      to Securityholders." If the CTO
                                      Invested Amount is reduced to zero,
                                      the Class B Invested Amount will be
                                      reduced by an amount equal to the
                                      amount by which such excess would
                                      have caused the CTO Invested Amount
                                      to be reduced below zero (but not in
                                      excess of the sum of the remaining
                                      aggregate Series Default Amount and
                                      the remaining Series 1998-2
                                      Percentage of unpaid Adjustment
                                      Payments for such Monthly Period). If
                                      and for so long as the CTO Invested
                                      Amount is reduced to zero, the Class
                                      B Securityholders 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 Securities) 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
                                      Securityholders." 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
                                      Series Default Amount and the
                                      remaining Series 1998-2 Percentage of
                                      unpaid Adjustment Payments for such
                                      Monthly Period) will be deducted from
                                      the Class A Invested Amount and
                                      allocated to the Class A Charge-Offs.
                                      If and for so long as the Class B
                                      Invested Amount is reduced to zero,
                                      the Class A Securityholders 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 Securities) 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
                                      Securityholders." See "Description of
                                      the Offered Securities--Investor
                                      Charge-Offs."

Paired Series....................   Subject to satisfaction of the Rating
                                      Agency Condition, the Securities 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 1998-2,
                                      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 CTO 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 1998-2, the increase in the
                                      Invested Amount of the Paired Series
                                      will be equal to the amount of the
                                      Invested Amount paid to
                                      Securityholders of Series 1998-2
                                      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 Securities, the final payment
                                      of principal to the Securityholders
                                      may be delayed. See "Description of
                                      the Offered Securities--Paired
                                      Series."

Subordination of the Class B
  Securities, the Collateralized 
  Trust Obligations and the Class
  D Securities....................  The Class B Securities will be
                                      subordinated to fund payments of
                                      principal and interest on the Class A
                                      Securities. The Collateralized Trust
                                      Obligations will be subordinated to
                                      the extent necessary to fund payments
                                      of principal and interest on the
                                      Class A Securities and the Class B
                                      Securities. The Class D Securities
                                      will be subordinated to the extent
                                      necessary to fund payments of
                                      principal and interest on the Class A
                                      Securities, the Class B Securities
                                      and the Collateralized Trust
                                      Obligations. See "Description of the
                                      Offered Securities--Subordination of
                                      the Class B Securities,"
                                      "--Redirection of Cash Flows" and
                                      "--Redirected Principal Collections."
                                      The Class B Invested Amount, the CTO
                                      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
                                      Securities with an earlier
                                      alphabetical designation as described
                                      herein. If on any business day there
                                      is a positive Class A Required
                                      Amount, Class B Required Amount or
                                      CTO 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 CTO Required Amount and
                                      the Invested Amounts of the Class D
                                      Securities, the Collateralized Trust
                                      Obligations or the Class B Securities
                                      may be reduced on the related
                                      Distribution Date as more fully
                                      described herein in "Description of
                                      the Offered Securities--Redirected
                                      Principal Collections." To the extent
                                      the Class B Invested Amount, the CTO
                                      Invested Amount or the Class D
                                      Invested Amount is reduced, the
                                      percentage of Finance Charge
                                      Collections allocated to the Class B
                                      Securityholders, the CTO
                                      Securityholders, or the Class D
                                      Securityholders, 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 CTO Invested
                                      Amount, or the Class D Invested
                                      Amount is not reimbursed, the amount
                                      of principal distributable to the
                                      Class B Securityholders, the CTO
                                      Securityholders, or the Class D
                                      Securityholders, as applicable, from
                                      the Collection Account will be
                                      reduced. Principal payments with
                                      respect to the Class B Securities
                                      will not be made until the final
                                      payment of the Class A Invested
                                      Amount has been made to the Class A
                                      Securityholders. Principal payments
                                      with respect to the Collateralized
                                      Trust Obligations will not be made
                                      until the final payment of the Class
                                      A Invested Amount has been made to
                                      the Class A Securityholders and the
                                      final payment of the Class B Invested
                                      Amount has been made to the Class B
                                      Securityholders. 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 Securities and
                                      the Collateralized Trust Obligations
                                      to an amount equal to the Stated
                                      Class D Amount. See "Description of
                                      the Offered Securities--Subordination
                                      of the Class B Securities,"
                                      "--Redirection of Cash Flows" and
                                      "--Redirected 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 Securities,
                                      the Class B Securities and the
                                      Collateralized Trust Obligations,
                                      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 Securities and the
                                      Collateralized Trust Obligations and
                                      has satisfied certain other
                                      conditions, the Securities 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
                                      allocation to the Securityholders 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
                                      Securities--Defeasance."

Optional Repurchase..............   The Invested Amount of the Class A
                                      Securities, Class B Securities and
                                      Collateralized Trust Obligations 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 CTO
                                      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 CTO 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 CTO 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 Securities, Class B
                                      Securities and Collateralized Trust
                                      Obligations through the day preceding
                                      the Distribution Date on which the
                                      repurchase occurs. See "Description
                                      of the Offered Securities--Final
                                      Payment of Principal; Termination."

Tax Status.......................   In the opinion of Special Tax Counsel,
                                      the Class A Securities and the Class
                                      B Securities will be characterized as
                                      debt for federal income tax purposes.
                                      Under the Pooling and Servicing
                                      Agreement, the Transferor, the
                                      Servicer, the Class A Securityholders
                                      and the Class B Securityholders agree
                                      to treat the Class A Securities and
                                      the Class B Securities 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 Securities or
                                      Class B Securities if such Class of
                                      Securities 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 Securities 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 Securities will be held by at
                                      least 100 such persons, and the
                                      Transferor anticipates that the other
                                      conditions of the "publicly-offered
                                      security" exception contained in the
                                      Plan Assets Regulation will be met
                                      with respect to the Class A
                                      Securities.] No monitoring or other
                                      measures will be taken to ensure that
                                      any such conditions will be met with
                                      respect to the Class A Securities. 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 Underwriters do not expect
                                      that the Class B Securities will be
                                      held by 100 or more independent
                                      investors and, therefore, do not
                                      expect that the Class B Securities
                                      will qualify as "publicly-offered
                                      securities" under the Plan Assets
                                      Regulation.] Accordingly, the Class B
                                      Securities 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
                                      Security Owner of a Class B Security,
                                      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 Securities Ratings.......   It is a condition to the issuance of the
                                      Class A Securities 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 Securities that they be
                                      rated at least "A" or its equivalent
                                      by at least one nationally recognized
                                      rating agency.

Listing..........................   Application has been made to list the
                                      Offered Securities on the Luxembourg
                                      Stock Exchange.


                                 RISK FACTORS

LIMITED LIQUIDITY

      There is currently no market for the Offered Securities. Each
Underwriter intends to make a market in each Class of the Offered
Securities 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 Security Owners with liquidity of
investment or that it will continue until the Offered Securities are paid
in full.

LIMITED OPERATING HISTORY OF DIRECT MERCHANTS BANK

      The predecessor to Direct Merchants Bank began originating and
servicing credit card accounts in March 1995. Direct Merchants Bank has and
its predecessor had limited underwriting and servicing experience, and
limited delinquency, default and loss experience with respect to the
Accounts. See "Direct Merchants Credit Card Bank, National Association."

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. As of ________, 1998 approximately %
of the Accounts in the Trust Portfolio had been originated within the last
12 months and approximately % of the Accounts in the Trust Portfolio had
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, THE TRANSFEROR, DIRECT MERCHANTS BANK OR AFFILIATES
THEREOF

      No Securityholder will have recourse for payment of its Securities to
any assets of Metris, the Transferor (other than the Exchangeable
Transferor Security and any Transferor Retained Class, to the extent
described herein), Direct Merchants Bank, or any affiliates thereof.
Consequently, Securityholders must rely solely upon payments on the
Receivables for the payment of principal of and interest on the Securities.
Furthermore, under the Pooling and Servicing Agreement, the Securityholders
have an interest in the Receivables and Collections only to the extent of
the Securityholders' Interest and, to the limited extent described herein,
the Transferor Interest. Should the Offered Securities not be paid in full
on a timely basis, Securityholders may not look to any assets of any of
Metris, the Transferor (other than the Exchangeable Transferor Security and
any Transferor Retained Class, to the extent described herein), Direct
Merchants Bank, the Utah 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. 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 Securities or (should
the bankruptcy court rule in favor of any such trustee,
debtor-in-possession or creditor) reductions in such payments on such
Securities 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 the Trust in the Receivables should
be enforceable (to the extent of the Trust's "actual direct compensatory
damages" (as described below)) 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 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 the
Trust 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 Securities 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 Securities 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. On April 10, 1990, the Resolution Trust Corporation (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 Statement 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, receiver, 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
one case involving the repudiation by 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 the
Trust's "actual direct compensatory damages" in the event a conservator or
receiver of Direct Merchants Bank repudiated the Bank Purchase Agreement,
the amount paid to Securityholders could, depending upon circumstances
existing on the date of the repudiation, be less than the principal of the
Securities 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 Securityholders 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
securities 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 Security, the Class D Securities, a class of each
of the Previously Issued Series and any other class of Securities 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 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 other governmental 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 Securities 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, Securityholders might experience delays in payment or
possibly losses in their investment in the Securities. 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 Securities or any other interest in the
Exchangeable Transferor Securities other than the Transferor instruct
otherwise), thereby causing early termination of the Trust and a loss to
the Securityholders if the net proceeds allocable to the Securityholders
from such sale, if any, were insufficient to pay the Securityholders 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
Securityholders, will thereafter be used to pay amounts due to the Class B
Securityholders, will thereafter be used to pay amounts due to the CTO
Securityholders, and will thereafter be used to pay amounts due to the
Class D Securityholders. 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 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. In addition, a bankruptcy trustee or receiver for the
Transferor may have the power to cause early payment of the Securities. In
the event of an early payment of principal on the Securities,
Securityholders 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 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 Securities--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 Securities in the Receivables, if
such laws result in any Receivables being written off as uncollectible. See
"Description of the Offered Securities--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 Securities--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
Securities may be significantly reduced. There can be no assurance in that
event that the holders of the Offered Securities would be able to reinvest
any accelerated distributions on account of such Offered Securities in
other suitable investments having a comparable yield.

EFFECT OF SUBORDINATION OF CLASS B SECURITIES; PRINCIPAL PAYMENTS

      The Class B Securities will be subordinated in right of payment of
principal to the payment of principal and interest on the Class A
Securities. Payments of principal in respect of the Class B Securities will
not commence until after the final principal payment with respect to the
Class A Securities 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 Securities are redirected to cover the Class A Required
Amount or if the aggregate Series 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, Redirected CTO
Principal Collections or Redirected Class D Principal Collections and is
not assessed against the CTO Invested Amount or the Class D Invested
Amount. If the Class B Invested Amount suffers such a reduction, Finance
Charge Collections applicable to the Securityholders' 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 Securityholders will be reduced. See
"Description of the Offered Securities--Allocation Percentages,"
"--Redirected Principal Collections," "--Investor Charge-Offs" and
"--Subordination of the Class B Securities."

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
Securities--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 Interest Rate, the Class B Interest Rate and the CTO Interest 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 Securities 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 Securities, Securityholders 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 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 Securities initially will be represented by
one or more securities registered in the name of Cede & Co., the nominee
for DTC, and will not be registered in the names of the Security Owners or
their nominees. Unless and until Definitive Securities are issued, Security
Owners will not be recognized by the Trustee as Securityholders, as that
term is used in the Pooling and Servicing Agreement. Hence, until such
time, Security Owners will only be able to receive payments from, and
exercise the rights of Securityholders indirectly through DTC and its
participating organizations and, unless a Security 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 Security Owners by DTC and its
participating organizations. In addition, the ability of Security Owners to
pledge Securities to persons or entities that do not participate in the DTC
system, or otherwise take actions in respect of such Securities, may be
limited due to the lack of physical securities for such Securities. See
"Description of the Offered Securities--Book-Entry Registration" and
"--Definitive Securities."

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 securities 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 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 securityholders 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 Securityholders have given
their approval or consent, except as otherwise specified, the Class A
Securityholders, the Class B Securityholders and the CTO Securityholders
will be treated as a single Series. Accordingly, the Class A
Securityholders will have the power to determine whether any such action is
taken without regard to the position or interests of the Class B
Securityholders or the CTO Securityholders relating to such action. Neither
the Class B Securityholders nor the CTO Securityholders 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 Securities, 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 securities 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
securities (including subordinated classes of securities), 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 Securities--Exchanges." In
addition, the provisions of any Supplement may give the holders of the
securities 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 securityholders 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 Securityholder or the value of Securities even if
there is no change in the rating of any outstanding Series. See
"Description of the Offered Securities--Exchanges."

SECURITY RATING

      It is a condition to issuance of the Class A Securities 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 Securities that they
be rated "A" or its equivalent by at least one nationally recognized rating
agency. The ratings assigned to the Offered Securities by a Rating Agency
will reflect such Rating Agency's assessment of the likelihood that
Securityholders 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 Securities (including in the
Pre-Funding Account and the Excess Funding Account, if any) and the
subordination of the Class B Securities, Collateralized Trust Obligations
and the Class D Securities for the benefit of the Class A Securities and
the subordination of the Collateralized Trust Obligations and the Class D
Securities for the benefit of the Class B Securities. However, any such
rating will not address the possibility of the occurrence of a Pay Out
Event with respect to the Offered Securities, the possibility of the
imposition of United States withholding tax with respect to non-U.S.
Securityholders or the likelihood that the principal of, or interest on,
the Offered Securities will be paid by the Expected Final Payment Date. It
is a condition to issuance of the Collateralized Trust Obligations that
they be rated "BBB" or its equivalent by at least one nationally recognized
rating agency. The Class D Securities will not be rated. The ratings are
not a recommendation to purchase, hold, or sell the Class A Securities, the
Class B Securities or the Collateralized Trust Obligations, 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 the rating of each Class
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 Securities 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 Securities
will nonetheless issue a rating with respect to any Class of the Offered
Securities, and, if so, what such rating would be. A rating assigned to any
Class of the Offered Securities 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 ________
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 Security, and will be
applied as described in "Description of the Offered Securities--Excess
Funding Account." Such funds may be released to holders of securities of
other Series in connection with a reduction of the principal balance of the
securities 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.

                                   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 Securities, the Exchangeable Transferor
Security, and securities 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 services and extended
service plans primarily 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"). Metris markets its
fee-based services, including debt waiver programs, card registration,
extended service plans, third party insurance and membership clubs, to its
credit card customers, Fingerhut Customers, and customers of third parties.
Metris had net income of $11.2 million for the first three months of 1998
and net income of $38.1 million for the year ended December 31, 1997.

      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
Direct"), Metris Funding Co., Metris Receivables, Inc. and Metris Direct
Services, Inc. Prior to the initial public offering, Metris' business was
operated as a division of FCI.

      On October 9, 1997, FCI announced that its Board of Directors had
approved the filing of an application with the Internal Revenue Service
(the "IRS") for a ruling on a tax-free distribution of FCI's stock of
Metris (the "Spin Off"). FCI filed the ruling request with the IRS on
October 23, 1997. The proposed Spin Off of Metris would be subject to
receipt of a favorable ruling from the IRS, approval of FCI's Board of
Directors and market conditions. If approved, the Spin Off would be
expected to be completed during the third quarter of 1998. There are no
assurances that the Spin Off will be consummated.

      As the year 2000 approaches, an important business issue has emerged
regarding how existing application software programs and operating systems
can accommodate the date value "2000." Many existing application software
products were designed to only accommodate a two digit date position which
represents the year (e.g., the number "95" is stored on the system and
represents the year 1995). As a result, the year 1999 (i.e., "99") is the
maximum date value many systems will be able to accurately process. Metris
has developed plans to address potential problems posed by this development
to assure that Metris is prepared for year 2000. Most of Metris' existing
information systems are less than three years old and were originally
designed for year 2000 compliance. Metris has identified financial and
operational systems that may be impacted by the year 2000 issues and is
actively working to address those issues. However, if plans to deal with
year 2000 issues are not completed on a timely basis or are not fully
effective, such issues may have a material adverse effect on Metris'
operations.

      In addition, Metris is dependent on databases maintained by FCI and
card and statement generation, among other services, provided by a credit
card processor, First Data Resources, Inc. ("FDR"). Metris has ongoing
meetings with FCI to determine where Metris' and FCI's systems overlap and
to determine what steps are necessary to ensure compliance. Metris has also
been in frequent periodic contact with FDR with respect to FDR's programs
for year 2000. Metris believes that FDR will address year 2000 problems on
a timely basis. Although Metris cannot ensure compliance by all of its
vendors on a timely basis, Metris believes that it is taking appropriate
steps to identify exposure to year 2000 problems and to address them on a
timely basis.

                                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 Direct. 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 Direct, 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 600 South
Highway 169, Suite 300, St. Louis Park, Minnesota 55426. The Transferor's
telephone number is (612) 417-5645.

            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 Credit Card
Bank, National Association, located in Salt Lake City, Utah (the "Utah
Bank") was chartered as a national banking association on February 14,
1995. On July 13, 1998, the Utah Bank was merged into Interim National
Bank, a national banking association located in Phoenix, Arizona, and an
indirect subsidiary of Metris. The name of the surviving entity was changed
to Direct Merchants Credit Card Bank, National Association. Its principal
executive offices are located in Phoenix, Arizona, with a mailing address
at 6909 East Greenway Parkway, Scottsdale, Arizona 85254, telephone number
(602) 718-4600. Any references to Direct Merchants Credit Card Bank,
National Association, prior to July 13, 1998 are references to the Utah
Bank.

                             FINGERHUT CORPORATION

      Fingerhut Corporation ("Fingerhut"), a wholly owned subsidiary of
FCI, has been in the direct marketing business for over 46 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 1997 net sales of approximately $1.8 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 31 million individuals, including approximately 8 million
customers who have made a purchase from Fingerhut within the past 24
months. This database contains up to 3,500 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 11.4 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 in a
transaction other than the Spin Off 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(R)
credit card and VISA(R) credit card accounts and, subject to the
satisfaction of the Rating Agency Condition, 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 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. As of March 31, 1998, Direct Merchants Bank had
approximately 2.2 million credit card accounts and approximately $3.6
billion in managed loans; Fingerhut Customers represented approximately 40%
of the accounts and approximately 40% 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.
In June 1998, Direct Merchants Bank acquired an approximately $100 million
credit card portfolio consisting of approximately 42,000 accounts from
Huntington National Bank. None of these accounts has been designated as an
Account 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.

      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(R) 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. With the first quarter, 1997 acquisition of the
California Credit Union portfolio, Direct Merchants Bank acquired
approximately 20,000 VISA(R) credit card 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 for
External Prospects (the "Proprietary Modeling System"). The Proprietary
Modeling System 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 Direct Merchants 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 Direct Merchants 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 then checked against the
Suppress File and any matching names are excluded. Direct Merchants Bank
currently does not solicit External Prospects who do not have FICO scores.

      Solicitation. Prospects for solicitation include both Fingerhut
Customers and External Prospects. They are contacted on a nationwide basis
generally through pre-screened direct mail and telephone solicitations.
Direct Merchants Bank receives responses to its pre-screened 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 a
credit card offer is 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 100 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 credit card accounts are opened, the
customer's internal and external credit performance is actively monitored
and their behavior and risk scores are periodically recalculated. As
customers evolve through the credit lifecycle and are 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 FDR's
adaptive control system (the "Adaptive Control System") which uses
statistical models and basic account financial information to automatically
and regularly assign 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 implements
the collections strategies determined by Metris to be used for
non-delinquent accounts that have balances above their assigned credit line
(referred to as "overlimit" accounts).

      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 (excluding portfolio acquisitions) 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 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.

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 and back office support for mail
inquiries and fraud management are handled internally by Direct Merchants
Bank.

      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. For most cardholders, if the entire balance on the
account is paid by the due date, a finance charge is not imposed.

      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. Direct Merchants Bank uses third party processors
to process certain cardholder payments. When an account is established, it
is assigned a billing cycle. Currently, there are 20 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 greatest of $10.00, 2.0 percent of the outstanding balance, the
finance charge or the balance of the account if the balance is less than
$10. 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. The remaining transactions generally are low dollar amounts, typically
below $50.00.

DESCRIPTION OF FDR

      FDR provides data processing, credit card reissuance, statementing,
inbound customer service telephone calls and interbank settlement for
Direct Merchants Bank. 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 Securityholders
could occur.

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

DELINQUENCY, COLLECTIONS AND CHARGE-OFFS

      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 400 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 60 days contractually 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 immediately reserved for and
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.

      The Federal Financial Institutions Examination Counsel on June 30,
1998 proposed a revised policy statement on the classification of retail
credit. If adopted, the revised policy statement could establish, effective
January 1, 2001, a uniform charge-off period of 150 days past due from the
contractual date for open-end and closed-end credit, including credit card
receivables. The revised policy statement could also, effective January 1,
1999, provide guidance for loans affected by bankruptcy, fraudulent
activity, and death; establish standards for re-aging, extending,
deferring, or rewriting of past due accounts; and broaden the circumstances
under which partial payments are recognized as full payments for purposes
of determining that a loan is no longer delinquent.

      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 loss experience
for each of the periods shown for the portfolio of 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
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(1)
                            (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                          As of                As of                       As of
                         , 1998             March 31, 1998            December 31, 1997
               -----------------------------------------------------------------------------
                             Percentage                Percentage                Percentage
                              of Total                  of Total                  of Total
               Receivables   Receivables  Receivables  Receivables  Receivables  Receivables
               -----------------------------------------------------------------------------
<S>                             <C>       <C>            <C>        <C>          <C>   
Receivables
  Outstanding(2)                100.0%    $2,982,652     100.0      $2,863,430   100.0%

Receivables
  Delinquent:
 30-59 Days                                 $69,178        2.3%       $64,547      2.3%
 60-89 Days                                  50,644        1.7         44,115      1.5
 90 or More Days                            105,024        3.5         89,601      3.1
               ---------------------------------------------------------------------------
  Total             ______       ___       $224,846        7.5%      $198,263      6.9%
               ===========================================================================
</TABLE>


(RESTUBBED TABLE CONTINUED FROM ABOVE)

<TABLE>
<CAPTION>
                       As of                    As of                       As of
                 September 30, 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(2) $2,381,403     100.0    $2,124,821     100.0      $1,816,653   100.0%

Receivables
  Delinquent:
 30-59 Days        $56,955        2.4%     $41,650        2.0%       $37,466      2.1%
 60-89 Days         37,217        1.6       27,400        1.3         24,820      1.4
 90 or More Days    70,208        2.9       55,794        2.6         46,418      2.5
               -------------------------------------------------------------------------
  Total           $164,380        6.9%    $124,844        5.9%      $108,704      6.0%
               =========================================================================
</TABLE>


(RESTUBBED TABLE CONTINUED FROM ABOVE)

<TABLE>
<CAPTION>
                       As of                   As of                     As of
                 December 31, 1996       September 30, 1996          June 30, 1996

                  ----------------------------------------------------------------------------- 
                                Percentage                Percentage                Percentage  
                                 of Total                  of Total                  of Total   
                  Receivables   Receivables  Receivables  Receivables  Receivables  Receivables 
                  ----------------------------------------------------------------------------- 
<S>               <C>              <C>       <C>            <C>        <C>            <C>   
Receivables
  Outstanding(2)  $1,615,940       100.0     $1,276,687     100.0      $1,068,018     100.0%

Receivables
   Delinquent:
 30-59 Days          $32,114        2.0%       $26,800        2.1%        $14,882      1.4%
 60-89 Days           20,398        1.2         15,782        1.3           7,332      0.7
 90 or More Days      36,857        2.3         23,195        1.8          13,750      1.3
                ------------------------------------------------------------------------------
  Total              $89,369        5.5%       $65,777        5.2%        $35,964      3.4%
                ==============================================================================
</TABLE>


<TABLE>
<CAPTION>
                       As of                    As of                     As of
                   March 31, 1996          December 31, 1995         September 30, 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(2) $676,974      100.0%     $543,619      100.0%      $298,920      100.0%

Receivables
   Delinquent:
 30-59 Days        $9,677        1.4%       $7,546        1.4%       $5,142        1.7%
 60-89 Days         5,879        0.9         4,952        0.9         3,039        1.0
 90 or More Days   10,046        1.5         8,996        1.7         2,288        0.8
                ------------------------------------------------------------------------
  Total           $25,602        3.8%      $21,494        4.0%      $10,469        3.5%
                ========================================================================
</TABLE>


(RESTUBBED TABLE CONTINUED FROM ABOVE)


                           As of
                       June 30, 1995
                ----------------------------
                                 Percentage
                                  of Total
                  Receivables   Receivables
                ----------------------------
Receivables
  Outstanding(2)    $190,069      100.0%

Receivables
   Delinquent:
 30-59 Days            $320        0.2%
 60-89 Days               1        0.0
 90 or More Days         --         --
                  ---------------------
  Total                $321        0.2%
                  =====================


- -------------------------------------
(1)   The amounts and percentages presented for the Direct Merchants Bank
      Portfolio do not include the Key Bank USA, National Association or
      Mercantile Bank National Association acquired accounts or the Direct
      Merchants Bank's minor secured card portfolio.
(2)   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(1)
                           (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>

                                                                                                      
                           ______   Quarter Ended    Year                      Quarter Ended                          Year
                           Ended,   --------------   Ended     --------------------------------------------------    Ended
                           _____,     March 31,     Dec. 31,       Dec. 31,    Sept. 30,     June 30,    March 31,  Dec. 31,
                           1998         1998         1997          1997         1997          1997         1997      1996
                          --------------------------------------------------------------------------------------------------
<S>                                 <C>          <C>             <C>          <C>          <C>         <C>         <C>       
Average Receivables  
Outstanding(2)                      $2,957,963   $2,126,677.75   $2,587,665   $2,274,934   $1,939,623  $1,704,489  $1,017,236
Total Gross Charge-Offs (3)         $73,931.00     $194,506.00      $61,561   $51,070.00      $45,522     $36,353     $64,453
Total Gross Charge-Offs as a
Percentage of Average
Receivables Outstanding                  2.50%           9.15%        2.38%         2.24%        2.35%      2.13%       6.34%
 (Annualized)                           10.14%           9.15%        9.44%         8.91%        9.41%      8.65%       6.34%

</TABLE>

(RESTUBBED TABLE CONTINUED FROM ABOVE)

<TABLE>
<CAPTION>
                                                                               
                                                                                              
                                                                               
                                             Quarter Ended                 Nine Months               Quarter Ended
                          -----------------------------------------------    Ended      ----------------------------------
                           Dec. 31,    Sept. 30,    June 30,    March 31,   Dec. 31,    Dec. 31,   Sept. 30,    June 30,
                             1996         1996         1996        1996       1995       1995        1995        1995
                         -------------------------------------------------------------------------------------------------
<S>                        <C>         <C>           <C>        <C>        <C>          <C>        <C>          <C>    
Average Receivables
Outstanding(2)             $1,401,552  $1,185,070    $872,529   $609,792   $242,694     $394,610   $248,788     $84,685
Total Gross Charge-
  offs(3)                     $26,445     $17,042     $12,020     $8,946     $4,046       $3,206       $840       --
Total Gross Charge-Offs
as a Percentage of Average
Receivables Outstanding          1.89%      1.44%        1.38%      1.47%     1.67%        0.81%        0.34%     --
 (Annualized)                    7.51%      5.72%        5.54%      5.90%     2.21%        3.22%        1.34%     --
</TABLE>

- ---------------------
(1)      The amounts and percentages presented for the Direct Merchants
         Bank Portfolio do not include the Key Bank USA, National
         Association or Mercantile Bank National Association acquired
         accounts or the Direct Merchants Bank's minor secured card
         portfolio.
(2)      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.
(3)      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.


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 assets 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(1)
                           (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>

                                                          
                            ______    Quarter Ended                         Quarter Ended                     Year
                            Ended     --------------------------------------------------------------------   Ended
                            _____,       Mar. 31,     Dec. 31,       Sept. 30,      June 30,    March 31,    Dec. 31, 
                             1998         1998         1997           1997           1997         1997       1996
                                      -------------------------------------------------------------------------------

<S>                          <C>      <C>            <C>          <C>            <C>           <C>          <C>       
Average Receivables                   $2,957,963     $2,587,665   $2,274,934     $1,939,623    $1,704,489   $1,017,236
 Outstanding (2)
Total Finance Charges                   $181,651       $154,670     $133,870       $124,378      $107,395    $269,298
 and Fees Billed (3)(4)
Average Revenue Yield                      24.91%         23.71%       23.35%         25.72%        25.55%      26.47%
 (Annualized)
</TABLE>


                                           Quarter Ended
                       ------------------------------------------------------
                          Dec. 31,     Sept. 30,      June 30,     March 31,
                            1996         1996          1996          1996
                      -------------------------------------------------------

Average Receivables      $1,401,552    $1,185,070     $872,529     $609,792
 Outstanding (2)
Total Finance Charges     $93,506         $75,252      $58,727      $41,813
 and Fees Billed (3)(4)
Average Revenue Yield      26.54%         25.26%        27.07%       27.58%
 (Annualized)


(RESTUBBED TABLE CONTINUED FROM ABOVE)


                          Year               Quarter Ended
                         Ended     -------------------------------------
                        Dec. 31,     Dec. 31,    Sept. 30,    June 30,
                          1995         1995        1995         1995
                       -------------------------------------------------
Average Receivables
 Outstanding (2)        $242,694    $394,610     $248,788     $84,685
Total Finance
Charges
 and Fees Billed
(3)(4)                  $49,021      $23,071      $21,671      $4,279
Average Revenue
Yield (Annualized)        26.81%      23.20%      34.56%       20.27%

- ----------------------------------
(1)   The amounts and percentages presented for the Direct Merchants Bank
      Portfolio do not include the Key Bank USA, National Association or
      Mercantile Bank National Association acquired accounts or the Direct
      Merchants Bank's minor secured card portfolio.
(2)   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.
(3)   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.
(4)   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.


                                THE RECEIVABLES

      The Accounts had, as of       , 1998, an average Principal Receivable
balance of $          and an average credit limit of $      . The percentage
of the total Receivable balance to the aggregate total credit limit, as of 
              , 1998, was 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 ______, 1998. 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


                                   Percentage                  Percentage
                                    of Total                    of Total
                        Number of  Number of   Receivables    Receivables
Credit Limit Range       Accounts   Accounts    Outstanding   Outstanding
                       ---------------------------------------------------
$ 0.00 -$ 500.00
$ 500.01 -$1,000.00
$1,000.01 -$1,500.00
$1,500.01 -$3,000.00
$3,000.01 -$5,000.00
$5,000.01 -$10,000.00
$10,000.01 & Greater
  Total                ----------------------------------------------------
                       ====================================================


                     COMPOSITION BY PERIOD OF DELINQUENCY
                                TRUST PORTFOLIO


                                      Percentage                  Percentage
 Period of Delinquency                 of Total                    of Total
 (Days Contractually       Number of   Number of   Receivables    Receivables
  Delinquent)               Accounts   Accounts     Outstanding   Outstanding
                           --------------------------------------------------
Current

1 -29 Days
30 -59 Days
60 -89 Days
90 -119 Days
120 -149 Days
150 Days or More
                           ---------------------------------------------------
  Total                                  100.0%                       100.0%
                           ===================================================


                        COMPOSITION BY ACCOUNT BALANCE
                                TRUST PORTFOLIO


                                 Percentage                  Percentage
                                  of Total                    of Total
                       Number of  Number of   Receivables    Receivables
Account Balance Range  Accounts   Accounts     Outstanding   Outstanding
                      ---------------------------------------------------
Credit Balance
No Balance
$ 0.01 -$ 500.00
$ 500.01 -$1,000.00
$1,000.01 -$1,500.00
$1,500.01 -$3,000.00
$3,000.01 -$5,000.00
$5,000.01 & Greater
                     -----------------------------------------------------
  Total                            100.0%                      100.0%
                     =====================================================



                          COMPOSITION BY ACCOUNT AGE
                                TRUST PORTFOLIO


                                       Percentage                 Percentage
                                        of Total                    of Total
                            Number of   Number of   Receivables   Receivables
Account Age                  Accounts   Accounts    Outstanding   Outstanding
                           --------------------------------------------------

Not more than 6 Months
Over 6 Months to 12 Months
Over 12 Months to 24 Months
Over 24 Months
                           --------------------------------------------------
  Total                                  100.0%
                           ==================================================



                    COMPOSITION BY GEOGRAPHIC DISTRIBUTION
                                TRUST PORTFOLIO


                                Percentage                  Percentage
                                 of Total                    of Total
                     Number of   Number of   Receivables    Receivables
Location              Accounts   Accounts     Outstanding   Outstanding
                    ---------------------------------------------------
Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia 
Florida 
Georgia 
Hawaii 
Idaho 
Illinois 
Indiana 
Iowa
Kansas 
Kentucky 
Louisiana 
Maine 
Maryland 
Massachusetts 
Michigan 
Minnesota
Mississippi 
Missouri 
Montana 
Nebraska 
Nevada 
New Hampshire 
New Jersey 
New Mexico 
New York 
North Carolina 
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
West Virginia
Wisconsin
Wyoming
Other
                    ----------------------------------------------------
  Total                          100.0%                      100.0%
                    ===================================================



                            MATURITY CONSIDERATIONS

      The Pooling and Servicing Agreement provides that the Class A
Securityholders and the Class B Securityholders are scheduled to receive
payments of principal on the Expected Final Payment Date, which is the
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 Securityholders 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 CTO
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
Securityholders, the Class B Invested Amount will be paid to the Class B
Securityholders and the CTO Invested Amount will be paid to the CTO
Securityholders, 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 CTO 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 will be paid to
the Class A Securityholders on the next Distribution Date and an amount
equal to the Available Investor Principal Collections will be paid to the
Class A Securityholders 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 Securityholders 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 Securityholders 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 the 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 Securityholders, (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 1998-2 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 Securities, the Class B Securities, the
Collateralized Trust Obligations and the Class D Securities, (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 (z) the Retained Percentage being
equal to 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
Securities--Pay Out Events." In the event of an early payment of principal
on the Offered Securities, Securityholders may realize a lower yield on
their reinvestment of such early payment and may be required to incur costs
associated with reinvesting such funds.

      The "Base Rate" means, with respect to any Monthly Period, the sum of
(i) the weighted average of the Class A Interest Rate, the Class B Interest
Rate and the CTO Interest 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 CTO Invested Amount, respectively, as of the last day of such
Monthly Period) plus (ii) the product of 2 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 the
aggregate amount of Available Series Finance Charge Collections for such
Monthly Period (not including the amounts on deposit in the Payment Reserve
Account 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) plus the Principal Funding Account Investment Proceeds,
investment earnings on amounts on deposit in the Pre-Funding Account and
amounts withdrawn from the Accumulation Period Reserve Account with respect
to such Monthly Period calculated on a cash basis after subtracting the
Series Default Amount and the Series 1998-2 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
Securityholders may be added to the numerator if the Rating Agency
Condition is satisfied. See "Description of the Offered Securities--Pay Out
Events."

      Payment Rates. The following table sets forth the highest and lowest
cardholder monthly payment rates for the Receivables 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(1)


                      ______               Quarter Ended
                      Ended      ----------------------------------
                      ------,     March 31,    Dec. 31,   Sept. 30,
                       1998         1998        1997        1997
                     ----------------------------------------------
Highest Month                       7.2%        6.6%        7.0%
Lowest Month                        6.3%        6.0%        6.2%
Monthly Average (2)                 6.6%        6.3%        6.6%


(RESTUBBED TABLE CONTINUED FROM ABOVE)

<TABLE>
<CAPTION>


                                          Quarter Ended
               -------------------------------------------------------------------
               June    March    Dec.   Sept.   June   March    Dec.   Sept.  June
                 30,    31,     31,    30,     30,     31,     31,     30,    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         7.0%    7.1%    7.1%   7.5%    8.3%    8.3%    8.3%   10.5%  42.2%
Average (2)
</TABLE>

(1)   The amounts and percentages presented for the Direct Merchants Bank
      Portfolio do not include the Key Bank USA, National Association or
      Mercantile Bank National Association acquired accounts or the Direct
      Merchants Bank's minor secured card portfolio.
(2)   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
Securityholders could expect to receive payments of principal on their
Securities 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 Securities 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 Securities to
the Expected Final Payment Date will equal the expected number of months
for such period. See "Risk Factors--Payments and Maturity." As described
under "Description of the Offered Securities--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 Securities.


                                USE OF PROCEEDS

      The Transferor will apply the net proceeds received from the sale of
the Offered Securities, which is expected to be approximately $__________,
to repay principal of classes of the Series 1998-1 Variable Funding
Securities, 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 Monthly Interest on
the first Distribution Date.

                     DESCRIPTION OF THE OFFERED SECURITIES

      The Offered Securities will be issued pursuant to the Pooling and
Servicing Agreement and the Series 1998-2 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 Securities will represent interests in certain assets of
the Trust, including the right to the Investor Percentage of all Obligor
payments on the Receivables in the Trust. Each Class A Security and Class B
Security represents the right to receive payments of interest at the Class
A Interest Rate or the Class B Interest 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 Securityholders' Interest or the Class
B Securityholders' Interest, as the case may be. With respect to the
Accumulation Period, principal payments will be made to the Class A
Securityholders and the Class B Securityholders on the Expected Final
Payment Date.

      The Transferor will own the Exchangeable Transferor Security and the
Class D Securities. The Exchangeable Transferor Security 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 securities 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
Securityholders. During the Early Amortization Period, the Invested Amount
will decline as Obligor payments of Principal Receivables are collected and
distributed to Securityholders. 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
Securities 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 Securities initially will be represented by
securities 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
Securities 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 Securities. Unless and until Definitive Securities
are issued under the limited circumstances described herein, no Security
Owner acquiring an interest in any Class of Offered Securities will be
entitled to receive a certificate representing such Security Owner's
interest in such Securities. Until such time, all references herein to
actions by Securityholders of any Class of Offered Securities 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 Securityholders of any Class of Offered
Securities will refer to distributions, notices, reports and statements to
the Depository or its nominee, as the registered holder of the Offered
Securities of such Class, for distribution to Security Owners of such Class
in accordance with the Depository's procedures. See "--Book-Entry
Registration" and "--Definitive Securities."

BOOK-ENTRY REGISTRATION

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

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

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

      Neither DTC nor Cede & Co. will consent or vote with respect to
Securities. 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 Securities are credited on the record date (identified in a listing
attached thereto). Principal and interest payments on the Securities 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 Security
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 Security
Owners shall be the responsibility of Participants and Indirect
Participants.

      DTC may discontinue providing its services as securities depository
with respect to the Securities 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 Securities
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 Securities 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
securities. 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
Securities. 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 securities
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 dealers and other professional financial
intermediaries and may include the underwriters of any Series of
Securities. 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 securities 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 Securities 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 Securityholder
under the 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 Securities 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 SECURITIES

      The Offered Securities of each Class will be issued in fully
registered, certificated form to the Security Owners of such Class or their
nominees ("Definitive Securities"), 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 Securities 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, Security
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 Security 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 Securities. Upon
surrender by the Depository of the definitive certificate representing the
Securities of the affected Class and instructions for registration, the
Trustee will issue the Securities of such Class as Definitive Securities,
and thereafter the Trustee will recognize the holders of such Definitive
Securities as Securityholders under the Pooling and Servicing Agreement.

      Distribution of principal and interest on the Offered Securities will
be made by the Trustee directly to Securityholders 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 Securityholders in whose names the Definitive Securities were
registered at the close of business on the related Record Date.
Distributions will be made by check mailed to the address of such
Securityholder as it appears on the register maintained by the Trustee. The
final payment on any Offered Security, however, will be made only upon
presentation and surrender of such Security at the office or agency
specified in the notice of final distribution to Securityholders. The
Trustee will provide such notice to registered Securityholders mailed not
later than the fifth day of the month of such final distributions.

      Definitive Securities 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 Securities for the period from the
Record Date preceding the due date for any payment to the Distribution Date
with respect to such Definitive Securities.

STATUS OF THE SECURITIES

      Upon issuance, the Securities will rank pari passu with all other
outstanding Series. Payments on the Class B Securities are subordinated to
the Class A Securities as described herein.

INTEREST PAYMENTS

      Interest will accrue on the outstanding principal balance of the
Class A Securities at the Class A Interest Rate and on the outstanding
principal balance of the Class B Securities at the Class B Interest Rate,
in each case from the Closing Date. Interest will be distributed on , 1998,
and on each Distribution Date thereafter to Securityholders 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 Class A Interest
Rate or Class B Interest Rate, as applicable, 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) ___divided by 360 and (c)
the Class A Interest Rate or Class B Interest Rate, as applicable,
determined on _______, 1998. Interest payments on the Class A Securities 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 Securities 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 Securities, interest payments
on the Class B Securities 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 Class B Securities and deposited on
each business day during such Monthly Period in the Interest Funding
Account.

      The Class A Securities will bear interest at the rate equal to % per
annum above LIBOR determined as set forth below for the period from the
Closing Date through , 1998 and each Interest Accrual Period thereafter.
The Class B Securities will bear interest at the rate equal % per annum
above LIBOR determined as set forth below for the period from the Closing
Date through , 1998 and each Interest Accrual Period thereafter.

      The Trustee will determine LIBOR for the period from the Closing Date
through       , 1998 on         , 1998 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 Accrual Period) which appears on Telerate Page
3750 as of 11:00 a.m., London time, on the LIBOR Determination Date for
such Interest Accrual 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 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 Accrual 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 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 that 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 Accrual Period).

      The Class A Interest Rate and the Class B Interest 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 Securities 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 Redirected 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 Securityholders 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 Securityholders 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 CTO
Securityholders 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 Securities, Class B Securities and Collateralized
Trust Obligations, 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 Percentage of all Principal Collections (less the amount of
Redirected 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 Securities with respect to such Monthly Period,
(iii) the aggregate Series Default Amount and the Series 1998-2 Percentage
of any unpaid Adjustment Payments paid from Available Series Finance Charge
Collections, Transferor Finance Charge Collections, Excess Finance Charge
Collections or Redirected 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 Redirected Principal Collections of unreimbursed Class A
Charge-Offs, Class B Charge-Offs, CTO Charge-Offs and Class D Charge-Offs
and (iv) Shared Principal Collections allocated to the Securities.

      On each Distribution Date following the Monthly Period in which the
Early Amortization Period commences, the Class A Securityholders 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
Securityholders of each Class of Securities, sequentially, in alphabetical
order, on the Distribution Date following the Monthly Period in which the
Early Amortization Period commences. After payment in full of the Class A
Invested Amount, the Class B Securityholders 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 CTO Securityholders will be
entitled to receive Available Investor Principal Collections on each
Distribution Date until the earlier of the date the CTO 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 Securityholders upon surrender of their Securities. The
proceeds of any such sale or repurchase of Receivables will be allocated
first to pay amounts due with respect to the Class A Securities, then to
pay amounts due with respect to the Class B Certificates, then to pay
amounts due with respect to the Collateralized Trust Obligations and then
to pay amounts due with respect to the Class D Securities 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 securityholders
of all Series (unless Shared Principal Collections from any such other
Series are not allocated to be shared with the Securities), 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 securityholders 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
Securityholders would receive some of their principal later than if the
Accumulation Period had not been so postponed.

SUBORDINATION OF THE CLASS B SECURITIES

      The Class B Securities will be subordinated to the extent necessary
to fund certain payments with respect to the Class A Securities. To the
extent the Class B Invested Amount is reduced, the percentage of Finance
Charge Collections allocated to the Class B Securityholders 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 Securityholders will be reduced.

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

      If, on any Determination Date, the aggregate Series 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 "--Redirection of Cash Flows," and (c) the amount of
Redirected Principal Collections allocated with respect thereto as
described in "--Redirected Principal Collections," the Class D Invested
Amount (following the reduction thereof in an amount equal to the amount of
any Redirected Principal Collections to be applied on the related
Distribution Date) will be reduced by the amount by which the sum of the
aggregate Series 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 CTO 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 Series Default Amount and the remaining unpaid Adjustment
Payments for such Monthly Period. Such reductions of the CTO Invested
Amount will thereafter be reimbursed and the CTO 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 CTO Invested Amount would
cause the CTO Invested Amount to be a negative number, the CTO Invested
Amount will be reduced to zero and the Class B Invested Amount will be
reduced by the amount by which the CTO Invested Amount would have been
reduced below zero, but not more than the sum of the remaining aggregate
Series 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 Series 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
"--Redirection of Cash Flows," "--Redirected Principal Collections" and
"--Investor Charge-Offs."

TRANSFER AND ASSIGNMENT OF RECEIVABLES

      On or about May 30, 1995 (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 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
Securityholders. 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) has
filed one or more 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.
See "Certain Legal Aspects of the Receivables."

EXCHANGES

      The Pooling and Servicing Agreement provides for the Trustee to issue
two types of securities: (i) Investor Securities in one or more Series of
securities, each of which may have one or more classes of securities of
which one or more such classes may be transferable, and (ii) the
Exchangeable Transferor Security. The Exchangeable Transferor Security
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 Security may
tender the Exchangeable Transferor Security and the securities evidencing
any Series of securities, to the Trustee in exchange for one or more new
Series and a reissued Exchangeable Transferor Security. Under the Pooling
and Servicing Agreement, the holder of the Exchangeable Transferor Security
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 interest 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 Securities 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 securities 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
securityholders 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 Security that have been
transferred to the holders of such Series, if any; (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 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 Securityholder 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 Security will deliver to the Trustee written
confirmation that the Exchange will not result in any Rating Agency
reducing or withdrawing its rating of any outstanding Series, including the
Offered Securities. 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 Pooling and Servicing Agreement provides that the holder of the
Exchangeable Transferor Security 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 Security may deliver a different
form of Enhancement agreement. The Pooling and Servicing Agreement also
provides that the holder of the Exchangeable Transferor Security 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
securities, 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 Security 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 1998-2 Supplement does not permit the
subordination of the Securities 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
Security 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 interest 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 securities of such Series will be
characterized as indebtedness or as partnership interests under existing
law for federal and applicable state income tax purposes, and 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 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 Security and, if applicable, the securities
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 Security for a newly issued
Exchangeable Transferor Security and a second security (a "Supplemental
Security") the terms of which will be defined in a Supplement upon the
satisfaction of certain conditions provided in the Pooling and Servicing
Agreement.

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 1998-2
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 1998-2 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 1998-2 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 securityholders 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 securityholders). 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 securities 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 securityholders 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 securityholders in connection with such reassignment will
be equal to the invested amount for all Series of securities other than
Variable Funding Securities 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 Securities, 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 securityholders on
such Distribution Date, plus an amount equal to all interest accrued but
unpaid on such securities at the applicable interest 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 securities 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 securities required to be repurchased and will
be distributed upon presentation and surrender of the securities for each
such Series. If the Trustee or securityholders 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 securityholders
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 1998-2 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 1998-2 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 1998-2
Supplement proves to have been incorrect in any material respect when made,
and as a result the interests of the Securityholders 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 Securityholders' Interest continues to be materially
adversely affected during such period, then the Trustee or 50 percent of
the Securityholders' 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 the Credit Card Originator acquires rights therein,
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 United
States 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) it 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
is 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 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 ten 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 is required to 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 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 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 Securities 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 the 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
each Rating Agency 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 Securities then
issued and outstanding and will have delivered such notice to the Trustee.

      On or 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 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 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.

      The Transferor may designate revolving credit consumer credit card
accounts which would otherwise be Additional Accounts as Excluded Accounts
by the Transferor delivering to the Trustee a written notice clearly
identifying such excluded accounts. If such designation is made after the
Trust acquires rights in such Accounts, such designation will only occur in
accordance with the provisions for removals of accounts set forth in the
Pooling and Servicing Agreement.

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 customary and
usual servicing procedures and the Credit and Collection Policy. Servicing
functions to be performed by the Servicer 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, Collections and Charge-offs." 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 Securityholders," 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
Securityholders, 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 Securities. 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 Securityholders 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.

PREVIOUSLY ISSUED SERIES

      The Trust has previously issued the Series 1998-1 Variable Funding
Securities, the Series 1997-2 Asset Backed Certificates, the Series 1997-1
Asset Backed Certificates and the Series 1996-1 Asset Backed Certificates
bearing the various rates of interest and having the outstanding principal
amounts set forth in "Annex I: Other Series."

TRUST ACCOUNTS

      The Trustee has established and maintains with a Qualified
Institution in the name of the Trust, for the benefit of the
Securityholders, three separate accounts, each in a segregated trust
account, 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 securityholders 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 securityholders 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 deposit 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 Securityholders 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
securities 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 securities 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 Securityholders, 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
depository 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
either obligations of, or fully guaranteed as to principal and interest by,
the United States of America or any instrumentality or agency thereof,
securities 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 of such
entity or institution in subclauses (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 Securities (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
Securityholders (the "Paying Agent") has the revocable power to withdraw
funds from the Distribution Account for the purpose of making distributions
to Securityholders. The Paying Agent initially will be The Bank of New
York.

PRINCIPAL FUNDING ACCOUNT

      Pursuant to the Series 1998-2 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 Securityholders (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 Redirected Principal Collections) and Shared
Principal Collections from other Series, if any, allocated to the
Securities as described below 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 securityholders 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 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 an Amortization Period will be deposited in the Principal Account as
part of Class A Principal, Class B Principal, or CTO 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 Securities 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 Securities 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 1998-2
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 Securityholders until the
Class A Invested Amount is paid in full and then to the Class B
Securityholders until the Class B Invested Amount is paid in full and then
to the CTO Securityholders until the CTO Invested Amount is paid in full.
Should the Pre-Funded Amount be greater than zero on the first day of the
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 Securities 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 funds on deposit 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 1998-2 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
Securityholders (the "Accumulation Period Reserve Account"). The
Accumulation Period Reserve Account is established to assist with the
subsequent distribution of interest on the Class A Securities, Class B
Securities and Collateralized Trust Obligations 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
Securities (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 CTO 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 1998-2.

      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 Interest Rate, the Class B Interest Rate
and the CTO Interest Rate (in effect for the related 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 Securities 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 Securityholders'
Interest, the Class B Securityholders' Interest, the CTO Securityholders'
Interest, the Class D Securityholders' 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
Securityholders' Interest, the Class B Securityholders' Interest, the CTO
Securityholders' Interest and the Class D Securityholders' 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
CTO 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 Percentage," the "Class B Floating
Percentage," the "CTO Floating Percentage" and the "Class D Floating
Percentage," respectively; the sum of all such percentages, the "Floating
Percentage"). During the Revolving Period, all Principal Collections
allocable to the Securities will be allocated and paid to the Transferor
(except for Collections applied as Redirected Principal Collections and
Shared Principal Collections paid to the holders of securities 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
Securityholders' 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 CTO 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
Percentage," the "Class B Fixed/Floating Percentage," the "CTO
Fixed/Floating Percentage," and the "Class D Fixed/Floating Percentage,"
respectively; the sum of all such percentages the "Fixed/Floating
Percentage"). Finance Charge Collections will be allocated on and after the
date on which a Pay Out Event is deemed to occur to the Securityholders'
Interest based on the Fixed/Floating Percentage. On and after the date on
which a Defeasance occurs with respect to the Securities, each of the
allocation percentages specified above with respect to the Securities 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 Percentage and the floating
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 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 Securityholders through and including
such date, and minus (c) the aggregate amount of Class A Charge-Offs for
all prior Distribution Dates, equal to the amount by which the Class A
Invested Amount has been reduced to fund the Series Default Amount and the
unpaid Adjustment Payments on all prior Distribution Dates as described
under "--Investor Charge-Offs," and plus (d) the aggregate amount of
Available Series Finance Charge Collections, Transferor Finance Charge
Collections, Excess Finance Charge Collections and Redirected Principal
Collections applied on 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 sum of the amount then on
deposit in the Principal Account and 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 Securityholders through and including
such date, minus (c) the aggregate amount of Class B Charge-Offs for all
prior Distribution Dates, equal to the amount by which the Class B Invested
Amount has been reduced to fund the Series Default Amount and the unpaid
Adjustment Payments on all prior Distribution Dates as described under
"--Investor Charge-Offs," minus (d) the aggregate amount of Redirected
Class B Principal Collections for which neither the Class D Invested Amount
nor the CTO 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, Redirected CTO Principal Collections, Redirected 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 sum of the amount then on deposit in the
Principal Account and the Principal Funding Account Balance over the Class
A Invested Amount on such date of determination; (v) the term "CTO Invested
Amount" for any date means an amount equal to (a) the CTO Initial Invested
Amount less the CTO Percentage of the initial deposit to the Pre-Funding
Account plus the CTO 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 CTO Securityholders
through and including such date, minus (c) the aggregate amount of CTO
Charge-Offs for all prior Distribution Dates, equal to the amount by which
the CTO Invested Amount has been reduced to fund the Series Default Amount
and the unpaid Adjustment Payments on all prior Distribution Dates as
described under "--Investor Charge-Offs," minus (d) the aggregate amount of
Redirected CTO Principal Collections and Redirected 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, Redirected Class D
Principal Collections, and certain other amounts as may be available
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 CTO Invested Amount may not be reduced below zero; (vi)
the term "CTO Adjusted Invested Amount," for any date of determination,
means an amount not less than zero equal to the then current CTO Invested
Amount minus the excess, if any, of the sum of the amount then on deposit
in the Principal Account and 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
Securities, minus (b) the aggregate amount of principal payments made to
Class D Securityholders through and including such date, minus (c) the
aggregate amount of Class D Charge-Offs for all prior Distribution Dates,
equal to the amount by which the Class D Invested Amount has been reduced
to fund the Series Default Amount and the unpaid Adjustment Payments on all
prior Distribution Dates as described under "--Investor Charge-Offs," minus
(d) the aggregate amount of Redirected 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 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 ____ percent of the ABC Adjusted Invested Amount;
provided, however, that in no event shall the Stated Class D Amount be less
than $______ 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 the 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
CTO Invested Amount and the Class D Invested Amount.

      As a result of the Floating Percentage, Finance Charge Collections
and the portion of Defaulted Receivables allocated to the Securityholders
will change each business day based on the relationship of the Class A
Adjusted Invested Amount, the Class B Adjusted Invested Amount, the CTO
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 Securityholders, the Class B Securityholders, the CTO Securityholders and
the Class D Securityholders, however, will remain fixed during the
Amortization Period. Collections of Principal Receivables allocable to the
Class B Securities are subject to possible redirection for the benefit of
the Class A Securityholders; collections of Principal Receivables allocable
to the CTO Invested Amount are subject to possible redirection for the
benefit of the Class A Securityholders and the Class B Securityholders and
collections of Principal Receivables allocable to the Class D Invested
Amount are subject to possible reallocation for the benefit of the Class A
Securityholders, the Class B Securityholders and the CTO Securityholders.
See "--Redirected Principal Collections" below.

REDIRECTED 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 1998-2 Securities in
an amount equal to the remaining Required Amount. Excess Finance Charge
Collections from other Series allocable to the Series 1998-2 Securities 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.

REDIRECTED 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
Percentage or (ii) during an Amortization Period, the Class D
Fixed/Floating 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 "Redirected 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 CTO Required
      Amount with respect to such business day will be applied first to the
      components of the Class A Required Amount, then to the components of
      the Class B Required Amount and then to the components of the CTO
      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 Redirected 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 CTO Invested Amount, equal to the
product of (a)(i) during the Revolving Period, the CTO Floating Percentage
or (ii) during an Amortization Period, the CTO Fixed/Floating 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 "Redirected CTO
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 Redirected 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 Redirected 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 Redirected CTO 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
Percentage or (ii) during an Amortization Period, the Class B
Fixed/Floating 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 "Redirected Class B Principal Collections" and the sum of Redirected
Class D Principal Collections, Redirected CTO Principal Collections and
Redirected Class B Principal Collections is called "Redirected 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 Redirected Class D Principal Collections and Redirected CTO
      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 Redirected 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 Redirected 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 CTO 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 of unreimbursed Redirected
Principal Collections for such Distribution Date would cause the CTO
Invested Amount to be a negative number, the CTO Invested Amount will be
reduced to zero and the Class B Invested Amount will be reduced by the
amount by which the CTO Invested Amount would have been reduced below zero.
In the event that the redirection of Principal Collections would cause the
Class B Invested Amount to be a negative number on any Distribution Date,
the amount of Redirected Class B 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 securities 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
Securityholders 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 Securityholder 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 Security 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 Percentage, and on and after the
      occurrence of a Pay Out Event the Fixed/Floating 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 Securities 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 Percentage of Principal Collections (less the amount thereof
      which may be applied as Redirected Principal Collections) will be
      applied as Shared Principal Collections;

            (v) during the Amortization Period, an amount equal to the
      Fixed/Floating Percentage of Principal Collections (less the amount
      thereof applied as Redirected 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 1998-2
      Securities, any amounts to be paid in respect of the Series Default
      Amount, unpaid Adjustment Payments, Class A Charge-Offs, Class B
      Charge-Offs and CTO Charge-Offs and any amount of Shared Principal
      Collections allocated to the Securities 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
      Securities. The Servicer will pay any remaining Shared Principal
      Collections on such business day to the holder of the Exchangeable
      Transferor Security; 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 securities
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
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 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 Interest 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 Securityholders;

            (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 prior Monthly Periods, and (3) any additional
      interest (to the extent permitted by applicable law) at the Class B
      Interest 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 Securityholders;

            (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 CTO Monthly Interest, (2) the amount of any CTO
      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 CTO
      Interest Rate with respect to CTO 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 CTO Securityholders;

            (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 Series Default Amount for such business day and (2) the
      unpaid Series 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 Securities;

            (vi) an amount equal to the Series 1998-2 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 Securities;

            (vii) an amount equal to the lesser of (A) any Available Series
      Finance Charge Collections remaining and (B) unreimbursed Class A
      Charge-Offs, if any, will be applied to reimburse Class A 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 Securities;

            (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 Securities at
      the Class B Interest 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 Interest 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 Securityholders;

            (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 Collateralized Trust Obligations at
      the CTO Interest 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 CTO Interest 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 CTO Securityholders;

            (x) an amount equal to the lesser of (A) any Available Series
      Finance Charge Collections remaining and (B) unreimbursed Class B
      Charge-Offs, if any, will be applied to reimburse Class B 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
      Securities;

            (xi) an amount equal to the lesser of (A) any Available Series
      Finance Charge Collections remaining and (B) unreimbursed CTO
      Charge-Offs, if any, will be applied to reimburse CTO 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
      Securities;

            (xii) an amount equal to the lesser of (A) any Available Series
      Finance Charge Collections remaining and (B) unreimbursed Class D
      Charge-Offs, if any, will be applied to reimburse Class D 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
      Securities;

            (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 Collateralized Trust
      Obligations 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 securityholders 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 Interest Rate for the related Interest
Accrual Period, (ii) the outstanding principal balance of the Class A
Securities 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 A
Securities 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 (or in the case of the initial Distribution Date, an amount
equal to the product of (x) the Class A Initial Invested Amount, (y) _____
divided by 360 and (z) the Class A Interest Rate for the initial Interest
Accrual Period ).

      "Class B Monthly Interest" with respect to any Distribution Date will
equal the product of (i) the Class B Interest 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 Securities 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 (or in the case of the
initial Distribution Date, an amount equal to the product of (x) the Class
B Initial Invested Amount, (y) _____ divided by 360 and (z) the Class B
Interest Rate for the initial Interest Accrual Period).

      "CTO Monthly Interest" with respect to any Distribution Date will
equal the product of (i) the CTO Interest Rate for the related Interest
Accrual Period, (ii) the CTO 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 Collateralized Trust Obligations 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 (or in
the case of the initial Distribution Date, an amount equal to the product
of (x) the CTO Initial Invested Amount, (y) divided by 360, and (z) the CTO
Interest Rate for the initial Interest Accrual Period).

      "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 1998-2 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 Securityholders
                  on the Expected Final Payment Date (with respect to the
                  Accumulation Period) or distributed to the Class A
                  Securityholders 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 Securityholders on the
                  Expected Final Payment Date (with respect to the
                  Accumulation Period) or distributed to the Class B
                  Securityholders 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 CTO Principal Payment
                  Commencement Date and on each Transfer Date thereafter,
                  an amount equal to the CTO Principal will be deposited in
                  the Principal Funding Account for distribution to the CTO
                  Securityholders on the Expected Final Payment Date (with
                  respect to the Accumulation Period) or distributed to the
                  CTO Securityholders on each Distribution Date until the
                  CTO 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 Securityholders 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 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 Payment 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.

      "CTO 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 CTO 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 CTO 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 CTO
Invested Amount, $________; 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 Securities 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 Security.

DEFAULTED RECEIVABLES; DILUTION

      Receivables in Defaulted Accounts are charged off as uncollectible in
accordance with the Servicer's customary and usual Servicing procedures and
the Credit and Collection Policy (a "Defaulted Receivable"). See "Direct
Merchants Bank's Credit Card Activities--Delinquency, Collections and
Charge-offs" and "--Delinquency and Loss Experience." On each business day,
the Servicer will allocate to the Securityholders a portion of all
Defaulted Receivables in an amount (the "Series 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 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 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 downward the amount of
any Principal Receivable without receiving collections therefor or charging
off such amount as uncollectible (any such downward adjustment, a
"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 Redirected 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 1998-2, 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 Series Default Amount and the Series
1998-2 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, Redirected 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 Series Default
Amount and the Series 1998-2 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 Series Default Amount and the remaining Series
1998-2 Percentage of unpaid Adjustment Payments for such Monthly Period (a
"Class D Charge-Off"). The Class D Invested Amount thereafter will be
increased (but not in excess of the unpaid principal balance of the Class D
Securities) 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 CTO Invested Amount will
be reduced by the aggregate amount of such excess, but not more than the
sum of the remaining aggregate Series Default Amount and the remaining
Series 1998-2 Percentage of unpaid Adjustment Payments for such Monthly
Period (a "CTO Charge-Off"), which will have the effect of slowing or
reducing the return of principal to the CTO Securityholders. The CTO
Invested Amount will thereafter be increased (but not in excess of the
unpaid principal balance of the Collateralized Trust Obligations) 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 CTO Invested Amount would
cause the CTO Invested Amount to be a negative number, the CTO 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 Series Default Amount and the remaining Series
1998-2 Percentage of unpaid Adjustment Payments for such Monthly Period (a
"Class B Charge-Off"), which will have the effect of slowing or reducing
the return of principal to the Class B Securityholders. The Class B
Invested Amount will thereafter be increased (but not in excess of the
unpaid principal balance of the Class B Securities) 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."

      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 Series Default Amount and the remaining Series 1998-2 Percentage
of unpaid Adjustment Payments for such Monthly Period (a "Class A
Charge-Off") which will have the effect of slowing or reducing the return
of principal to the Class A Securityholders. The Class A Invested Amount
will thereafter be increased (but not in excess of the unpaid principal
balance of the Class A Securities) 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 Securities 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"). 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
Securityholders. As amounts are deposited in the Principal Funding Account
for the benefit of the Class A Securityholders, Class B Securityholders and
CTO Securityholders, 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 Securities, 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 Securityholders 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 Securityholder. In particular, the denominator of
the Fixed/Floating Percentages for the Class A Securities and the Class B
Securities 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 1998-2 if such event required reliance by
Series 1998-2 on clause (b) of the denominator of the applicable
Fixed/Floating 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 Securities, the Class B Securities and the Collateralized Trust
Obligations, 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 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 Securities 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 Securityholders 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 Securities, the Class B Securities and the Collateralized
Trust Obligations 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 CTO
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 CTO Invested Amount since the Closing Date, 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 Securities, (ii) the
unpaid Class B Invested Amount plus accrued and unpaid interest on the
Class B Securities, and (iii) the unpaid CTO Invested Amount plus accrued
and unpaid interest on the Collateralized Trust Obligations, 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 Securities will be retired on the day following the Distribution
Date on which the final payment of principal is scheduled to be made to the
Securityholders, 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 Securities will be made on the
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 Securities until paid in full, then to the Class B Securities until
paid in full, then to the Collateralized Trust Obligations until paid in
full, and finally to the Class D Securities to the extent necessary to pay
such remaining amounts to all Securityholders pro rata within each Class as
final payment of the Securities) interests in the Receivables or certain
Receivables, as specified in the Pooling and Servicing Agreement and the
Series 1998-2 Supplement, in an amount up to 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 Securities 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
Securityholders 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 Securities, will be paid on the Termination Date first
to Class A Securityholders until the Class A Invested Amount is paid in
full, then to the Class B Securityholders until the Class B Invested Amount
is paid in full, then to the CTO Securityholders until the CTO Invested
Amount is paid in full, and then to the Class D Securityholders until the
Class D Invested Amount is paid in full.

      Unless the Servicer and the holder of the Exchangeable Transferor
Security 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 securityholders sufficient to pay in full the aggregate investor
interest of all Series outstanding plus interest thereon at the applicable
interest rates to the next Distribution Date and (b) a date which shall not
be later than . Upon the termination of the Trust and the surrender of the
Exchangeable Transferor Security, the Trustee will convey to the holder of
the Exchangeable Transferor Security 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).

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
      1998-2 Supplement, which failure has a material adverse effect on the
      Securityholders 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 Securityholders representing
      more than 50 percent of the Invested Amount and continues to
      materially and adversely affect the interests of the Securityholders
      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
      Securityholders 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 Securityholders' 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 1998-2 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 Securities,
      the Class B Securities, the Collateralized Trust Obligations and the
      Class D Securities, (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 Securityholders.

      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
Securities only if, after any applicable grace period, the Securityholders
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 Securities 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 described in clause (iv) or (vi),
a Pay Out Event with respect only to the Securities, will be deemed to have
occurred without any notice or other action on the part of the Trustee or
the Securityholders or all securityholders, 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 Securityholders 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, Securityholders will begin receiving
distributions of principal earlier than they otherwise would have, which
may shorten the average life and maturity of the Securities.

      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 securityholders 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 Securities or any other interest in the
Exchangeable Transferor Security 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 Securityholders and will
be distributed to the applicable Securityholders 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 Securities.

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 Monthly Servicing Fee will be funded
from Finance Charge Collections allocated to the Securityholders' 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 Securityholders 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 Securityholders other than federal, state, and local
income and franchise taxes, if any, of the Trust.

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 Securityholders, or the Security Owners for
liabilities arising from actions taken by the Trustee at the request of
Securityholders, (c) the Trust, the Securityholders, or the Security 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 Securityholders, or the Security Owners for any liabilities,
costs, or expenses of the Trust, the Securityholders, or the Security
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 Securityholders or the Security 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 Securityholders, 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
Securityholder in the capacity of an investor in the Securities) 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 Delaware Uniform Partnership Act in which the
Transferor is a general partner. The Transferor will also pay, indemnify
and hold harmless each Securityholder for any such losses, claims, damages
or liabilities (other than those incurred by a Securityholder in the
capacity of an investor in the Securities) except to the extent that they
arise from any action by any Securityholder. 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 securityholders 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 securityholders), 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 securityholders
      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 Securities
      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
      securityholders 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 securityholders 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 Securities 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 securityholders 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 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 securities 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 securityholders from effecting a Service
Transfer.

REPORTS TO SECURITYHOLDERS

      On each Distribution Date, the Paying Agent will forward to each
Securityholder 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
Securities, the Class B Securities, the Collateralized Trust Obligations
and the Class D Securities, (c) the amount of such distribution allocable
to interest on the Class A Securities, the Class B Securities and the
Collateralized Trust Obligations, (d) the amount of Principal Collections
processed during the related Monthly Period and allocated in respect of the
Class A Securities, the Class B Securities, the Collateralized Trust
Obligations and the Class D Securities, respectively, (e) the amount of
Finance Charge Collections processed during the preceding Monthly Period
and allocated in respect of the Class A Securities, the Class B Securities,
the Collateralized Trust Obligations and the Class D Securities,
respectively, (f) the aggregate amount of Principal Receivables, the
Invested Amount, the Class A Invested Amount, the Class B Invested Amount,
the CTO Invested Amount, the Class D Invested Amount, the Pre-Funded
Amount, the Floating Percentage, and during the Amortization Period, the
Fixed/Floating 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 Series Default Amount for the related
Monthly Period, (i) the aggregate amount of Class A Charge-Offs, Class B
Charge-Offs, CTO Charge-Offs and Class D Charge-Offs for the preceding
Monthly Period, (j) the amount of the Monthly Servicing Fee for the
preceding Monthly Period, (k) the aggregate amount of funds in the Excess
Funding Account as of the last day of the Monthly Period immediately
preceding the Distribution Date, (l) the number of new Accounts added to
the Trust during the related Monthly Period and (m) the Class A Interest
Rate, the Class B Interest Rate and the CTO Interest Rate for the Interest
Accrual Period.

      The Paying Agent will furnish to each person who at any time during
the preceding calendar year was a Securityholder of record a statement
prepared by the Servicer containing the information required to be
contained in the regular monthly report to Securityholders, 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 Securityholder,
together with, on or before January 31 of each year, beginning in 1999,
such customary information (consistent with the treatment of the Securities
as debt) as the Servicer or Trustee deems necessary or desirable for tax
reporting purposes.

      Following the listing of the Offered Securities on the Luxembourg
Stock Exchange, the Trustee will publish or will cause to be published
following each Distribution Date in a daily newspaper in Luxembourg
(expected to be the Luxemburger Wort) a notice to the effect that the
information set forth in the second preceding paragraph will be available
for review at the main office of the listing agent of the Trust in
Luxembourg, Luxembourg. Following the listing of the Offered Securities on
the Luxembourg Stock Exchange and prior to each Distribution Date with
respect to the Amortization Period, the Luxembourg Stock Exchange will be
advised of the principal amount of the Class A Securities and the Class B
Securities that will be outstanding after the principal distribution to be
made on such Distribution Date.

      Following the listing of the Offered Securities on the Luxembourg
Stock Exchange, notices to Securityholders will be given by publication in
a daily newspaper in Luxembourg, which is expected to be the Luxemburger
Wort. In the event that Definitive Securities are issued, notices to
Securityholders will also be given by mail to the addresses of such holders
as they appear in the security register.

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, the 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 Securityholder.

      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 public 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 statement may be obtained by any Securityholder 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 1998-2 Supplement
may be amended by the Transferor, the Servicer and the Trustee, without the
consent of Securityholders, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of the Pooling
and Servicing Agreement and the Series 1998-2 Supplement or of modifying in
any manner the rights of such Securityholders; 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 Securityholders, (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
Securities, the Class B Securities or the Collateralized Trust Obligations,
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 1998-2 Supplement may be
amended from time to time by the Transferor, the Servicer, and the Trustee,
without the consent of Securityholders, to add to or change any of the
provisions of the Pooling and Servicing Agreement to provide that bearer
securities 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 securities, to permit such
bearer securities to be issued in exchange for registered securities or
bearer securities of other authorized denominations or to permit the
issuance of uncertificated securities. Securityholders by purchase of their
Securities 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 1998-2 Supplement
may be amended by the Transferor, the Servicer, and the Trustee with the
consent of the holders of securities 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 securityholders 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 securityholder 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 securityholders 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 Securityholder.
Any Supplement and any amendments regarding the addition or removal of
Receivables from the Trust will not be considered an amendment requiring
securityholder consent under the provisions of the Pooling and Servicing
Agreement and any Supplement.

      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 1998-2 Supplement may be
amended by the Transferor, the Servicer and the Trustee without the consent
of any of the Securityholders (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 Securities and
the Trust in the absence of the election.

      Promptly following the execution of any amendment to the Pooling and
Servicing Agreement requiring Securityholder consent, the Trustee will
furnish written notice of the substance of such amendment to each
Securityholder. Following the listing of the Offered Securities on the
Luxembourg Stock Exchange, such notice will be published in a daily
newspaper in Luxembourg, which is expected to be the Luxemburger Wort. Any
Supplement and any amendments regarding the addition or removal of
Receivables from the Trust will not be considered an amendment requiring
Securityholder consent under the provisions of the Pooling and Servicing
Agreement and any Supplement.

LIST OF SECURITYHOLDERS

      Upon written request of Securityholders 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
Securityholders for its costs and expenses, and having given the Servicer
notice that such request has been made, will afford such Securityholders
access during business hours to the current list of Securityholders of the
Trust for purposes of communicating with other Securityholders with respect
to their rights under the Pooling and Servicing Agreement. See
"--Book-Entry Registration" and "--Definitive Securities."

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 Securities 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 securityholder 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
Securities 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.


                    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 existing on the date of such agreement and
thereafter created and arising in connection with the Accounts and any
accounts that meet the definition of Additional Accounts, 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, but, excluding any
accounts that are designated as "excluded accounts" pursuant to the Bank
Purchase Agreement, (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.

      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 all
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 will deliver all of its
Receivables 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 to Metris that, among other things,
(a) Direct Merchants Bank is a national banking association validly
existing and 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 a valid and binding obligation 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 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 or 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 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 whether existing as of the Initial Closing Date or
thereafter created (except for Permitted Liens).

      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 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 securityholders, 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 securities 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 securityholders, 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 securities 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 Permitted Liens and the interest of the Transferor as holder of
the Exchangeable Transferor Security and any other Investor Security 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
Securities--Representations and Warranties."

      The Transferor has represented that the Receivables are "accounts,"
"general intangibles" or "chattel paper" as each is defined in Article 9 of
the UCC as then in effect in each Relevant UCC State. 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 will 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 future generated general intangibles 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 date of
designation for inclusion in the Trust.

      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 (other than a Permitted
Lien) on any Receivable (or any interest therein) other than a Permitted
Lien. A tax or other governmental 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 Securities,
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' or Direct Merchants Bank's 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 in
activities incident to, or necessary or convenient to accomplish, the
foregoing. The Transferor has no intention of filing a voluntary petition
under the United States federal 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 a
petition 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 Offered Securities and the Collateralized Trust
Obligations or (should the bankruptcy court rule in favor of any such
trustee, debtor-in-possession or creditor) reductions in such payments on
such Securities 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
securityholders representing undivided interests aggregating more than 50
percent of the aggregate invested amount of each Series (and, with respect
to Series 1998-2, the holders of more than 50 percent of each of the Class
A Securities, the Class B Securities and the Collateralized Trust
Obligations), 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 Securities--Pay
Out Events."

      Direct Merchants Bank has represented and warranted to Metris and
Metris has represented and warranted to the Transferor, in the Purchase
Agreements, respectively, 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
Securityholders) 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.

      To the extent that (i) Direct Merchants Bank granted a security
interest in the Receivables to Metris, Metris granted a security interest
in the Receivables to the Transferor and the Transferor granted a security
interest in the Receivables to the Trust, (ii) the interest was validly
perfected before Direct Merchants Bank's insolvency, (iii) each such
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) each of the Purchase Agreements and
the Pooling and Servicing Agreement is continuously a record of Direct
Merchants Bank, and (v) each of the Purchase Agreements and 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 the Trust should be enforceable
(to the extent of the Trust's "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 the Trust 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 on the Securities 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 the RTC Policy
Statement with respect to the payment of interest on collateralized
borrowings. The RTC Policy Statement 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, receiver, 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. The
FDIC, however, has not adopted a formal policy statement on payment of
"actual direct compensatory damages" with respect to collateralized
borrowings of banks that are repudiated, and may not follow the approach of
the RTC. In addition, 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.

      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, Securityholders might experience delays in payment or
possibly losses in their investment in the Securities. 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 10th Circuit 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 Securityholders from appointing a
successor Servicer.

CONSUMER PROTECTION LAWS

      The Accounts and Receivables are subject to numerous federal and
state consumer protection laws that impose requirements related to offering
and extending credit. Any failure by a Credit Card Originator or the
Servicer to comply with such legal requirements also could adversely affect
the Servicer's ability to collect the full amount of the Receivables. The
United States Congress and the states may enact laws and amendments to
existing laws to further regulate consumer credit 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 collections.

      The relationship of the Obligor 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
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 Securities 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
Securities--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) the 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 LITIGATION

      Metris has developed and implemented compliance functions to monitor
its operations to ensure that Metris complies with all applicable laws.
However, Metris is a party to various legal proceedings resulting from
ordinary business activities relating to the operations of Metris. One of
these actions, in Alabama, seeks damages in an amount that cannot be
ascertained and purports to be a class action, although no class has been
certified. The Alabama case generally alleges a fraudulent sale of credit
protection insurance without consent. Although the Metris subsidiary that
is a party to the Alabama case believes it has substantive legal defenses
to this claim and is prepared to defend this case vigorously, should the
subsidiary's case settle or otherwise be resolved, Metris believes that the
amount, in the aggregate, will not be material to the operations of Metris.
Due to the uncertainties in litigation and other factors, there is no
assurance that Metris will ultimately prevail. Metris believes that it has
meritorious defenses to this action and any adverse decision should not
materially affect the consolidated financial condition of Metris and its
affiliates.


                    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 Securities which are anticipated to be relevant 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 Securities
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 Securities. This discussion is intended as an
explanatory discussion of the possible effects of the classification of the
Offered Securities as indebtedness on investors generally and of 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 Securities. 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 Securityholders.

      This summary does not address all aspects of federal income taxation
that may be relevant to the Security 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
Securities in the initial distribution thereof, who are citizens or
residents of the United States, including domestic corporations and
partnerships, and who hold the Offered Securities 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 entity)
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 (i) is 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 SECURITIES SPECIFIC TO SUCH PROSPECTIVE
INVESTOR.

CHARACTERIZATION OF THE OFFERED SECURITIES AS INDEBTEDNESS

      The Transferor, the Servicer and each Security Owner will express in
the Pooling and Servicing Agreement the intent that, for federal, state and
local income and franchise tax purposes, the Offered Securities 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 Security Owner, by acquiring an
interest in an Offered Security, will agree to treat the Offered Securities
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 non-tax accounting treatment of the
transaction, the Transferor will treat the Pooling and Servicing Agreement,
for financial accounting purposes and certain other non-tax purposes, as
effecting a transfer of an ownership interest in the Receivables and not as
creating a debt obligation.

      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 Securities and the Class B Securities 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 Securities, 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
Securities as debt for federal income tax purposes or otherwise makes the
rationale of those cases inapplicable to this situation.

TAXATION OF INTEREST INCOME TO SECURITYHOLDERS

      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
Security Owners.

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

      OID. The Offered Securities may be issued at a discount from their
principal amounts, thereby creating the possibility of OID. In a case where
OID exists, all or a portion of the taxable income to be recognized with
respect to the Offered Securities would be includible in income of Security
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 Securities were not materially different from its coupon, this
treatment would have no significant effect on Security Owners using the
accrual method of accounting. However, cash method Security Owners may be
required to report income with respect to the Offered Securities in advance
of the receipt of cash attributable to such income.

      While it is not anticipated that the Offered Securities will be
issued at a discount from their stated principal amount that is greater
than a de minimis amount, under Treasury Regulations the Offered Securities
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
Securities 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 the OID
Regulations were to apply, all of the taxable income to be recognized with
respect to the Offered Securities would be includible in income as OID but
would not be includible again when the interest is actually received. In
addition, the OID Regulations provide 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
Securities if they are issued at a price that is less than a de minimis
discount from their stated principal amount.

      If the Offered Securities 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 Security (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 Securities are sold to the public) will
constitute OID. A Security Owner must include OID in income as interest
over the term of the Offered Security 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 Securities
(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 Securityholder should consult its tax
advisor regarding the impact to such Securityholder of the OID rules if the
Offered Securities are issued with OID. An Offered Security issued with de
minimis OID must include such OID in income proportionately as principal
payments are made on such Offered Security.

      Discount and Premium. A subsequent holder who purchases an Offered
Security 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 Security, and for the deferral of interest deductions with
respect to debt incurred to acquire or carry the market discount Offered
Security. A Security 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 Security 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 Security at a premium
may elect to amortize and deduct this premium over the remaining term of
the Offered Security 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 Security, 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 Securityholders, and other interest income must
be reported by Offered Securityholders that report income on the accrual
method, as it accrues, whether or not such Offered Securityholder 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 Securityholder in
any period could exceed the amount of cash distributed to such holder in
that period. An Offered Securityholder generally will realize a loss where
either principal or previously accrued interest are determined to be
uncollectible with respect to the Offered Security, 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 SECURITIES

      Generally, capital gain or loss will be recognized on a sale or other
taxable disposition of Offered Securities 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
Securities. A Security Owner's tax basis in an Offered Security will
generally equal such Security Owner's cost increased by any OID, market
discount and gain previously included by such Security Owner in income with
respect to the Offered Security and decreased by any bond premium
previously amortized and any principal payments previously received by such
Security Owner with respect to the Offered Security. Subject to the market
discount rules of the Code discussed above under "--Taxation of Interest
Income to Securityholders--Discount and Premium", any such gain or loss
will be capital gain or loss if the Offered Security 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 Security was held by the holder for
more than one year and otherwise will be short-term. (Under the Taxpayer
Relief Act of 1997 the maximum rates on long-term capital gains will be
reduced further in the year 2001 and thereafter for certain individual
taxpayers who meet specified conditions). Each prospective investor should
consult its tax advisor concerning these tax law changes.)

INFORMATION REPORTING AND BACKUP WITHHOLDING

      The Trustee will be required to report annually to the IRS, and to
each Securityholder, the amount of interest paid on the Offered Securities
(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
Securityholder 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.

FASIT 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 Securities and Class B Securities will properly be
characterized as indebtedness, and that the Collateralized Trust
Obligations (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 Collateralized Trust Obligations were not
debt for federal income tax purposes (assuming that neither the Class A or
Class B Securities, nor securities of any other outstanding series, were
also recharacterized) the arrangement among the Transferor and the CTO
Securityholders would be classified as a partnership for federal income tax
purposes. If, however, the IRS were to contend successfully that either the
Class A or Class B Securities, or securities of any other outstanding
series, were not debt for federal income tax purposes, the arrangement
among the Security Owners, the Transferor, and security owners of such
other Series might be classified for federal income tax purposes as a
publicly traded partnership taxable as a corporation.

      If the Collateralized Trust Obligations (and no Class of the Offered
Securities nor securities 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 Securityholders would probably not be deductible in
computing the entity's taxable income and all or part of distributions to
Securityholders would probably be treated as dividends. Such an
entity-level tax could result in reduced distributions to Securityholders
and the Securityholders could be liable for a share of such tax.

      Because the Transferor will treat the Offered Securities 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 Securities.

DEFEASANCE

      The Securities 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 Securities 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
Securityholder for federal income tax purposes, notwithstanding that, if
such a sale or exchange were deemed to occur, each Securityholder 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

      As noted above, Special Tax Counsel will render its opinion, subject
to the analysis and assumptions contained therein, that the Class A
Securities and Class B Securities will properly be characterized as
indebtedness secured by the Receivables, and that the Collateralized Trust
Obligations (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
Securities 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 political
subdivision thereof or the District of Columbia (unless in the case of a
partnership, Treasury Regulations provide otherwise), (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 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 Security 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 Security 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 Security 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
Securities are interests in a partnership (not taxable as a corporation), a
Security 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 Security Owner, the branch profits tax (and would be subject
to withholding tax on its share of partnership income). If any of the
Offered Securities were recharacterized as interests in a "publicly traded
partnership" taxable as a corporation, to the extent distributions on such
Offered Securities 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, 1999, 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 Securities. ACCORDINGLY, PURCHASERS
OF OFFERED SECURITIES SHOULD CONSULT THEIR RESPECTIVE TAX ADVISORS
REGARDING THE STATE TAX CONSEQUENCES OF PURCHASING ANY CLASS OF OFFERED
SECURITIES.

                     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 Securities should
consider, among other things, whether such an investment might constitute
or give rise to a prohibited transaction under ERISA, the Code or any
substantially similar federal, state or local law.

      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 Securities 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 SECURITIES

      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 (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 Securities 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 Securities. No monitoring or other measures will be
taken to ensure that any such conditions will be met with respect to the
Class A Securities. 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, the Code and any substantially
similar federal, state or local law would apply to all transactions
involving the Trust's assets. Accordingly, Plan fiduciaries should consult
with counsel before making a purchase of Class A Securities.

CLASS B SECURITIES

      The Class B Underwriters do not expect that the Class B Securities
will be held by 100 or more independent investors. Accordingly, the Class B
Securities may not be purchased by Plans subject to Title I of ERISA,
Section 4975 of the Code and any substantially similar federal, state or
local law.

      Each Security Owner of a Class B Security, by its acceptance thereof,
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 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") 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.

      As of the date hereof, the DOL has issued proposed regulations
pursuant to Section 401(c) of ERISA. If adopted substantially in the form
in which proposed, the General Account Regulations may not exempt the
assets of an insurance company general account from treatment as "plan
assets" after December 31, 1998.

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 Securities 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 Securities 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 Securities
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.


                                 UNDERWRITING

      Subject to the terms and conditions set forth in the Underwriting
Agreement (the "Underwriting Agreement") among the Transferor, Metris 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
Securities set forth opposite its name:

                                                                 AMOUNT
                                                               OF CLASS A
CLASS A UNDERWRITERS                                           SECURITIES
- --------------------                                           -----------

Chase Securities Inc. ...................................... $____________
      Total................................................. $
                                                             =============


                                                                 AMOUNT
                                                               OF CLASS B
CLASS B UNDERWRITERS                                           SECURITIES
- --------------------                                           ----------

Chase Securities Inc. ...................................... $


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

      The Class A Underwriters named above (the "Class A Underwriters")
propose initially to offer the Class A Securities 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 ____% of the principal amount of
the Class A Securities. The Class A Underwriters may allow, and such
dealers may reallow, concessions not in excess of ____% of the principal
amount of the Class A Securities 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 Underwriters named above (the "Class B Underwriters")
propose initially to offer the Class B Securities 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 ____% of the principal amount of
the Class B Securities. The Class B Underwriters may allow, and such
dealers may reallow, concessions not in excess of _____% of the principal
amount of the Class B Securities 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 Underwriters.

      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.

      Chase Securities Inc., on behalf of the Underwriters, may engage in
over-allotment transactions, stabilizing transactions, syndicate covering
transactions and penalty bids with respect to the Offered Securities in
accordance with Regulation M under the Exchange Act. Over-allotment
transactions involve syndicate sales in excess of the offering size
creating a syndicate short position. Stabilizing transactions permit bids
to purchase the Offered Securities so long as the stabilizing bids do not
exceed a specific maximum. Syndicate covering transactions involve
purchases of the Offered Securities in the open market after the
distribution has been completed in order to cover syndicate short
positions. Penalty bids permit __________ to reclaim a selling concession
from a syndicate member when the Offered Securities originally sold by such
syndicate member are purchased in a syndicate covering transaction. Such
over-allotment transactions, stabilizing transactions, syndicate covering
transactions and penalty bids may cause prices of the Offered Securities to
be higher than they would otherwise be in the absence of such transactions.
Neither the Trust nor the Underwriters represent that the Underwriters will
engage in any such transactions nor 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
Securities 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 Securities
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 Securities 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 Securities will be passed upon for the
Underwriters by Brown & Wood LLP, New York, New York.

                        LISTING AND GENERAL INFORMATION

      Application has been made to list the Offered Securities on the
Luxembourg Stock Exchange. In connection with the listing application, the
Certificate of Incorporation and By-laws of the Transferor, as well as
legal notice relating to the issuance of the Securities will be deposited
prior to listing with the Chief Registrar of the District Court of
Luxembourg, where copies thereof may be obtained upon request. Once the
Offered Securities have been so listed, trading of the Offered Securities
may be effected on the Luxembourg Stock Exchange. The Class A Securities
and the Class B Securities have been accepted for clearance through the
facilities of DTC, Cedel and Euroclear. The International Securities
Identification Numbers (ISIN) for the Class A Securities and the Class B
Securities are        and           , respectively; the Common Code numbers 
for the Class A Securities and the Class B Securities are        and       ,
respectively.

      The transactions contemplated in this Prospectus were authorized by
resolutions adopted by the Transferor on           , 1998 and         , 1998.

      Copies of the Pooling and Servicing Agreement, the Series 1998-2
Supplement, all other Supplements, the Purchase Agreements and all
amendments thereto, the reports and statements described in "Description of
the Offered Securities--Evidence as to Compliance", each document listed
under "Available Information" and all of the reports referred to under
"Reports to Securityholders" and "Description of the Offered
Securities--Reports to Securityholders" in the Prospectus will be available
free of charge at the office of the listing agent of the Trust in
Luxembourg, whose address is . Financial information regarding Transferor
is included in the consolidated financial statements of Fingerhut
Companies, Inc. in its Annual Report and Form 10-K for the fiscal year
ended , 1997, also available at the office of the listing agent in
Luxembourg. For so long as the Offered Securities are outstanding, copies
of each Annual Report and Form 10-K for subsequent fiscal years and Form
10-Q for subsequent fiscal quarters will also be available at the office of
the listing agent in Luxembourg.

      The Transferor confirms that there has been no material adverse
change in the performance of the Trust since              , 1998, the date 
of the information with respect to the Trust set forth in "the Receivables."

      In the event that Definitive Securities are issued and the rules of
the Luxembourg Stock Exchange require a Luxembourg Transfer Agent, the
Luxembourg Paying Agent will be appointed as a Transfer Agent.


                               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 CTO
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 a Credit Card Originator 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, each Additional Account or 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 61 in "Description of
the Offered Securities--Postponement of Accumulation Period."

      "Accumulation Period Reserve Account" is defined at page 73 in
"Description of the Offered Securities--Accumulation Period Reserve
Account."

      "Accumulation Shortfall" is defined at page 84 in "Description of
Offered Securities--Application of Collections--Payment of Principal."

      "Adaptive Control System" is defined at page 41 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 (a) for the period from the Initial
Closing Date through the day preceding the Amendment Closing Date, each
revolving credit consumer credit card account owned by a Credit Card
Originator coming into existence after the Initial Closing Date which is an
Approved Account that the Transferor has not elected to exclude from the
Trust after June 7, 1996 and prior to the Amendment Closing Date or (b) on
and after the Amendment Closing Date, each revolving credit consumer credit
card account in which a Credit Card Originator acquires rights that is an
Approved Account and is not an Excluded Account; provided, however, that a
revolving credit consumer credit card account that does not satisfy the
definition of Approved Account on the date of its creation shall be an
Additional Account on the date that it satisfies the definition of Approved
Account. Any such election will 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 Account, the amount then on deposit in the Principal Funding
Account and the Series 1998-2 Percentage of the amount then on deposit in
the Excess Funding Account.

      "Adjustment Payment" is defined at page 85 in "Description of the
Offered Securities--Defaulted Receivables;
Dilution."

      "Amendment Closing Date" means July 30, 1998.

      "Amortization Period" means the period commencing on the Amortization
Period Commencement Date and continuing until the earlier of (x) the
Invested Amount of the Securities 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(R) or VISA(R) 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 68 in "Description of the Offered
Securities--Addition of Trust Assets."

      "Automatic Additional Accounts" is defined at page 68 in "Description
of the Offered Securities--Addition of Trust Assets."

      "Available Investor Principal Collections" is defined at page 60 in
"Description of the Offered Securities--Principal Payments."

      "Available Reserve Account Amount" is defined at page 74 in
"Description of the Offered Securities--Accumulation Period Reserve
Account."

      "Available Series Finance Charge Collections" is defined at page 80
in "Description of the Offered Securities--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 Receivables Purchase Agreement dated as of July 30, 1998 between
Direct Merchants Bank and Metris, as such document may be amended from time
to time in accordance with its terms.

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

      "Base Rate" is defined at page 53 in "Maturity Considerations."

      "Cash Equivalents" is defined at page 72 in "Description of the
Offered Securities--Trust Accounts."

      "Cedel" is defined at page 57 in "Description of the Offered
Securities--Book-Entry Registration."

      "Cedel Participants" is defined at page 57 in "Description of the
Offered Securities--Book-Entry Registration."

      "Class" means any of the Class A Securities, the Class B Securities,
the Collateralized Trust Obligations or the Class D Securities.

      "Class A Adjusted Invested Amount" is defined at page 75 in
"Description of the Offered Securities--Allocation Percentages."

      "Class A Charge-Off" is defined at page 86 in "Description of the
Offered Securities--Investor Charge-Offs."

      "Class A Fixed/Floating Percentage" is defined at page 75 in
"Description of the Offered Securities--Allocation Percentages."

      "Class A Floating 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
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 $                 .

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

      "Class A Invested Amount" is defined at page 75 in "Description of
the Offered Securities--Allocation Percentages."

      "Class A Monthly Interest" is defined at page 82 in "Description of
the Offered Securities--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 CTO Initial Invested Amount.

      "Class A Principal" is defined at page 84 in "Description of the
Offered Securities--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 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 Percentage of the
Monthly Servicing Fee for the related Monthly Period, (iv) the Class A
Percentage of the Series 1998-2 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 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 Securities" means the Floating Rate Asset Backed Securities,
Series 1998-2, Class A.

      "Class A Securityholders" means the record holders of the Class A
Securities.

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

      "Class A Underwriters" are the Underwriters indicated at page 111 in
"Underwriting."

      "Class B Adjusted Invested Amount" is defined at page 76 in
"Description of the Offered Securities--Allocation Percentages."

      "Class B Charge-Off" is defined at page 86 in "Description of the
Offered Securities--Investor Charge-Offs."

      "Class B Fixed/Floating Percentage" is defined at page 75 in
"Description of the Offered Securities--Allocation Percentages."

      "Class B Floating 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 $                 .

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

      "Class B Invested Amount" is defined at page 75 in "Description of
the Offered Securities--Allocation Percentages."

      "Class B Monthly Interest" is defined at page 82 in "Description of
the Offered Securities--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 CTO Initial Invested Amount.

      "Class B Principal" is defined at page 84 in "Description of the
Offered Securities--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 1998-2 remaining after
payments have been made to the Class A Securities 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 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 Percentage of the
Monthly Servicing Fee for the related Monthly Period, (iv) the Class B
Percentage of the Series 1998-2 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
Charge-Offs and Redirected 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 Securities" means the Floating Rate Asset Backed Securities,
Series 1998-2, Class B.

      "Class B Securityholders" means the record holders of the Class B
Securities.

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

      "Class B Underwriters" means the Underwriters indicated at page 111  in
"Underwriting."

      "Class D Charge-Off" is defined at page 85 in "Description of the
Offered Securities--Investor Charge-Offs."

      "Class D Fixed/Floating Percentage" is defined at page 75 in
"Description of the Offered Securities--Allocation Percentages."

      "Class D Floating 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 76 in "Description of
the Offered Securities--Allocation Percentages."

      "Class D Principal Payment Commencement Date" means the earlier of
(a) during the Amortization Period, the first Distribution Date on which
the CTO Invested Amount is paid in full or, if there are no Principal
Collections allocable to Series 1998-2 remaining after payments have been
made to the Collateralized Trust Obligations on such Distribution Date, the
Distribution Date following the Distribution Date on which the CTO 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.

      "Class D Securities" means the Asset Backed Securities, Series 1998-2,
Class D.

      "Class D Securityholders" means the record holders of the Class D
Securities.

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

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

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

      "Collateralized Trust Obligations" means the Floating Rate Asset
Backed Collateralized Trust Obligations, Series 1998-2.

      "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 84 in
"Description of the Offered Securities--Application of Collections--Payment
of Principal."

      "Controlled Deposit Amount" is defined at page 52 in "Maturity
Considerations."

      "Cooperative" is defined at page 57 in "Description of the Offered
Securities--Book-Entry Registration."

      "Covered Amount" is defined at page 74 in "Description of the Offered
Securities--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 the Utah Bank and 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 or Metris (to the extent that rights therein are
granted to the Transferor directly or indirectly) or the Transferor in
accordance with the provisions of the Pooling and Servicing Agreement and
who has been identified in a prior written notice to each Rating Agency.

      "CTO Adjusted Invested Amount" is defined at page 76 in "Description
of the Offered Securities--Allocation Percentages."

      "CTO Charge-Off" is defined at page 81 in "Description of the Offered
Securities--Investor Charge-Offs."

      "CTO Fixed/Floating Percentage" is defined at page 75 in "Description
of the Offered Securities--Allocation Percentages."

      "CTO Floating Percentage" means, with respect to any business day,
the percentage equivalent of the ratio that the amount of the CTO 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.

      "CTO Initial Invested Amount" means $______.

      "CTO Interest Rate" means the London interbank offered quotations for
one-month United States dollar deposits plus % per annum or such lesser
rate as specified in the Series 1998-2 Supplement.

      "CTO Invested Amount" is defined at page 76 in "Description of the
Offered Securities--Allocation Percentages."

      "CTO Monthly Interest" is defined at page 83 in "Description of the
Offered Securities--Application of Collections--Payment of Fees, Interest
and Other Items."

      "CTO Percentage" means a fraction the numerator of which is the CTO
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 CTO Initial Invested Amount.

      "CTO Principal" is defined at page 84 in "Description of the Offered
Securities--Application of Collections--Payment of Principal."

      "CTO 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 1998-2 remaining after
payments have been made to the Class B Securities 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.

      "CTO Required Amount" means for any business day during a Monthly
Period the amount, if any, by which the sum (i) of the CTO Monthly Interest
and any overdue CTO Monthly Interest on the related Distribution Date (and
additional interest thereon), (ii) the CTO Floating 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 CTO Floating Percentage of the Monthly Servicing Fee for the related
Monthly Period, (iv) the CTO Percentage of the Series 1998-2 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
CTO Invested Amount has been reduced on prior business days because of
unreimbursed CTO Charge-Offs and Redirected CTO 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.

      "CTO Securityholders" means the record holders of the Collateralized
Trust Obligations.

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

      "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 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.

      "Default Recognition 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.

      "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.

      "Defaulted Receivable" is defined at page 85 in "Description of the
Offered Securities--Defaulted Receivables; Dilution."

      "Defeasance" is defined at page 87 in "Description of the Offered
Securities--Defeasance."

      "Definitive Securities" is defined at page 58 in "Description of the
Offered Securities--Definitive Securities."

      "Depositaries" is defined at page 55 in "Description of the Offered
Securities--Book-Entry Registration."

      "Depository" is defined at page 55 in "Description of the Offered
Securities--General."

      "Determination Date" is defined at page 85 in "Description of the
Offered Securities--Investor Charge-Offs."

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

      "Direct Merchants Bank Portfolio" is defined at page 44 in "Direct
Merchants Bank's Credit Card Activities--Delinquency and Loss Experience."

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

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

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

      "Distribution Date" means        , 1998 and the           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 56 in "Description of the Offered
Securities--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 CTO 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 CTO
Invested Amount and the Class D Invested Amount have been paid in full and
(ii) the Termination Date.

      "Eligible Account" is defined at page 67 in "Description of the Offered
Securities--Eligible Accounts."

      "Eligible Receivable" is defined at page 67 in "Description of the
Offered Securities--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
securityholders of such Series (or securityholders of a class within such
Series as designated in the applicable Supplement).

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

      "Euroclear" is defined at page 57 in "Description of the Offered
Securities--Book-Entry Registration."

      "Euroclear Operator" is defined at page 57 in "Description of the
Offered Securities--Book-Entry Registration."

      "Euroclear Participants" is defined at page 57 in "Description of the
Offered Securities--Book-Entry Registration."

      "Euroclear System" is defined at page 57 in "Description of the
Offered Securities--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 72 in "Description of the
Offered Securities--Excess Funding Account."

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

      "Exchangeable Transferor Security" means the security which evidences
the Transferor Interest.

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

      "Excluded Account" means on any date of determination (i) during any
period in which accounts are being automatically included as Accounts, any
revolving credit consumer credit card account which has been excluded from
addition to the Trust pursuant to the Pooling and Servicing Agreement or
any revolving credit consumer credit card account which the Transferor has
elected to exclude from the Trust and (ii) during any period following the
suspension of the automatic addition of accounts and prior to a Restart
Date, all revolving credit consumer credit card accounts other than
accounts that were Accounts on the automatic addition suspension date and
Supplemental Accounts previously added during such period.

      "Expected Final Payment Date" means the                Distribution
Date.

      "External Prospects" is defined at page 37 in "Metris Companies Inc."

      "FASIT" is defined at page 106 in "Certain Federal Income Tax
Consequences--Recent Legislation."

      "FASIT Provisions" is defined at page 106 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 40 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 37 in "Metris Companies Inc."

      "Fingerhut Database" is defined at page 38 in "Fingerhut Corporation."

      "Fingerhut Scores" is defined at page 38 in "Fingerhut Corporation."

      "FIRREA" is defined at page 30 in "Risk Factors--Transfer of the
Receivables; Insolvency Risk Considerations."

      "Fixed/Floating Percentage" is defined at page 75 in "Description of
the Offered Securities--Allocation Percentages."

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

      "Foreign Person" is defined at page 107 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 110 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 56 in "Description of the
Offered Securities--Book-Entry Registration."

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

      "Initial Closing Date" is defined at page 63 in "Description of the
Offered Securities--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 89 in "Description of the Offered
Securities--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 70 in "Description of the
Offered Securities--Trust Accounts."

      "Invested Amount" means the sum of the Class A Invested Amount, the
Class B Invested Amount, the CTO 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 Securities" means any securities of any Series.

      "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 Percentage and (b) with respect
to Finance Charge Collections during the Early Amortization Period and
Principal Collections during the Amortization Period, the Fixed/Floating
Percentage, and with respect to any Series of securities, the percentage
specified in the related Supplement.

      "IRS" means the Internal Revenue Service.

      "LIBOR" is defined at page 59 in "Description of the Offered
Securities--Interest Payments."

      "LIBOR Determination Date" is defined at page 59 in "Description of
the Offered Securities--Interest Payments."

      "MasterCard International" means MasterCard International Inc.

      "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 1998-2, 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 1998-2, 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
Securities shall begin on and include the Closing Date and shall end on and
include          , 1998.

      "Monthly Servicing Fee" is defined at page 90 in "Description of the
Offered Securities--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 108 in "Certain Federal Income
Tax consequences--New Withholding Regulations."

      "Notice Date" is defined at page 68 in "Description of the Offered
Securities--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 Securities" is defined at page 1.

      "OID" means original issue discount.

      "OID Regulations" is defined at page 104 in "Certain Federal Income
Tax Consequences--Taxation of Interest Income to Securityholders."

      "Paired Series" is defined at page 86 in "Description of the Offered
Securities--Paired Series."

      "Participants" is defined at page 55 in "Description of the Offered
Securities--General."

      "Paying Agent" is defined at page 72 in "Description of the Offered
Securities--Trust Accounts."

      "Payment Date" is defined at page 41 in "Direct Merchants Bank's
Credit Card Activities--Servicing, Billing and Payments."

      "Payment Reserve Account" is defined at page 70 in "Description of the
Offered Securities--Trust Accounts."

      "Pay Out Event" is defined at page 88 in "Description of the Offered
Securities--Pay Out Events."

      "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 109  in "Employee Benefit Plan
Considerations."

      "Plan Assets Regulation" is defined at page 109 in "Employee Benefit
Plan Considerations."

      "Pooling and Servicing Agreement" means the Amended and Restated
Pooling and Servicing Agreement, dated as of July 30, 1998, among the
Transferor, the Servicer, and the Trustee, as supplemented or amended 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 1998-2 Supplement.

      "Portfolio Yield" is defined at page 53 in "Maturity Considerations."

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

      "Pre-Funding Account" is defined at page 4 in "Prospectus
Summary--Funding Period."

      "Prepayable Instrument" is defined at page 105 in "Certain Federal
Income Tax Consequences--Taxation of Interest Income to
Securityholders--OID."

      "Previously Issued Series" means the Series 1998-1 Variable Funding
Securities, the Series 1997-2 Asset Backed Certificates, the Series 1997-1
Asset Backed Certificates and the Series 1996-1 Asset Backed Certificates.

      "Principal Account" is defined at page 70 in "Description of the
Offered Securities--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 72 in "Description of
the Offered Securities--Principal Funding Account."

      "Principal Funding Account Balance" is defined at page 52 in "Maturity
Considerations."

      "Principal Funding Account Investment Proceeds" is defined at page 72
in "Description of the Offered Securities--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 Series 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 64 in "Description of the Offered
Securities--Exchanges."

      "Proprietary Modeling System" is defined at page 40 in "Direct
Merchants Bank's Credit Card Activities--New Account Underwriting--Credit
Scoring."

      "Proprietary Score" is defined at page 40 in "Direct Merchants Bank's
Credit Card Activities--New Account Underwriting--Credit Scoring."

      "Purchase Agreement" means that certain Amended and Restated
Receivables Purchase Agreement dated as of July 30, 1998 between Metris 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 98 in "Description of
the Purchase Agreements--Purchase Termination Date."

      "Qualified Institution" is defined at page 70 in "Description of the
Offered Securities--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 Securities 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.

      "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 Securities, 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.

      "Redirected Class B Principal Collections" is defined at page 78 in
"Description of the Offered Securities--Redirected Principal Collections."

      "Redirected CTO Principal Collections" is defined at page 77 in
"Description of the Offered Securities--Redirected Principal Collections."

      "Redirected Class D Principal Collections" is defined at page 77 in
"Description of the Offered Securities--Redirected Principal Collections."

      "Redirected Principal Collections" is defined at page 78 in
"Description of the Offered Securities--Redirected Principal Collections."

      "Reference Banks" means three major banks in the London interbank
market selected by the Servicer.

      "Related Person" means an entity that is an affiliate of Metris, any
holder of an Investor Security, 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.

      "Required Amount" is defined at page 83 in "Description of the
Offered Securities--Application of Collections--Payment of Fees, Interest
and Other Items."

      "Required Reserve Account Amount" is defined at page 73 in
"Description of the Offered Securities--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 73 in "Description
of the Offered Securities--Accumulation Period Reserve Account."

      "Restart Date" is defined at page 68 in "Description of the Offered
Securities--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 securities.

      "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 30 in "Risk
Factors-Transfer of the Receivables; Insolvency Risk Considerations."

      "Securities" or "Series 1998-2 Securities" means, collectively, the
Class A Securities, the Class B Securities, the Collateralized Trust
Obligations and the Class D Securities.

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

      "Security Owners" is defined at page 3 in "Reports to Securityholders."

      "Securityholders" means the record holders of the Securities.

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

      "Series" means any series of securities issued by the Trust pursuant
to a Supplement, including the Series 1998-2 Securities.

      "Series Default Amount" is defined at page 85 in "Description of the
Offered Securities--Defaulted Receivables; Dilution."

      "Series 1996-1 Asset Backed Certificates" means those securities
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 securities
issued by the Trust pursuant to the Series 1997-1 Supplement dated as of
May 8, 1997.

      "Series 1997-2 Asset Backed Certificates" means those securities
issued by the Trust pursuant to the Series 1997-2 Supplement dated as of
_______, 1997.

      "Series 1998-1 Variable Funding Securities" means those securities
issued by the Trust pursuant to the Series 1998-1 Supplement dated as of
July 30, 1998.

      "Series 1998-2" is defined at page 2.

      "Series 1998-2 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 1998-2 Supplement" means the Supplement, dated as of the
Closing Date, among the Transferor, the Servicer and the Trustee relating
to the Series 1998-2 Securities.

      "Service Transfer" is defined at page 91 in "Description of the Offered
Securities--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 91 in "Description of the Offered
Securities--Servicer Default."

      "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
Securityholders and any similar amount remaining for any other Series.

      "SIPC" is defined at page 71 in "Description of the Offered
Securities--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 on page 37 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 76 in "Description of the
Offered Securities--Allocation
Percentages."

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

      "Supplemental Accounts" is defined at page 68 in "Description of the
Offered Securities--Addition of Trust
Assets."

      "Supplemental Security" is defined at page 65 in "Description of the
Offered Securities--Exchanges."

      "Suppress File" is defined at page 38 in "Fingerhut Corporation."

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

      "Tax Opinion" is defined at page 64 in "Description of the Offered
Securities--Exchanges."

      "Telerate Page 3750" means the display page currently so designated
on the Dow Jones Telerate Service (or such other page as may replace that
page on that service for the purpose of
displaying comparable rates or prices).

      "Termination Date" means the ______ Distribution Date.

      "Terms and Conditions" is defined at page 58 in "Description of the
Offered Securities--Book-Entry Registration."

      "Transfer Agent and Registrar" is defined at page 59 in "Description
of the Offered Securities--Definitive Securities."

      "Transfer Date" is defined at page 75 in "Description of the Offered
Securities--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 75 in "Description of the
Offered Securities--Allocation Percentages."

      "Transferor Retained Class" means any class of Investor Securities
which is retained by the Transferor.

      "Transferor Retained Finance Charge Collections" is defined at page
82 in "Description of the Offered Securities--Application of
Collections--Payment of Fees, Interest and Other Items."

      "Transferred Account" means an Account with respect to which a new
credit account number has been issued by the applicable Credit Card
Originator under circumstances resulting from a lost or stolen credit card
and not requiring standard application and credit evaluation procedures
under the Credit and Collection Policy.

      "Treasury Regulations" is defined at page 103 in "Certain Federal
Income Tax Consequences--General; Scope of Federal Income Tax Opinion."

      "Trigger Event" is defined at page 89 in "Description of the Offered
Securities--Pay Out Events."

      "Trust" means the Metris Master Trust.

      "Trust Accounts" is defined at page 70 in "Description of the Offered
Securities--Trust Accounts."

      "Trust Portfolio" is defined at page 48 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 111 in "Underwriting."

      "Underwriting Agreement" means the underwriting agreement dated
__________, 1998 among the Transferor, Metris and the Underwriters.

      "U.S. Person" is defined at page B-1-3 in "Annex II."

      "Utah Bank" is defined at page 38 in "Direct Merchants Credit Card
Bank, National Association."

      "Variable Funding Securities" means a series of Securities, 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 1998-1
Supplement dated as of July 30, 1998 among the Transferor, the Servicer and
the Trustee relating to the Variable Funding Securities.

      "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.



                                                                      ANNEX I

                                OTHER SERIES

         The table below sets forth the principal characteristics of the
Series 1996-1 Asset Backed Certificates, the Series 1997-1 Asset Backed
Certificates, the Series 1997-2 Asset Backed Certificates and the Series
1998-1 Variable Funding Securities, the only Series heretofore issued by
the Trust which remain outstanding. 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 Securities, a copy of the disclosure documents
for any previous publicly issued Series.

SERIES 1996-1

<TABLE>
<CAPTION>

CLASS A CERTIFICATES

<S>                                              <C>         
Initial Invested Amount........................  $518,000,000
Interest 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
Interest 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
Interest 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 CERTIFICATES

Invested Amount................................  $44,500,000
Interest 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
Interest 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

CLASS B CERTIFICATES

Initial Invested Amount.......................  $106,250,000
Interest 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
Interest Rate.................................  LIBOR + 0.850%
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 CERTIFICATES

Invested Amount...............................  $55,250,000
Interest 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 1997-2

CLASS A CERTIFICATES

Initial Invested Amount.......................  $455,000,000
Interest Rate.................................  LIBOR + 0.20%
Commencement of Accumulation Period...........  Last day of October 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.............  May 2006 Distribution Date
Series Issuance Date..........................  November 20, 1997

CLASS B CERTIFICATES

Initial Invested Amount.......................  $101,500,000
Interest Rate.................................  LIBOR + 0.43%
Commencement of Accumulation Period...........  Last day of October 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.......................  $98,000,000
Interests Rate................................  LIBOR + ____%
Commencement of Accumulation Period...........  Last day of October 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 CERTIFICATES

Invested Amount...............................  $55,250,000
Interest 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 1998-1

CLASS A SECURITIES

Invested Amount as of _____, 1998.............  $
Expected Invested Amount as of Closing 
  Date (after application of proceeds)........  $
Maximum Permitted Invested Amount.............  $600,000,000
Interest Rate.................................  A1/P1 Commercial Paper/LIBOR + 0.75% Blended
Commencement of Amortization Period...........  _________________ (extendible)
Annual Servicing Fee Percentage...............  2.00%
Enhancement...................................  Subordination of Class B Securities, Collateralized
                                                Trust Obligations and Class D Securities
Scheduled Series Termination Date.............  _________________ (extendible)
Series Issuance Date..........................  July 30, 1998

CLASS B SECURITIES

Initial Invested Amount.......................  $56,376,000
Interest Rate.................................  LIBOR + 0.45%
Annual Servicing Fee Percentage...............  Same as above for Class A Securities
Enhancement...................................  Subordination of Collateralized Trust Obligations
                                                and Class D Securities
Scheduled Series Termination Date.............  Same as above for Class A Securities

COLLATERALIZED TRUST OBLIGATIONS

Initial Invested Amount.......................  $96,645,000
Interest Rate.................................  LIBOR + 0.85%
Annual Servicing Fee Percentage...............  Same as above for Class A Securities
Enhancement...................................  Subordination of Class D Securities
Scheduled Series Termination Date.............  Same as above for Class A Securities

CLASS D SECURITIES

Invested Amount as of ___________, 1998.......  $
Expected Invested Amount as of Closing 
  Date (after reduction of Class A
  Invested Amount)............................  $
Maximum Permitted Invested Amount.............
Interest Rate.................................  None
Annual Servicing Fee Percentage...............  Same as above for Class A Securities
Scheduled Series Termination Date.............  Same as above for Class A Securities
</TABLE>



                                                                    ANNEX II


                      GLOBAL CLEARANCE, SETTLEMENT AND
                        TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances, the globally offered
Metris Master Trust Asset Backed Trust Securities, Series 1998-2 (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 Securities 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 security 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
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:

                  (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
Securities 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 Security 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 Security). 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 Security Owner or such Security 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 Security Owner of
a Global Security or, in the case of a Form 1001 or a Form 4224 filer, such
Security 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, any state thereof or the District of Columbia
(unless, in the case of a partnership, Treasury Regulations provide
otherwise), (iii) an estate the income of which is includible in gross
income for United States 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 Persons 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. 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.



                            PRINCIPAL OFFICE OF

                          METRIS RECEIVABLES, INC.
                           600 South Highway 169
                                 Suite 300
                      St. Louis Park, Minnesota 55426

                                  SERVICER
                               for the Trust
          Direct Merchants Credit Card Bank, National Association
                         6909 East Greenway Parkway
                         Scottsdale, Arizona 85254

                                  TRUSTEE
                      The Bank of New York (Delaware)
                             White Clay Center
                                 route 273
                           Newark, Delaware 19711

                     PAYING AGENTS AND TRANSFER AGENTS
                            The Bank of New York
                             White Clay Center
                                 ROUTE 273
                           Newark, Delaware 19711



                               LISTING AGENT



                      LEGAL ADVISOR TO THE TRANSFEROR
                          as to United States Law
                    Skadden, Arps, Slate, Meagher & Flom
                              919 Third Avenue
                          New York, New York 10022

                     LEGAL ADVISOR TO THE UNDERWRITERS
                          as to United States Law
                              Brown & Wood LLP
                           One World Trade Center
                          New York, NY 10048-0557

                 INDEPENDENT ACCOUNTANTS TO THE TRANSFEROR
                           KPMG Peat Marwick LLP
                            4200 Norwest Center
                            90 South 7th Street
                     Minneapolis, Minnesota 55402-3900




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

     NO DEALER, SALESMAN OR OTHER
PERSON HAS BEEN AUTHORIZED TO GIVE
INFORMATION OR TO MAKE ANY                       METRIS MASTER TRUST
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                      $_____ FLOATING RATE
REPRESENTATIONS MUST NOT BE RELIED                   ASSET BACKED
UPON AS HAVING BEEN AUTHORIZED BY                     SECURITIES,
THE TRANSFEROR OR THE UNDERWRITERS.            SERIES 1998-2, CLASS A
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               $_____ FLOATING RATE
INC., DIRECT MERCHANTS CREDIT CARD                 ASSET BACKED
BANK, NATIONAL ASSOCIATION, METRIS                 SECURITIES,
RECEIVABLES, INC. OR THE                       SERIES 1998-2, CLASS B
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                          METRIS
QUALIFIED TO DO SO OR TO ANYONE TO              RECEIVABLES, INC.
WHOM IT IS UNLAWFUL TO MAKE SUCH                    Transferor
OFFER OR SOLICITATION.

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

         TABLE OF CONTENTS
                               Page

Reports to Securityholders....... 3
Available Information............ 3            DIRECT MERCHANTS CREDIT
Incorporation of Certain                         CARD BANK, NATIONAL
  Documents By Reference......... 3                   ASSOCIATION
Other Information................ 4                     Servicer
Prospectus Summary............... 5
Risk Factors.....................29
The Trust........................37
Metris Companies Inc.............37
The Transferor...................38
Direct Merchants Credit Card                         PROSPECTUS
  Bank, National Association.....38
Fingerhut Corporation............38
Direct Merchants Bank's
  Credit Card Activities.........39               UNDERWRITERS OF THE
The Receivables..................48               CLASS A SECURITIES
Maturity Considerations..........52
Use of Proceeds..................54
Description of the Offered
  Securities.....................54
Description of the Purchase                      UNDERWRITERS OF THE
  Agreements.....................95               CLASS B SECURITIES
Certain Legal Aspects of
  the Receivables................98
Certain Federal Income Tax
  Consequences..................102
Certain State Tax 
  Consequences..................108                           , 1998
Employee Benefit Plan
  Considerations................109
Underwriting....................111
Legal Matters...................112
Glossary of Terms...............113

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




                                  PART II

         ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

Registration Fee....................................................$295
Printing and Engraving...............................................*
Trustee's Fees.......................................................*
Legal Fees and Expenses..............................................*
Blue Sky Fees and Expenses...........................................*
Accountants' Fees and Expenses.......................................*
Rating Agency Fees...................................................*
Miscellaneous Fees.............................................______*

         Total.................................................$

- ------------
* To be supplied by amendment.

         ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS

         The Registrant's certificate of incorporation and by-laws provide
for the indemnification of the directors, officers, employees, and agents
of the Registrant to the full extent that may be permitted by Delaware law
from time to time. Certain provisions of the Registrant's certificate of
incorporation protect the Registrant's directors against personal liability
for monetary damages resulting from breaches of their fiduciary duty of
care; however, the Registrant's directors remain liable for breaches of
their duty of loyalty to the Registrant, as well as for acts or omissions
not in good faith or which involve intentional misconduct or a knowing
violation of law, transactions from which a director derives improper
personal benefit and liability under section 174 of the Delaware General
Corporation Law, which makes directors personally liable for unlawful
dividends or unlawful stock repurchases or redemptions in certain
circumstances and expressly sets forth a negligence standard with respect
to such liability.

         Under Section 145 of the Delaware General Corporation Law,
directors, officers, employees, and other individuals may be indemnified
against expenses (including attorneys' fees), judgments, fines, and amounts
paid in settlement in connection with specified actions, suits or
proceedings, whether civil, criminal, administrative, or investigative
(other than a "derivative action" by or in the right of the corporation) if
they acted in good faith and in a manner they reasonably believed to be in
or not opposed to the best interests of the corporation and, with respect
to any criminal action or proceeding, had no reasonable cause to believe
their conduct was unlawful. A similar standard of care is applicable in the
case of a derivative action, except that indemnification only extends to
expenses (including attorneys' fees) incurred in connection with defense or
settlement of such an action and Delaware law requires court approval
before there can be any indemnification of expenses where the person
seeking indemnification has been found liable to the corporation.

         The Registrant's parent corporation currently maintains a policy
insuring, subject to certain exceptions, its directors and officers and the
directors and officers of its subsidiaries against liabilities which may be
incurred by such persons acting in such capacities.




         ITEM 16. EXHIBITS AND FINANCIAL STATEMENTS

Exhibits

1             --Form of Underwriting Agreement.*

3(a)          --Amended and Restated Certificate of Incorporation of Metris
              Receivables, Inc. (incorporated herein by reference to
              Registration Statement No. 333-23045).

3(b)          --By-laws of Metris Receivables, Inc. (incorporated herein by
              reference to Registration Statement No. 33-99514).

4(a)          --Amended and Restated Pooling and Servicing Agreement, dated
              as of July 30, 1998 among the Transferor, the Servicer and
              the Trustee.

4(b)          --Form of Series 1998-2 Supplement.*

4(c)          --Amended and Restated Bank Receivables Purchase Agreement
              dated as of July 30, 1998 between Direct Merchants Bank and
              Metris.

4(d)          --Amended and Restated Receivables Purchase Agreement dated
              as of July 30, 1988 between Metris and the Transferor.

5            --Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
              respect to legality.*

8            --Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
              respect to tax matters.*

24            --Consent of Skadden, Arps, Slate, Meagher & Flom LLP
              (Contained in Exhibits 5 and 8).*

25           --Power of Attorney (contained on the signature page).

- ------------
*    To be filed by amendment.
b.   Financial Statements
Inapplicable

         ITEM 17. UNDERTAKINGS

The undersigned registrant hereby undertakes as follows:

         (a) To provide to the Underwriters at the closing specified in the
Underwriting Agreement securities in such denominations and registered in
such names as required by the Underwriters to permit prompt delivery to
each purchaser.

         (b) Insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the provisions described
under Item 14 above, or otherwise, the registrant has been advised that in
the opinion of the Securities and Exchange Commission such indemnification
is against public policy as expressed in the Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities
being registered, the registrants will, unless in the opinion of their
counsel the matter has been settled by controlling precedent, submit to a
court of appropriate jurisdiction the questions whether such
indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

         (c) For purposes of determining any liability under the Securities
Act of 1933, the information omitted from the form of prospectus filed as
part of this Registration Statement in reliance upon Rule 430A and
contained in a form of prospectus filed by the Registrant pursuant to Rule
424(b)(1) or (4) under the Securities Act of 1933 shall be deemed to be
part of this Registration Statement as of the time it was declared
effective.

         (d) For the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment that contains a form
of prospectus shall be deemed to be a new registration statement relating
to the securities offered therein, and the offering of such securities at
that time shall be deemed to be the initial bona fide offering thereof.

         (e) That, for purposes of determining any liability under the
Securities Act of 1933, each filing of the Trust's annual report pursuant
to Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (and,
where applicable, each filing of an employee benefit plan's annual report
pursuant to Section 15(d) of the Securities Exchange Act of 1934) that is
incorporated by reference in the Registration Statement shall be deemed to
be a new Registration Statement relating to the securities offered therein,
and the offering of such securities at that time shall be deemed to be the
initial bona fide offering thereof.



                                 SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe
that it meets all of the requirements for filing on Form S-3 and has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the state of
Minnesota, city of St. Louis Park, on August 12, 1998.

                                              METRIS RECEIVABLES, INC.



                                              By: /s/ Robert W. Oberrender
                                                 -------------------------
                                                      Robert W. Oberrender
                                                      President

         KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned does
hereby constitute and appoint both Robert W. Oberrender and Paul T. Runice
his or her true and lawful attorney-in-fact and agent, each with full power
of substitution, for him or her and on his or her behalf to sign, execute
and file this Registration Statement and any or all amendments (including,
without limitation, post-effective amendments and any amendment or
amendments increasing the amount of securities for which registration is
being sought) to this Registration Statement, with all exhibits and any and
all documents required to be filed with respect thereto, with the
Securities and Exchange Commission or any regulatory authority, granting
unto such attorney-in-fact and agent full power and authority to do and
perform each and every act and thing requisite and necessary to be done in
and about the premises in order to effectuate the same as fully to all
intents and purposes as he or she might or could do if personally present,
hereby ratifying and confirming all that such attorney-in-fact and agents
may lawfully do or cause to be done.

         Pursuant to the requirements of the Securities Act of 1933, as
amended, this Registration Statement has been signed by the following
persons in the capacities indicated on August 12, 1998.


SIGNATURE                         TITLE


/s/ Robert W. Oberrender        President and    (Principal Executive Officer)
- -------------------------       Director
Robert W. Oberrender 

/s/ Paul T. Runice              Treasurer        (Principal Financial Officer)
- -------------------------
 Paul T. Runice

/s/ Jean C. Benson              Controller       (Principal Accounting Officer)
- -------------------------
 Jean C. Benson

/s/ Jill B. Barclift            Director
- -------------------------
 Jill B. Barclift

/s/ Michael P. Sherman          Director
- -------------------------
Michael P. Sherman

/s/ Ruth K. Lavelle             Director
- -------------------------
Ruth K. Lavelle

_________________________       Director
James B. O'Neill



                               EXHIBIT INDEX


EXHIBIT
NO.

1                --Form of Underwriting Agreement.*

3(a)             --Amended and Restated Certificate of Incorporation of
                 Metris Receivables, Inc. (incorporated herein by reference
                 to Registration Statement No. 333-23045).

3(b)             --By-laws of Metris Receivables, Inc. (incorporated herein
                 by reference to Registration Statement No. 33-99514).

4(a)             --Amended and Restated Pooling and Servicing Agreement
                 (incorporated herein by reference to Registration
                 Statement No. 33-99514).

4(b)             --Form of Series 1998-2 Supplement.*

4(c)             --Amended and Restated Bank Receivables Purchase Agreement
                 dated as of July 30, 1998 between Direct Merchants Bank
                 and Metris.

4(d)             --Amended and Restated Receivables Purchase Agreement
                 dated as of July 30, 1998 between Metris and the
                 Transferor.

5                --Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
                 respect to legality.*

8                --Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
                 respect to tax matters.*

24               --Consent of Skadden, Arps, Slate, Meagher & Flom LLP
                 (Contained in Exhibits 5 and 8).*

25               --Power of Attorney (contained on the signature page).


* To be filed by Amendment.




                         METRIS RECEIVABLES, INC., 
  
                                 Transferor 
  
  
  
          DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION, 
  
                                  Servicer 
  
  
  
                                    and 
  
  
                      THE BANK OF NEW YORK (DELAWARE), 
  
                                  Trustee 
  
  
  
                        on behalf of Securityholders 
  
                         of the Metris Master Trust 
  
  
                                                        
  
                            AMENDED AND RESTATED 
                      POOLING AND SERVICING AGREEMENT 
  
  
  
                         Dated as of  July 30, 1998 
  
  
  
  

                             TABLE OF CONTENTS 
  
                                                                       Page 
                                  ARTICLE I
                                 DEFINITIONS . . . . . . . . . . . . . .  1 
  
      Section 1.1    Definitions . . . . . . . . . . . . . . . . . . . . . 1
      Section 1.2    Other Definitional Provisions . . . . . . . . . . .  21

                                 ARTICLE II
                         CONVEYANCE OF RECEIVABLES;
                           ISSUANCE OF SECURITIES . . . . . . . . . . .   22
  
      Section 2.1    Conveyance of Receivables . . . . . . . . . . . . .  23
      Section 2.2    Acceptance by Trustee . . . . . . . . . . . . . . .  23
      Section 2.3    Representations and Warranties of the Transferor  .  24
      Section 2.4    Representations and Warranties of the
                     Transferor Relating to the Agreement and the
                     Receivables . . . . . . . . . . . . . . . . . . . .  27
      Section 2.5    Covenants of the Transferor . . . . . . . . . . . .  31
      Section 2.6    Addition of Accounts  . . . . . . . . . . . . . . .  32
      Section 2.7    Removal of Accounts . . . . . . . . . . . . . . . .  37
      Section 2.8    Discount Option . . . . . . . . . . . . . . . . . .  38
      Section 2.9    Covenants of the Transferor with Respect to
                     the Purchase Agreement  . . . . . . . . . . . . . .  38
      Section 2.10.  Receivables in Defaulted Accounts . . . . . . . . .  39
     
                                ARTICLE III
                        ADMINISTRATION AND SERVICING
                               OF RECEIVABLES . . . . . . . . . . . . .   41
  
      Section 3.1    Acceptance of Appointment and Other Matters
                     Relating to the Servicer  . . . . . . . . . . . . .  41
      Section 3.2    Servicing Compensation  . . . . . . . . . . . . . .  42
      Section 3.3    Representations and Warranties of the Servicer  . .  43
      Section 3.4    Reports and Records for the Trustee . . . . . . . .  45
      Section 3.5    Annual Servicer's Certificate . . . . . . . . . . .  46
      Section 3.6    Annual Independent Accountants' Servicing Report  .  47
      Section 3.7    Tax Treatment . . . . . . . . . . . . . . . . . . .  47
      Section 3.8    Adjustments . . . . . . . . . . . . . . . . . . . .  48
      Section 3.9    Notices to DMCCB  . . . . . . . . . . . . . . . . .  48
  
                                 ARTICLE IV
                  RIGHTS OF SECURITYHOLDERS AND ALLOCATION
                       AND APPLICATION OF COLLECTIONS . . . . . . . . .   50
  
      Section 4.1    Rights of Securityholders . . . . . . . . . . . . .  50
      Section 4.2    Establishment of Accounts . . . . . . . . . . . . .  50
      Section 4.3    Collections and Allocations . . . . . . . . . . . .  53
  
                                ARTICLE V
            [ARTICLE V IS RESERVED AND SHALL BE SPECIFIED IN ANY 
                   SUPPLEMENT WITH RESPECT TO ANY SERIES] . . . . . . .   56

                                 ARTICLE VI
                               THE SECURITIES . . . . . . . . . . . . .   57
  
      Section 6.1    The Securities  . . . . . . . . . . . . . . . . . .  57
      Section 6.2    Authentication of Securities  . . . . . . . . . . .  57
      Section 6.3    Registration of Transfer and Exchange of 
                     Securities . . . . . . . . . . . . . . . . . . . .   58
      Section 6.4    Mutilated, Destroyed, Lost or Stolen Securities . .  61
      Section 6.5    Persons Deemed Owners . . . . . . . . . . . . . . .  61
      Section 6.6    Appointment of Paying Agent . . . . . . . . . . . .  62
      Section 6.7    Access to List of Securityholders' Names 
                     and Addresses . . . . . . . . . . . . . . . . . . .  63
      Section 6.8    Authenticating Agent  . . . . . . . . . . . . . . .  63
      Section 6.9    Tender of Exchangeable Transferor Security  . . . .  64
      Section 6.10   Book-Entry Securities . . . . . . . . . . . . . . .  67
      Section 6.11   Notices to Clearing Agency  . . . . . . . . . . . .  68
      Section 6.12   Definitive Securities . . . . . . . . . . . . . . .  68
      Section 6.13   Global Security; Euro-Security Exchange Date  . . .  69
      Section 6.14   Meetings of Securityholders . . . . . . . . . . . .  69

                                 ARTICLE VII
                  OTHER MATTERS RELATING TO THE TRANSFEROR  . . . . . .   70
  
      Section 7.1    Liability of the Transferor . . . . . . . . . . . .  70
      Section 7.2    Merger or Consolidation of, or Assumption of
                     the Obligations of, the Transferor  . . . . . . . .  70
      Section 7.3    Limitation on Liability . . . . . . . . . . . . . .  71
      Section 7.4    Liabilities . . . . . . . . . . . . . . . . . . . .  72
  
                               ARTICLE VIII
                           OTHER MATTERS RELATING
                               TO THE SERVICER . . . . . . . . . . . . .  73
  
      Section 8.1    Liability of the Servicer . . . . . . . . . . . . .  73
      Section 8.2    Merger or Consolidation of, or Assumption of
                     the Obligations of, the Servicer  . . . . . . . . .  73
      Section 8.3    Limitation on Liability of the Servicer and 
                     Others  . . . . . . . . . . . . . . . . . . . . . .  73
      Section 8.4    Servicer Indemnification of the Transferor,
                     the Trust and the Trustee . . . . . . . . . . . . .  74
      Section 8.5    The Servicer Not to Resign  . . . . . . . . . . . .  75
      Section 8.6    Access to Certain Documentation and
                     Information Regarding the Receivables . . . . . . .  75
      Section 8.7    Delegation of Duties  . . . . . . . . . . . . . . .  76
                             
                                 ARTICLE IX
                               PAY OUT EVENTS . . . . . . . . . . . . .   77
  
      Section 9.1    Pay Out Events  . . . . . . . . . . . . . . . . . .  77
      Section 9.2    Additional Rights Upon the Occurrence of
                     Certain Events . . . . . . . . . . . . . . . . . .   77
 
                                 ARTICLE X
                              SERVICER DEFAULTS  . . . . . . . . . . . .  80
  
      Section 10.1   Servicer Defaults . . . . . . . . . . . . . . . . .  80
      Section 10.2   Trustee to Act; Appointment of Successor  . . . . .  82
      Section 10.3   Notification to Securityholders . . . . . . . . . .  84
      Section 10.4   Waiver of Past Defaults . . . . . . . . . . . . . .  84
 
                                 ARTICLE XI
                                 THE TRUSTEE . . . . . . . . . . . . . .  85
  
      Section 11.1   Duties of Trustee . . . . . . . . . . . . . . . . .  85
      Section 11.2   Certain Matters Affecting the Trustee . . . . . . .  87
      Section 11.3   Trustee Not Liable for Recitals in Securities . . .  88
      Section 11.4   [Reserved]  . . . . . . . . . . . . . . . . . . . .  88
      Section 11.5   The Servicer to Pay Trustee's Fees and Expenses . .  88
      Section 11.6   Eligibility Requirements for Trustee  . . . . . . .  89
      Section 11.7   Resignation or Removal of Trustee . . . . . . . . .  89
      Section 11.8   Successor Trustee . . . . . . . . . . . . . . . . .  90
      Section 11.9   Merger or Consolidation of Trustee  . . . . . . . .  91
      Section 11.10  Appointment of Co-Trustee or Separate Trustee . . .  91
      Section 11.11  Tax Returns . . . . . . . . . . . . . . . . . . . .  92
      Section 11.12  Trustee May Enforce Claims Without Possession
                     of Securities  . . . . . . . . . . . . . . . . . .   92
      Section 11.13  Suits for Enforcement . . . . . . . . . . . . . . .  93
      Section 11.14  Rights of Securityholders to Direct Trustee . . . .  93
      Section 11.15  Representations and Warranties of Trustee . . . . .  93
      Section 11.16  Maintenance of Office or Agency . . . . . . . . . .  94
  
                                 ARTICLE XII
                                 TERMINATION . . . . . . . . . . . . . .  95
  
      Section 12.1   Termination of Trust  . . . . . . . . . . . . . . .  95
      Section 12.2   Optional Termination  . . . . . . . . . . . . . . .  96
      Section 12.3   Final Payment with Respect to any Series  . . . . .  97
      Section 12.4   Termination Rights of Holder of Exchangeable
                     Transferor Security  . . . . . . . . . . . . . . .   98 
  
                               ARTICLE XIII
                          MISCELLANEOUS PROVISIONS  . . . . . . . . . .   99
  
      Section 13.1   Amendment . . . . . . . . . . . . . . . . . . . . .  99
      Section 13.2   Protection of Right, Title and Interest to 
                     Trust . . . . . . . . . . . . . . . . . . . . . . . 101
      Section 13.3   Limitation on Rights of Securityholders . . . . . . 101
      Section 13.4   Governing Law . . . . . . . . . . . . . . . . . . . 102
      Section 13.5   Notices . . . . . . . . . . . . . . . . . . . . . . 102
      Section 13.6   Severability of Provisions  . . . . . . . . . . . . 103
      Section 13.7   Assignment  . . . . . . . . . . . . . . . . . . . . 103
      Section 13.8   Securities Non-Assessable and Fully Paid  . . . . . 103
      Section 13.9   Further Assurances  . . . . . . . . . . . . . . . . 103
      Section 13.10  No Waiver; Cumulative Remedies  . . . . . . . . . . 104
      Section 13.11  Counterparts  . . . . . . . . . . . . . . . . . . . 104
      Section 13.12  Third-Party Beneficiaries . . . . . . . . . . . . . 104
      Section 13.13  Actions by Securityholders  . . . . . . . . . . . . 104
      Section 13.14  Rule 144A Information . . . . . . . . . . . . . . . 105
      Section 13.15  Merger and Integration  . . . . . . . . . . . . . . 105
      Section 13.16  Headings  . . . . . . . . . . . . . . . . . . . . . 105
  


                           SCHEDULES AND EXHIBITS 
  
 Schedule 1     Tax Returns and Payments 
  
 Exhibit A      Form of Exchangeable Transferor Security 
 Exhibit B      Form of Daily Report 
 Exhibit C      Form of Settlement Statement 
 Exhibit D      Form of Annual Servicer's Certificate 
 Exhibit E      Form of Annual Opinion of Counsel 
 Exhibit F      Form of Reconveyance of Receivables 
 Exhibit G      Form of Agreed-Upon Procedures 
 Exhibit H      Form of Assignment of Receivables in Supplemental Accounts 
 Exhibit I      Form of Opinion of Counsel Regarding Supplemental Accounts  
 Exhibit J      Form of Reassignment 
  




           AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT, dated as of
 July 30, 1998 (the "Pooling and Servicing Agreement") by and among METRIS
 RECEIVABLES, INC., a corporation organized and existing under the laws of
 the State of Delaware, as Transferor, DIRECT MERCHANTS CREDIT CARD BANK,
 NATIONAL ASSOCIATION, a national banking organization organized and
 existing under the laws of the United States of America, as Servicer, and
 THE BANK OF NEW YORK (DELAWARE), a Delaware banking corporation organized
 and existing under the laws of the State of Delaware, as Trustee. 
  
           WHEREAS, Direct Merchants Credit Card Bank, National Association,
 a national banking association with its principal place of business in
 Phoenix, Arizona is the successor by merger to Direct Merchants Credit Card
 Bank, National Association, a national banking association with its
 principal place of business in Salt Lake City, Utah (the "Predecessor
 Servicer"). 
  
           WHEREAS, Metris Receivables, Inc., as transferor (the
 "Transferor"), the Predecessor Servicer, and The Bank of New York
 (Delaware), as trustee (the "Trustee"), entered into a Pooling and
 Servicing Agreement, dated as of May 26, 1995, as amended to the date
 hereof (the "Previous Pooling and Servicing Agreement"); 
  
           WHEREAS, Direct Merchants Credit Card Bank, National Association,
 the Transferor and the Trustee previously entered into the Amendment and
 Assumption Agreement (the "Assumption Agreement") dated as of July 13, 1998
 (the "Assumption Date") in which the Direct Merchants Credit Card Bank,
 National Association assumed all of the rights and obligations of the
 Predecessor Servicer hereunder; 
  
           WHEREAS, Metris Receivables, Inc., as Transferor, Direct
 Merchants Credit Card Bank, National Association, as Servicer and The Bank
 of New York (Delaware), as Trustee desire to amend and restate the Pooling
 and Servicing Agreement in accordance with the provisions of subsection
 13.1(b) of the Pooling and Servicing Agreement to read in its entirety as
 set forth below; 
  
           NOW, THEREFORE, pursuant to subsection 13.1(b) of the Pooling and
 Servicing Agreement, the parties hereto hereby agree that effective on and
 as of the date hereof, the Pooling and Servicing Agreement is hereby
 amended to read in its entirety as follows: 
  
           In consideration of the mutual agreements herein contained, each
 party agrees as follows for the benefit of the other parties and the
 Securityholders: 
  

  
                                   ARTICLE I
  
                                   DEFINITIONS
  
         Section 1.1  Definitions.  Whenever used in this Agreement, the
 following words and phrases shall have the following meanings: 
  
           "Account" shall mean each revolving credit consumer credit card
 account established pursuant to a Contract between a Credit Card Originator
 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, each Additional Account or Supplemental Account.  The
 definition of Account shall include each Transferred Account but shall not
 include any Accounts containing Ineligible Receivables and reassigned to
 the Transferor pursuant to Section 2.4.  The term "Account" shall be deemed
 to refer to an Additional Account or Supplemental Account only from and
 after the Addition Date with respect thereto, and the term "Account" shall
 be deemed to refer to any Removed Account only prior to the Removal Date
 with respect thereto. 
  
           "Addition Date" shall mean each date as of which Receivables
 under Additional Accounts or Supplemental Accounts are included in the
 Trust as Accounts pursuant to Section 2.6. 
  
           "Additional Account" shall mean  (a) for the period from the
 Initial Closing Date through the day preceding the Amendment Closing Date,
 each revolving credit consumer credit card account owned by a Credit Card
 Originator coming into existence after the Initial Closing Date which is an
 Approved Account that the Transferor has not elected to exclude from the
 Trust after June 7, 1996 and prior to the Amendment Closing Date, or (b) on
 and after the Amendment Closing Date, each revolving credit consumer credit
 card account in which a Credit Card Originator acquires rights that is an
 Approved Account and is not an Excluded Account; provided, however, that a
 revolving credit consumer credit card account that does not satisfy the
 definition of Approved Account on the date of its creation shall be an
 Additional Account on the date that it satisfies the definition of Approved
 Account.  Any election to exclude certain Approved Accounts shall be made
 by the Transferor or the Servicer providing to the Trustee a written notice
 thereof clearly identifying such excluded accounts. 
  
           "Adjustment Payment" shall have the meaning specified in
 subsection 3.8(a). 
  
           "Affiliate" means, with respect to a particular Person, any
 Person that, directly or indirectly, is in control of, is controlled by, or
 is under common control with, such Person. 
  
           "Aggregate Invested Amount" shall mean, as of any date of
 determination, the sum of the Invested Amounts of all Series of Securities
 issued and outstanding on such date of determination. 
  
           "Aggregate Investor Percentage" with respect to each of Principal
 Collections, Finance Charge Collections and Defaulted Receivables, as the
 case may be, shall mean, as of any date of determination, the sum of such
 Investor Percentages of all Series of Securities issued and outstanding on
 such date of determination; provided, however, that the Aggregate Investor
 Percentage shall not exceed 100%. 
  
           "Aggregate Principal Receivables" shall mean, for any day, the
 aggregate amount of Principal Receivables at the end of such day. 
  
           "Agreement" shall mean this Pooling and Servicing Agreement and
 all amendments hereof and supplements hereto, including any Supplement. 
  
           "Amendment Closing Date" shall mean July 30, 1998. 
  
           "Amortization Period" shall mean, with respect to any Series, the
 period following the Revolving Period for such Series, which shall be the
 Amortization Period, the Early Amortization Period, or other amortization
 or accumulation period, in each case as defined with respect to such Series
 in the related Supplement. 
  
           "Amortization Period Commencement Date" shall mean with respect
 to any Series, the date on which the Amortization Period commences with
 respect thereto as set forth in the related supplement. 
  
           "Applicable Tax State" shall mean, as of any date of
 determination, each state as to which any of the following is then
 applicable: (a) a state in which the Trustee maintains its principal
 corporate trust office, (b) a state in which the Transferor maintains its
 principal executive offices, and (c) a state in which the Servicer
 regularly conducts servicing and collection operations which are not
 limited to ministerial activities and which relate to a material portion of
 the Receivables. 
  
           "Applicants" shall have the meaning specified in Section 6.7. 
  
           "Appointment Day" shall have the meaning specified in subsection
 9.2(a). 
  
           "Approved Account" shall mean each (i) Eligible Account that is a
 MasterCard or VISA account or (ii) any other revolving credit consumer
 credit card account the inclusion in the Trust of which would not cause a
 Ratings Event. 
  
           "Authentication Agent" shall have the meaning specified in
 Section 6.8. 
  
           "Authorized Newspaper" shall mean a newspaper of general
 circulation in the Borough of Manhattan, The City of New York printed in
 the English language and customarily published on each Business Day,
 whether or not published on Saturdays, Sundays and holidays. 
  
           "Automatic Addition Suspension Date" shall mean the Business Day
 specified in subsection 2.6(b). 
  
           "Automatic Addition Termination Date" shall mean the Business Day
 specified by the Transferor pursuant to subsection 2.6(b) as of which new
 open end credit card accounts designated by the Transferor shall cease to
 become Additional Accounts. 
            
           "Bank Receivables Purchase Agreement" shall mean the Amended and
 Restated Bank Receivables Purchase Agreement dated as of July 30, 1998 by
 and among Metris, as purchaser, and DMCCB, as Seller, as amended from time
 to time. 
  
           "Base Rate" shall mean, with respect to any outstanding Series,
 the amount which the related Supplement specifies as the "Base Rate". 
  
           "Bearer Securities" shall have the meaning specified in Section
 6.1. 
  
           "Bearer Rules" shall mean the provisions of the Internal Revenue
 Code, in effect from time to time, governing the treatment of bearer
 obligations, including sections 163(f), 871, 881, 1441, 1442 and 4701, and
 any regulations thereunder including, to the extent applicable to any
 Series, proposed or temporary regulations of the Internal Revenue Service. 
  
           "Benefit Plan" shall mean (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 or
 (iii) any entity whose underlying assets include plan assets by reason of a
 plan's investment in the entity (each, a "Benefit Plan"). 
  
           "Book-Entry Securities" shall mean securities evidencing a
 beneficial interest in the Investor Securities, ownership and transfers of
 which shall be made through book entries by a Clearing Agency as described
 in Section 6.10; provided, that after the occurrence of a condition
 whereupon book-entry registration and transfer are no longer authorized and
 Definitive Securities are to be issued to the Security Owners, such
 securities shall no longer be "Book-Entry Securities." 
  
           "Business Day" shall mean any day other than a Saturday, a Sunday
 or a day on which banking institutions in New York, Minnesota, Arizona,
 Nebraska, Oklahoma or Delaware (or, with respect to any Series, any
 additional city or state specified in the related Supplement) are
 authorized or obligated by law or executive order to be closed, and such
 other days in each year designated by the Servicer in writing to the
 Trustee by the first day of December in the preceding year. 
  
           "Cash Equivalents" shall mean, unless otherwise provided in the
 Supplement with respect to any Series, (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 depositary 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
 depositary 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) bankers acceptances issued by any depositary 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
 depositary 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 Securityholders, 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 the 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 United States federal 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 either obligations of, or fully guaranteed
 as to principal and interest by, the United States of America or any agency
 or any instrumentality or agency thereof, certificates of deposit or
 bankers 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 Corp. ("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 Securities. 
  
           "Cedel" shall mean Cedel Bank, sociEtE anonyme. 
  
           "Class" shall mean, with respect to any Series, any one of the
 classes of Securities of that Series as specified in the related
 Supplement. 
  
           "Clearing Agency" shall mean an organization registered as a
 "clearing agency" pursuant to Section 17A of the Securities Exchange Act of
 1934, as amended. 
  
           "Clearing Agency Participant" shall mean a broker, dealer, bank,
 other financial institution or other Person for whom from time to time a
 Clearing Agency or Foreign Clearing Agency effects book-entry transfers and
 pledges of securities deposited with the Clearing Agency or Foreign
 Clearing Agency. 
  
           "Closing Date" shall mean, with respect to any Series, the date
 of issuance of such Series of Securities, as specified in the related
 Supplement. 
  
           "Collection Account" shall have the meaning specified in
 subsection 4.2(a). 
  
           "Collections" shall mean all payments received by the Servicer in
 respect of the Eligible Receivables in the form of cash, checks or any
 other form of payment in accordance with the Contract in effect from time
 to time on any Eligible Receivables. 
  
           "Contract" shall mean an agreement between a Credit Card
 Originator and another Person for the extension of revolving credit,
 including pursuant to a credit card, in the form of a written contract,
 invoice, or revolving credit agreement (but shall not include any agreement
 or plan relating to the extension of credit on a closed-end basis). 
  
           "Corporate Trust Office" shall mean the principal office of the
 Trustee at which at any particular time its corporate trust business shall
 be administered, which office at the date of the execution of this
 Agreement is located at White Clay Center, Route 273, Newark, Delaware
 19711, Attention: Corporate Trust Specialized Agency Services. 
  
           "Coupon" shall have the meaning specified in Section 6.1. 
  
           "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, the extension of credit to
 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" shall mean (i) DMCCB Utah and (ii) DMCCB
 and its successors or assigns under the Bank Receivables Purchase Agreement
 and/or any transferee of the Accounts from DMCCB or (iii) any other
 originator of accounts which enters into a receivables purchase agreement
 with DMCCB or Metris (to the extent that rights therein are granted to the
 Transferor directly or indirectly) or the Transferor in accordance with the
 provisions of this Agreement and who has been identified in a prior written
 notice to each Rating Agency. 
  
           "Daily Report" shall mean a report in the form specified in
 subsection 1.2(e) as may be supplemented pursuant to any Supplement. 
  
           "Date of Processing" shall mean, with respect to any transaction,
 the date on which such transaction is settled according to the Servicer's
 (or, in the case of a Credit Card Originator, such Credit Card
 Originator's) computer master file of revolving credit accounts. 
  
           "Default Amount" shall mean, (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 Date" shall mean 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" shall mean 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; an Account
 shall become a Defaulted Account on the day on which such Receivables are
 recorded as charged off as uncollectible on the Servicer's computer master
 file of consumer credit card revolving accounts.  Notwithstanding any other
 provision hereof, any Receivables in a Defaulted Account that are
 Ineligible Receivables shall be treated as Ineligible Receivables rather
 than Receivables in Defaulted Accounts. 
  
           "Defeasance Account" shall have the meaning specified in the
 applicable Supplement. 
  
           "Definitive Security" shall have the meaning specified in Section
 6.10. 
  
           "Depositary" shall have the meaning specified in Section 6.10. 
  
           "Depositary Agreement" shall mean, with respect to each Series,
 the agreement among the Transferor, the Trustee and the applicable Clearing
 Agency, or as otherwise provided in the related Supplement. 
  
           "Determination Date" shall mean the second Business Day prior to
 each Distribution Date. 
  
           "Discount Option Receivables" shall mean, on and after the date
 on which the Transferor's exercise of its discount option pursuant to
 Section 2.8 takes effect, the sum of (a) the aggregate Discount Option
 Receivables at the end of the prior day (which amount, prior  to the date
 on which the Transferor's exercise of its discount option takes effect and
 with respect to Receivables generated prior to such date, shall be zero)
 plus (b) any New Discount Option Receivables created on such day minus (c)
 any Discount Option Receivables Collections received on such Date of
 Processing. 
  
           "Discount Option Receivable Collections" shall mean on any Date
 of Processing, on and after the date on which the Transferor's exercise of
 its discount option pursuant to Section 2.8 takes effect, the product of
 (a) a fraction the numerator of which is the amount of Discount Option
 Receivables and the denominator of which is the sum of the Principal
 Receivables and the Discount Option Receivables in each case (for both
 numerator and denominator) at the end of the prior Date of Processing,  (b)
 Collections of Principal Receivables and Discount Option Receivables
 received on such Date of Processing and (c) 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. 
  
           "Discount Percentage" shall mean the fixed percentage, if any,
 designated by the Transferor pursuant to Section 2.8. 
  
           "Disposition" shall have the meaning specified in Section 9.2(a). 
  
           "Distribution Account" shall have the meaning specified in
 subsection 4.2(c). 
  
           "Distribution Date" shall mean, unless otherwise specified in any
 Supplement for the related Series, the twentieth day of each month or, if
 such twentieth day is not a Business Day, the next succeeding Business Day. 
  
           "DMCCB" shall mean Direct Merchants Credit Card Bank, National
 Association, a national banking organization organized and existing under
 the laws of the United States of America and the successor by merger to
 DMCCB Utah. 
  
           "DMCCB Utah" or "Predecessor Servicer" shall mean Direct
 Merchants Credit Card Bank, National Association, a national banking
 organization organized under the laws of the United States and located in
 Salt Lake City, Utah which has been merged into DMCCB. 
  
           "Dollars", "$" or "U.S. $" shall mean United States dollars. 
  
           "Eligible Account" shall mean, as of the Initial Closing Date
 (or, with respect to Additional Accounts, on the date the Credit Card
 Originator acquires rights therein, 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: 
  
           (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 the applicable Credit Card
 Originator or any of its Affiliates 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 applicable 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 Receivable" shall mean each Receivable that satisfies
 each of the following criteria:  (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 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).  
  
           "Enhancement" shall mean, with respect to any Series, any cash
 collateral account, cash collateral guaranty, guaranty, collateral invested
 amount, letter of credit, guaranteed rate agreement, maturity guaranty
 facility, tax protection agreement, interest rate cap, interest rate swap,
 currency swap, subordination of the rights of one Class or one Series to
 another, or any other contract, agreement or arrangement for the benefit of
 the Securityholders of such Series (or Securityholders of any Class within
 such Series) as designated in the applicable Supplement. 
  
           "Enhancement Provider" shall mean, with respect to any Series,
 the Person, if any, designated as such in the related Supplement. 
  
           "ERISA" shall mean the Employee Retirement Income Security Act of
 1974, as amended from time to time. 
  
           "Euroclear Operator" shall mean Morgan Guaranty Trust Company of
 New York, Brussels, Belgium office, as operator of the Euroclear System. 
  
           "Excess Funding Account" shall have the meaning specified in
 subsection 4.2(d). 
  
           "Exchange" shall mean either of the procedures described in
 Section 6.9(b). 
  
           "Exchange Date" shall have the meaning, with respect to any
 Series issued pursuant to an Exchange, specified in subsection 6.9(b). 
  
           "Exchange Notice" shall have the meaning, with respect to any
 Series issued pursuant to an Exchange, specified in subsection 6.9(b). 
  
           "Exchangeable Transferor Security" shall mean the security
 executed by the Transferor and authenticated by the Trustee, substantially
 in the form of Exhibit A and exchangeable as provided in Section 6.9;
 provided, that at any time there shall be only one Exchangeable Transferor
 Security. 
  
           "Excluded Account" shall mean on any date of determination (i)
 during any period on and after Restart Date and prior to an Automatic
 Addition Suspension Date, any revolving credit consumer credit card account
 which has been excluded from addition to the Trust pursuant to subsections
 2.6(b) or 2.6(g) and any revolving credit consumer credit card account
 which the Transferor has elected to exclude pursuant to subsection 2.6(h)
 and (ii) during any period on and after an Automatic Addition Suspension
 Date and prior to a Restart Date, all revolving credit consumer credit card
 accounts other than accounts that were Accounts on the Automatic Addition
 Suspension Date and Supplemental Accounts previously added during such
 period. 
  
           "Extended Trust Termination Date" shall have the meaning
 specified in subsection 12.1(a). 
  
           "FDIC" shall mean the Federal Deposit Insurance Corporation, or
 any successor thereto. 
  
           "Finance Charge Collections" shall mean, with respect to any
 Business Day, Collections received by the Servicer with respect to Finance
 Charge Receivables on such Business Day. 
  
           "Finance Charge Receivables" shall mean the sum of (w) all
 amounts billed from time to time to the Obligors on any Account in respect
 of (i) Periodic Finance Charges, (ii) overlimit fees, (iii) late charges,
 (iv) returned check fees, (v) annual membership fees and annual service
 charges, if any, (vi) transaction charges, (vii) cash advance fees and
 (viii) similar fees and charges, excluding fees and charges for insurance
 and insurance type products, plus (x) Recoveries, (y) investment earnings
 on amounts credited to the Excess Funding Account and (z) Discount Option
 Receivables, if any. 
  
           "Foreign Clearing Agency" shall mean Cedel and the Euroclear
 Operator. 
  
           "Global Security" shall have the meaning specified in Section
 6.13. 
  
           "Governmental Authority" shall mean 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. 
  
           "Holder" or "Securityholder" shall mean the Person in whose name
 a Security is registered in the Security Register, and if applicable, the
 holder of any Bearer Security or Coupon, as the case may be. 
  
           "Ineligible Receivable" shall mean any Receivable that does not
 satisfy the definition of Eligible Receivable. 
  
           "Initial Closing Date" shall mean May 30, 1995. 
  
           "Initial Invested Amount" shall mean, with respect to any Series
 of Securities, the amount stated in the related Supplement or, if not
 stated therein, the initial Invested Amount. 
  
           "Insolvency Event" shall have the meaning specified in subsection
 9.2(a). 
  
           "Interest Funding Account" shall have the meaning specified in
 subsection 4.2(b). 
  
           "Internal Revenue Code" shall mean the Internal Revenue Code of
 1986, as amended from time to time. 
  
           "Invested Amount" shall have, with respect to any Series of
 Securities, the meaning stated in the related Supplement. 
  
           "Investment Company Act" shall mean the Investment Company Act of
 1940, as amended from time to time. 
  
           "Investor Account" shall mean each of any Interest Funding
 Account, any Principal Account, the Excess Funding Account, any
 Distribution Account and any Series Account. 
  
           "Investor Exchange" shall have the meaning specified in
 subsection 6.9(b). 
  
           "Investor Percentage" shall mean, with respect to Principal
 Collections, Finance Charge Collections and Receivables in Defaulted
 Accounts, and with respect to any Series of Securities, the percentage
 specified in the related Supplement. 
  
           "Investor Security" shall mean any one of the securities
 (including, without limitation, the Bearer Securities or the Registered
 Securities) executed by the Transferor and authenticated by the Trustee
 substantially in the form (or forms in the case of a Series with multiple
 classes) of the investor security or variable funding security attached to
 the related Supplement. 
  
           "Investor Securityholder" shall mean the Holder of an Investor
 Security. 
  
           "Lien" shall mean any lien, security interest or other
 encumbrance; provided, however, that any assignment pursuant to Section 7.2
 shall not be deemed to constitute a Lien. 
  
           "Metris" shall mean Metris Companies Inc., a corporation
 organized and existing under the laws of the State of Delaware.  
  
           "Minimum Aggregate Principal Receivables" shall mean, 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" shall mean 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"  shall mean, for any Series, the
 Minimum Retained Percentage specified in the Supplement for that Series. 
  
           "Minimum Transferor Interest" shall mean, as of any date of
 determination, 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 Minimum Transferor Percentage. 
  
           "Minimum Transferor Percentage" shall mean the highest Minimum
 Transferor Percentage specified in any Supplement. 
  
           "Monthly Investor Servicing Fee" shall mean the Servicing Fee
 payable to the Servicer with respect to a Monthly Period. 
  
           "Monthly Period" shall mean, unless otherwise defined with
 respect to a Series in the related Supplement, 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. 
  
           "Moody's" shall mean Moody's Investors Service, Inc. or its
 successor. 
  
           "MRI" shall mean Metris Receivables, Inc., a Delaware
 corporation. 
  
           "New Discount Option Receivables" shall mean, on any Date of
 Processing on and after the date on which the Transferor's exercise of its
 discount option pursuant to Section 2.8 takes effect, the product of the
 amount of any Principal Receivables created on such Date of Processing
 (without reducing the amount of Principal Receivables by the amount of
 Financial Charge Receivables which are Discount Option Receivables) and the
 Discount Percentage. 
  
           "Obligor" shall mean a Person obligated to make payments with
 respect to a Receivable arising under an Account pursuant to a Contract. 
  
           "Officer's Certificate" shall mean a certificate signed by any
 Vice President, Treasurer, Assistant Treasurer or more senior officer of
 the Transferor or Servicer and delivered to the Trustee. 
  
           "Opinion of Counsel" shall mean a written opinion of counsel, who
 may be counsel for or an employee of the Person providing the opinion, and
 who shall be reasonably acceptable to the Trustee. 
  
           "Paying Agent" shall mean any paying agent appointed pursuant to
 Section 6.6 and shall initially be the Trustee. 
  
           "Pay Out Commencement Date" shall mean, with respect to each
 Series, the date on which (a) a Trust Pay Out Event is deemed to occur
 pursuant to Section 9.1 or (b) a Series Pay Out Event is deemed to occur
 pursuant to the Supplement for such Series. 
  
           "Pay Out Event" shall mean, with respect to each Series, a Trust
 Pay Out Event or a Series Pay Out Event. 
  
           "Periodic Finance Charges" shall have, 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" shall mean with respect to the Receivables:  (i)
 Liens in favor of the Transferor created pursuant to the Purchase Agreement
 assigned to the Trustee pursuant to this Agreement; (ii) Liens in favor of
 the Trustee pursuant to this Agreement; and (iii) Liens that 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" shall mean any legal person, including any individual,
 corporation, partnership, limited liability company, joint venture,
 association, joint-stock company, trust, unincorporated organization,
 governmental entity or other entity of similar nature. 
  
           "Pool Factor" shall mean, as of any Record Date, a number carried
 out to seven decimals representing the ratio of the applicable Invested
 Amount as of such Record Date (determined after taking into account any
 reduction in the Invested Amount which will occur on the following
 Distribution Date) to the applicable Initial Invested Amount unless
 otherwise specified with respect to a Series in the related Supplement. 
  
           "Pooling and Servicing Agreement" shall have the meaning assigned
 in the preamble hereto. 
  
           "Portfolio Yield" shall mean, with respect to any Monthly Period
 and any outstanding Series, the amount which the related Supplement
 specifies as the "Portfolio Yield" for such Monthly Period. 
  
           "Principal Account" shall have the meaning specified in
 subsection 4.2(b). 
  
           "Principal Collections" shall mean, with respect to any Business
 Day, the Collections received with respect to each Principal Receivable on
 such Business Day. 
  
           "Principal Receivables" shall mean amounts shown on the
 Servicer's records as amounts payable by Obligors with respect to Eligible
 Receivables on any Account other than such amounts that are Finance Charge
 Receivables (including Discount Option Receivables) or 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 Shortfalls" shall mean, with respect to any Business
 Day and any outstanding Series, the amount which the related Supplement
 specifies as the "Principal Shortfall" for such Business Day. 
  
           "Principal Terms" shall have the meaning, with respect to any
 Series issued pursuant to an Exchange, specified in subsection 6.9(c). 
  
           "Prospective Pay Out Event" shall have the meaning specified in
 subsection 2.3(m). 
  
           "Publication Date" shall have the meaning specified in subsection
 9.2(a). 
  
           "Purchase Agreement" shall mean the amended and restated purchase
 agreement dated as of July 30, 1998 between the Transferor, as buyer of
 receivables, and Metris, as seller of receivables, as amended from time to
 time.  
  
           "Qualified Institution" shall have the meaning specified in
 subsection 4.2(a). 
  
           "Rating Agency" shall mean, with respect to each Series, the
 rating agency or agencies, if any, specified in the related Supplement. 
  
           "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. 
  
           "Reassignment Date" shall have the meaning specified in
 subsection 2.4(e). 
  
           "Receivable" shall mean 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" shall mean, with respect to any Distribution Date,
 unless otherwise specified in the applicable Supplement, the Business Day
 preceding such Distribution Date, except that, with respect to any
 Definitive Securities, Record Date shall mean the fifth day of the then
 current Monthly Period. 
  
           "Recoveries" shall mean any amounts received by the Servicer with
 respect to Receivables in Accounts that previously became Defaulted
 Accounts. 
  
           "Registered Securities" shall have the meaning specified in
 Section 6.1. 
  
           "Related Person" shall mean a Person that is an Affiliate of
 Metris, any Investor Securityholder, any Enhancement Provider, 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 of 1940, as
 amended. 
  
           "Relevant UCC State" shall mean 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 established
 under this Agreement. 
  
           "Removal Date" shall have the meaning specified in subsection
 2.7(b). 
  
           "Removal Notice Date" shall mean the day, no later than the fifth
 Business Day prior to a Removal Date, on which the Transferor gives notice
 to the Trustee pursuant to Section 2.7(a) of its intention to remove
 Accounts from the Trust. 
  
           "Removed Accounts" shall have the meaning specified in subsection
 2.7(a). 
  
           "Requirements of Law" for any Person shall mean 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. 
  
           "Responsible Officer" shall mean any officer within the Corporate
 Trust Office (or any successor group of the Trustee), including the
 President, any Vice President or any other officer of the Trustee
 customarily performing functions similar to those performed by any person
 who at the time shall be an above-designated officer and who shall have
 direct responsibility for the administration of this Agreement. 
  
           "Restart Date" shall mean the date specified in the notice
 delivered by the Transferor to the Trustee pursuant to subsection 2.6(b).  
  
           "Retained Interest" shall mean, on any date of determination, the
 sum of the Transferor Interest and the Invested Amount represented by any
 Transferor Retained Security. 
  
           "Retained Percentage" shall mean, 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" shall have, with respect to each Series, the
 meaning specified in the related Supplement. 
  
           "Secured Obligations" shall have the meaning specified in Section
 2.1. 
  
           "Securities Act" shall mean the Securities Act of 1933, as
 amended from time to time. 
  
           "Security" shall mean any one of the Investor Securities of any
 Series or the Exchangeable Transferor Security. 
  
           "Security Interest" shall mean interest payable in respect of the
 Investor Securities of any Series pursuant to Article IV of the Agreement
 as supplemented by the Supplement for such Series. 
  
           "Security Owner" shall mean, with respect to a Book-Entry
 Security, the Person who is the beneficial owner of such Book-Entry
 Security, as may be reflected on the books of the Clearing Agency, or on
 the books of a Person maintaining an account with such Clearing Agency
 (directly or as an indirect participant, in accordance with the rules of
 such Clearing Agency). 
  
           "Security Principal" shall mean principal payable in respect of
 the Investor Securities of any Series pursuant to Article IV of this
 Agreement. 
  
           "Security Rate" shall mean, with respect to any Series of
 Securities (or, for any Series with more than one Class, for each Class of
 such Series), the percentage (or formula on the basis of which such rate
 shall be determined) stated in the related Supplement. 
  
           "Security Register" shall mean the register maintained pursuant
 to Section 6.3, providing for the registration of the Securities and
 transfers and exchanges thereof. 
  
           "Securityholder" or "Holder" shall mean the Person in whose name
 a Security is registered in the Security Register and, if applicable, the
 holder of any Bearer Security or Coupon, as the case may be. 
  
           "Series" shall mean any series of Investor Securities issued by
 the Trust pursuant to a Supplement, which may include within any such
 Series a Class or Classes of Investor Securities subordinate to another
 such Class or Classes of Investor Securities. 
  
           "Series Account" shall mean any account or accounts established
 pursuant to a Supplement for the benefit of the related Series. 
  
           "Series Charge Off" shall have, with respect to each Series, the
 meaning specified in the applicable Supplement. 
  
           "Series Default Amount" shall have, with respect to any Series of
 Securities, the meaning stated in the related Supplement. 
  
           "Series Pay Out Event" shall have, with respect to any Series,
 the meaning specified in the related Supplement. 
  
           "Series Percentage" shall mean with respect to any Series, on any
 date of determination, the percentage equivalent of a fraction the
 numerator of which is the Invested Amount of such Series and the
 denominator of which is the sum of the Invested Amounts of all Series then
 outstanding. 
  
           "Series Servicing Fee Percentage" shall mean, with respect to any
 Series, the amount specified as such in the related Supplement. 
  
           "Series Termination Date" shall mean, with respect to any Series
 of Securities, the date stated as such in the related Supplement. 
  
           "Servicer" shall mean  DMCCB in its capacity as Servicer of the
 Receivables or any Person appointed as Successor Servicer as herein
 provided to service the Receivables. 
  
           "Servicer Default" shall have the meaning specified in Section
 10.1. 
  
           "Servicing Fee" shall have the meaning specified in the related
 Supplements. 
  
           "Settlement Statement" shall mean a report in the form specified
 in subsection 1.2(e) as may be supplemented pursuant to any Supplement. 
  
           "Shared Principal Collections" shall mean, with respect to any
 Business Day, the aggregate amount of Principal Collections for all
 outstanding Series that the related Supplements specify are to be treated
 as "Shared Principal Collections" available to be allocated to other Series
 for such Business Day. 
  
           "Standard & Poor's" shall mean Standard & Poor's, a Division of
 The McGraw-Hill Companies, or its successor. 
  
           "Successor Servicer" shall have the meaning specified in
 subsection 10.2(a). 
  
           "Supplement" shall mean, with respect to any outstanding Series,
 a supplement to this Agreement complying with the terms of Section 6.9 of
 this Agreement, executed in conjunction with any issuance of Securities of
 such Series. 
  
           "Supplemental Accounts" shall have the meaning specified in
 subsection 2.6(c). 
  
           "Supplemental Security" shall have the meaning specified in
 subsection 6.9(d). 
  
           "Termination Notice" shall have, with respect to any Series, the
 meaning specified in Section 10.1. 
  
           "Transfer" shall mean transfer, sell, exchange, pledge,
 hypothecate, participate, assign or otherwise dispose, in whole or in part. 
  
           "Transfer Agent and Registrar" shall have the meaning specified
 in Section 6.3 (a) and shall initially be The Bank of New York (Delaware). 
  
           "Transfer Date" shall mean, with respect to any Series, the
 Business Day immediately prior to each Distribution Date. 
  
           "Transferor" shall mean Metris Receivables, Inc., a corporation
 organized and existing under the laws of the State of Delaware, and any
 successor thereto. 
  
           "Transferor Exchange" shall have the meaning specified in
 subsection 6.9(b). 
  
           "Transferor Interest" shall mean, 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) at the end of such immediately preceding day, minus the
 Aggregate Invested Amount at the end of such immediately preceding day. 
  
           "Transferor Percentage" shall mean, on any date of determination,
 when used with respect to Principal Collections, Finance Charge Collections
 and Receivables in Defaulted Accounts, a percentage equal to 100% minus the
 Aggregate Investor Percentage with respect to such categories of
 Receivables. 
  
           "Transferor Retained Class" shall mean any Class of Investor
 Securities of any Series which the Transferor retained pursuant to the
 terms of any Supplement. 
  
           "Transferor Retained Securities" shall mean Investor Securities
 of any Series which the Transferor is required to retain pursuant to the
 terms of any Supplement. 
  
           "Transferred Account" shall mean an Account with respect to which
 a new credit account number has been issued by the applicable Credit Card
 Originator under circumstances resulting from a lost or stolen credit card
 and not requiring standard application and credit evaluation procedures
 under the Credit and Collection Policy. 
  
           "Trigger Event" shall have the meaning specified in subsection
 9.2(a). 
  
           "Trust" shall mean the trust created by this Agreement, the
 corpus of which shall consist of the Trust Property. 
  
           "Trust Extension" shall have the meaning specified in subsection
 12.1(a). 
  
           "Trust Pay Out Event"  shall have, with respect to each Series,
 the meaning specified in Section 9.1. 
  
           "Trust Property" shall have the meaning specified in Section 2.1. 
  
           "Trust Termination Date" shall mean the earliest to occur of (i)
 unless a Trust Extension shall have occurred, the day after the
 Distribution Date with respect to any Series following the date on which
 funds shall have been deposited in the Distribution Account or the
 applicable Series Account for the payment of Investor Securityholders of
 each Series then issued and outstanding sufficient to pay in full the
 Aggregate Invested Amount plus interest accrued at the applicable Security
 Rate through the end of the day prior to the Distribution Date with respect
 to each such Series and certain other amounts as may be specified in any
 Series Supplement, (ii) if a Trust Extension shall have occurred, the
 Extended Trust Termination Date, and (iii) the date specified in subsection
 12.1(a). 
  
           "Trustee" shall mean The Bank of New York (Delaware), a banking
 corporation organized and existing under the laws of Delaware, and its
 successors and any Person resulting from or surviving any consolidation or
 merger to which it or its successors may be a party and any successor
 trustee appointed as herein provided. 
  
           "UCC" shall mean the Uniform Commercial Code, as amended from
 time to time, as in effect in the applicable jurisdiction. 
  
           "Undivided Interest" shall mean the undivided interest in the
 Trust evidenced by an Investor Security. 
  
           "Variable Funding Securities" shall mean a Series of Investor
 Securities, issued pursuant to Section 6.9 and a Variable Funding
 Supplement, in one or more Classes. 
  
           "Variable Funding Supplement" shall mean a Supplement executed in
 connection with the issuance of Variable Funding Securities. 
  
           Section 1.2  Other Definitional Provisions. 
  
           (a)  All terms defined in any Supplement or this Agreement shall
 have the meanings ascribed to them herein when used in any security,
 certificate or other document made or delivered pursuant hereto unless
 otherwise defined therein. 
  
           (b)  As used herein and in any security, certificate or other
 document made or delivered pursuant hereto or thereto, accounting terms not
 defined in Section 1.1, and accounting terms partially defined in Section
 1.1 to the extent not defined, shall have the respective meanings given to
 them under generally accepted accounting principles.  To the extent that
 the definitions of accounting terms herein are inconsistent with the
 meanings of such terms under generally accepted accounting principles, the
 definitions contained herein shall control. 
  
           (c)  The agreements, representations and warranties of DMCCB in
 this Agreement and in any Supplement in its capacity as Servicer and of MRI
 in its capacity as Transferor shall be deemed to be the agreements,
 representations and warranties of DMCCB and MRI solely in each such
 capacity for so long as either of them acts in each such capacity under
 this Agreement. 
  
           (d)  The words "hereof," "herein" and "hereunder" and words of
 similar import when used in this Agreement shall refer to any Supplement or
 this Agreement as a whole and not to any particular provision of this
 Agreement or any Supplement; and Section, subsection, Schedule and Exhibit
 references contained in this Agreement or any Supplement are references to
 Sections, subsections, Schedules and Exhibits in or to this Agreement or
 any Supplement unless otherwise specified. 
  
           (e)  The Daily Report and Settlement Statement shall be in
 substantially the forms of Exhibits B and C, with such changes as the
 Servicer may determine to be necessary or desirable; provided, however,
 that no such change shall serve to exclude information required by this
 Agreement or any Supplement and each such change shall be reasonably
 acceptable to the Trustee.  The Servicer shall, upon making such
 determination and receiving the consent of the Trustee to such change,
 deliver to the Trustee and each Rating Agency an Officer's Certificate to
 which shall be annexed the form of the related Exhibit, as so changed. Upon
 the delivery of such Officer's Certificate to the Trustee, the related
 Exhibit, as so changed, shall for all purposes of this Agreement constitute
 such Exhibit.  The Trustee may conclusively rely upon such Officer's
 Certificate in determining whether the related Exhibit, as changed,
 conforms to the requirements of this Agreement.  
  
                             [End of Article I]



                                 ARTICLE II 
  
                         CONVEYANCE OF RECEIVABLES; 
                           ISSUANCE OF SECURITIES 
  
           Section 2.1  Conveyance of Receivables.  The Transferor does
 hereby transfer, assign, set-over, and otherwise convey to the Trust for
 the benefit of the Securityholders, without recourse, all of its right,
 title and interest in, to and under (i) the Receivables now existing and
 hereafter created and arising in connection with the Accounts existing as
 of the Initial Closing Date and any Additional Accounts, including without
 limitation, all accounts, general intangibles, chattel paper, contract
 rights, and other obligations of any Obligor with respect to the
 Receivables, now or hereafter existing, (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), (iii)
 all proceeds of such Receivables, (iv) the Purchase Agreement and (v) the
 Bank Receivables Purchase Agreement to the extent that it relates to the
 Receivables.  Such property, together with all monies and investments on
 deposit, from time to time, in the Collection Account, the Excess Funding
 Account, the Series Accounts maintained for the benefit of the
 Securityholders of any Series of Securities, any Enhancement and all monies
 available under any Enhancement, to be provided for any Series for payment
 to the Securityholders of such Series, shall constitute the assets of the
 Trust (collectively, the "Trust Property").  The foregoing transfer,
 assignment, set-over and conveyance does not constitute and is not intended
 to result in a creation or an assumption by the Trust, the Trustee or any
 Investor Securityholder of any obligation of the Transferor, the Servicer,
 the applicable Credit Card Originator or any other Person in connection
 with the Receivables or any agreement or instrument relating thereto,
 including, without limitation, any obligation to any Obligors, merchant
 banks, merchant clearance systems, VISA USA, Inc., MasterCard International
 Incorporated or insurers, or in connection with the Purchase Agreement or
 the Bank Receivables Purchase Agreement. 
  
           In connection with such transfer, assignment, set-over and
 conveyance, the Transferor agrees to record and file, at its own expense,
 one or more financing statements (including any continuation statements
 with respect to such financing statements when applicable) with respect to
 the Receivables now existing and hereafter created for the transfer of
 accounts, chattel paper or general intangibles (each as defined in Section
 9-106 of the UCC as in effect in the Relevant UCC State) meeting the
 requirements of applicable state law in such manner and in such
 jurisdictions as are necessary to perfect the assignment of the Receivables
 to the Trust, and to deliver file-stamped copies of such financing
 statements or continuation statements or other evidence of such filing
 (which may, for purposes of this Section 2.1, consist of facsimile
 confirmation of such filing) to the Trustee on or prior to the date of
 issuance of the Securities, and in the case of any continuation statements
 filed pursuant to this Section 2.1, as soon as practicable after receipt
 thereof by the Transferor.  The foregoing transfer, assignment, set-over
 and conveyance to the Trust shall be made to the Trustee, on behalf of the
 Trust, and each reference in this Agreement to such transfer, assignment,
 set-over and conveyance shall be construed accordingly. 
  
           To the extent that the transfer of the Receivables from the
 Transferor to the Trust hereunder may be characterized as a pledge rather
 than as a sale, the Transferor hereby grants and transfers to the Trustee
 for the benefit of the Securityholders a first priority perfected security
 interest in all of the Transferor's right, title and interest in, to and
 under the Trust Property to secure a loan in an amount equal to the unpaid
 principal amount of the Investor Securities issued hereunder or to be
 issued pursuant to this Agreement and the interest accrued thereon at the
 related Security Rate and to secure all of the Transferor's and Servicer's
 obligations hereunder, including, without limitation, the Transferor's
 obligation to transfer Receivables hereafter created or acquired to the
 Trust (the "Secured Obligations"), and agrees that this Agreement shall
 constitute a security agreement under applicable law. 
  
           Section 2.2  Acceptance by Trustee. 
  
           (a)  The Trustee hereby acknowledges its acceptance, on behalf of
 the Trust, of all right, title and interest previously held by the
 Transferor in, to and under the Trust Property and declares that it shall
 maintain such right, title and interest, upon the Trust herein set forth,
 for the benefit of all Securityholders. 
  
           (b)  The Trustee shall have no power to create, assume or incur
 indebtedness or other liabilities in the name of the Trust other than as
 contemplated in this Agreement. 
  
           Section 2.3  Representations and Warranties of the Transferor. 
 The Transferor hereby represents and warrants to the Trustee, on behalf of
 the Trust, as of the Initial Closing Date, as of the Amendment Closing Date
 and, with respect to any Series of Securities, as of the date of the
 related Supplement and the related Closing Date for such Series: 
  
           (a)  Organization and Good Standing.  The Transferor is a
 corporation duly organized and validly existing and in good standing under
 the laws of the State of Delaware and has the corporate power and authority
 and legal right to own its properties and conduct its business as such
 properties are presently owned and such business is presently conducted,
 and to execute, deliver and perform its obligations under this Agreement
 and the Purchase Agreement and to execute and deliver to the Trustee the
 Securities pursuant hereto. 
  
           (b)  Due Qualification.  The Transferor is duly qualified to do
 business and is in good standing (or is exempt from such requirements) as a
 foreign corporation in any state required in order to conduct its business,
 and has obtained all necessary licenses and approvals with respect to the
 Transferor 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. 
  
           (c)  Due Authorization.  The execution and delivery of this
 Agreement and the Purchase Agreement and the consummation of the
 transactions provided for herein and therein, have been duly authorized by
 the Transferor by all necessary corporate action on its part. 
  
           (d)  Binding Obligation.  Each of this Agreement and the Purchase
 Agreement, and the consummation of the transactions provided for herein and
 therein, constitutes a legal, valid, and binding obligation of the
 Transferor, enforceable in accordance with its terms, except as
 enforceability may be limited by applicable bankruptcy, insolvency,
 reorganization, moratorium or other similar laws now or hereinafter in
 effect, affecting the enforcement of creditors' rights in general and as
 such enforceability may be limited by general principles of equity (whether
 considered in a proceeding at law or in equity). 
  
           (e)  No Conflicts.  The execution and delivery of this Agreement
 and the Purchase Agreement and the performance of the transactions
 contemplated hereby and thereby, do not (i) contravene the Transferor's
 charter or bylaws, (ii) violate any material provision of law applicable to
 it or require any filing (except for the filings under the UCC),
 registration, consent or approval under, any law, rule, regulation, order,
 writ, judgment, injunction, decree, determination or award presently in
 effect having applicability to the Transferor, except for such filings,
 registrations, consents or approvals as have already been obtained and are
 in full force and effect. 
  
           (f)  Taxes.  Except as specified on Schedule 1, 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. 
  
           (g)  No Violation.  The execution and delivery of this Agreement
 and the Purchase Agreement and the execution and delivery to the Trustee of
 the Securities, the performance of the transactions contemplated by this
 Agreement and the Purchase Agreement and the fulfillment of the terms
 hereof and thereof will not violate any Requirements of Law applicable to
 the Transferor, will not violate, result in any breach of any of the
 material terms and provisions of, or constitute (with or without notice or
 lapse of time or both) a default under any Requirement of Law applicable to
 the Transferor or any material indenture, contract, agreement, mortgage,
 deed of trust or other material instrument to which the Transferor is a
 party or by which it or its properties are bound. 
  
           (h)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Transferor, threatened against the
 Transferor, before any Governmental Authority (i) asserting the invalidity
 of this Agreement and the Purchase Agreement, (ii) seeking to prevent the
 consummation of any of the transactions contemplated hereby or thereby,
 (iii) seeking any determination or ruling that would materially and
 adversely affect the performance by the Transferor of its obligations
 thereunder, (iv) seeking any determination or ruling that would materially
 and adversely affect the validity or enforceability thereof or (v) seeking
 to affect adversely the tax attributes of the Trust. 
  
           (i)  All Consents Required.  All approvals, authorizations,
 consents, orders or other actions of any Governmental Authority required in
 connection with the execution and delivery of this Agreement, the Purchase
 Agreement and the Securities, the performance of the transactions
 contemplated by this Agreement and the Purchase Agreement and the
 fulfillment of the terms hereof and thereof, have been obtained. 
  
           (j)  Bona Fide Receivables.  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. 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 this Agreement
 satisfies the requirements of eligibility contained in the definition of
 Eligible Receivable set forth in this Agreement. 
  
           (k)  Place of Business.  The principal executive offices of the
 Transferor are in Minnetonka, Minnesota, and the offices where the
 Transferor keeps its records concerning the Receivables and related
 Contracts are in Hennepin County, Minnesota and St. Cloud, Minnesota. 
  
           (l)  Use of Proceeds.  No proceeds of the issuance of any
 Security will be used by the Transferor to purchase or carry any margin
 security. 
  
           (m)  Pay Out Event.  No Pay Out Event and no condition that with
 the giving of notice and/or the passage of time constitutes a Pay Out Event
 (a "Prospective Pay Out Event") has occurred and is continuing. 
  
           (n)  Not an Investment Company.  The Transferor is not an
 "investment company" within the meaning of the Investment Company Act, or
 is exempt from all provisions of such Act. 
  
           (o)  Solvency.  The Transferor is not insolvent and will not be
 rendered insolvent upon the transfer of the Receivables to the Trust. 
  
           The representations and warranties set forth in this Section 2.3
 shall survive the transfer and assignment of the respective Receivables to
 the Trust, and termination of the rights and obligations of the Servicer
 pursuant to Section 10.1.  The Transferor hereby represents and warrants to
 the Trust, with respect to any Series of Securities, as of its Closing
 Date, unless otherwise stated in the related Supplement, that the
 representations and warranties of the Transferor set forth in Section 2.3,
 are true and correct as of such date (and for the purposes of such
 representations and warranties, "Securities" shall mean the Securities
 issued on the related Closing Date) and that each representation and
 warranty set forth in this Section 2.3 and in Section 2.4(a)(i) with
 respect to the Agreement shall be made at such time with respect to the
 applicable Supplement.  Upon discovery by the Transferor, the Servicer or a
 Responsible Officer of the Trustee of a breach of any of the foregoing
 representations and warranties, the party discovering such breach shall
 give prompt written notice to the others. 
  
           Section 2.4  Representations and Warranties of the Transferor
 Relating to the Agreement and the Receivables. 
  
           (a)  Binding Obligation; Valid Transfer and Assignment.  The
 Transferor hereby represents and warrants to the Trustee, on behalf of the
 Trust, that, as of the Initial Closing Date, as of the Amendment Closing
 Date and, with respect to any Series of Securities, as of the date of its
 related Supplement and Closing Date, and, with respect to any matters
 involving Additional Accounts, as of the date the Receivables of such
 Accounts are first designated for inclusion in the Trust: 
  
                (i)  The Purchase Agreement and this Agreement each
      constitutes the legal, valid and binding obligation of the Transferor,
      enforceable against the Transferor in accordance with its terms,
      except (A) as such enforceability may be limited by applicable
      bankruptcy, insolvency, reorganization, moratorium or other similar
      laws now or hereafter in effect, affecting the enforcement of
      creditors' rights in general, and (B) as such enforceability may be
      limited by general principles of equity (whether considered in a suit
      at law or in equity). 
  
                (ii)  The transfer of Receivables by the Transferor to the
      Trust under this Agreement constitutes either (A) a valid transfer,
      assignment, set-over and conveyance to the Trust of all right, title
      and interest of the Transferor in and to the Trust Property, and such
      Trust Property will be held by the Trust free and clear of any Lien of
      any Person claiming through or under the Transferor or any of its
      Affiliates except for (x) Permitted Liens, (y) the interest of the
      Transferor as Holder of the Exchangeable Transferor Security and any
      other Class of Securities held by the Transferor from time to time and
      (z) the Transferor's right, if any, to interest accruing on, and
      investment earnings, if any, in respect of any Interest Funding
      Account, any Principal Account, the Excess Funding Account, or any
      Series Account, as provided in this Agreement or the related
      Supplement, or (B) a grant of a first priority security interest (as
      defined in the UCC as in effect in the Relevant UCC State) in, to and
      under the Trust Property, which grant is enforceable with respect to
      the existing Receivables and any Receivables in Additional Accounts
      designated for inclusion in the Trust (other than Receivables in
      Supplemental Accounts) and the proceeds thereof upon execution and
      delivery of this Agreement, and which will be enforceable with respect
      to such Receivables hereafter created and the proceeds thereof, upon
      such creation.  If this Agreement constitutes the grant of a security
      interest to the Trust in such property, upon the filing of the
      financing statement described in Section 2.1 and in the case of the
      Receivables hereafter created and proceeds thereof, upon such
      creation, the Trust shall have a first priority perfected security
      interest in such property, except for Permitted Liens.  Except as
      contemplated in this Agreement or any Supplement, neither the
      Transferor nor any Person claiming through or under the Transferor
      shall have any claim to or interest in the Collection Account, any
      Principal Account, any Interest Funding Account, the Distribution
      Account, the Excess Funding Account, any principal funding account for
      any Series or any other Series Account, except for the Transferor's
      rights to receive interest accruing on, and investment earnings in
      respect of, any such account as provided in this Agreement (or, if
      applicable, any Series Account as provided in any Supplement) and, if
      this Agreement constitutes the grant of a security interest in such
      property, except for the interest of the Transferor in such property
      as a debtor for purposes of the UCC as in effect in the Relevant UCC
      State.  The Purchase Agreement constitutes a valid transfer,
      assignment, set-over and conveyance to the Transferor of all right,
      title and interest of Metris in and to the Receivables purported to be
      sold thereunder, whether then existing or thereafter created in the
      applicable Accounts and the proceeds thereof. 
  
                 (iii)  The Transferor is (or, with respect to Receivables
      arising after the date hereof, will be) the legal and beneficial owner
      of all right, title and interest in and to each Receivable and each
      Receivable has been or will be transferred to the Trust free and clear
      of any Lien other than Permitted Liens. 
  
                (iv)  All consents, licenses, approvals or authorizations of
      or registrations or declarations with any Governmental Authority
      required in connection with the transfer of Trust Property to the
      Trust have been obtained. 
  
                (v)  Each Account classified as an "Eligible Account" by the
      Transferor in any document or report delivered hereunder will satisfy
      the requirements contained in the definition of Eligible Account as of
      the time of such document or report and each Receivable classified as
      an "Eligible Receivable" by the Transferor in any document or report
      delivered hereunder will satisfy the requirements contained in the
      definition of Eligible Receivable as of the time of such document or
      report. 
  
                (vi)  Each Receivable then existing has been conveyed to the
      Trust free and clear of any Lien of any Person claiming through or
      under the Transferor or any of its Affiliates (other than Permitted
      Liens) and in compliance, in all material respects, with all
      Requirements of Law applicable to the Transferor. 
  
           (b)  Daily Representations and Warranties.  On each day on which
 any new Receivable is purchased by the Transferor, the Transferor shall be
 deemed to represent and warrant to the Trust that (A) each Receivable
 purchased by the Transferor on such day has been conveyed to the Trust in
 compliance, in all material respects, with all Requirements of Law
 applicable to the Transferor and free and clear of any Lien of any Person
 claiming through or under the Transferor or any of its Affiliates (other
 than Permitted Liens) and (B) with respect to each such Receivable, all
 consents, licenses, approvals or authorizations of or registrations or
 declarations with, any Governmental Authority required to be obtained,
 effected or given by the Transferor in connection with the conveyance of
 such Receivable to the Trust have been duly obtained, effected or given and
 are in full force and effect.   
  
           (c)  Notice of Breach.  The representations and warranties set
 forth in this Section 2.4 shall survive the transfer and assignment of the
 respective Receivables to the Trust.  Upon discovery by the Transferor, the
 Servicer or a Responsible Officer of the Trustee of a breach of any of the
 representations and warranties set forth in this Section 2.4, the party
 discovering such breach shall give prompt written notice to the other
 parties mentioned above.  The Transferor agrees to cooperate with the
 Servicer and the Trustee in attempting to cure any such breach. 
  
           (d)  Designation of Ineligible Receivables.  In the event of a
 breach with respect to a Receivable of any representations and warranties
 set forth in subsection 2.3(j) or subsections 2.4(a)(iii) through (vi) or
 subsection 2.4(b), or in the event that a Receivable is not an Eligible
 Receivable on the date of its transfer to the Trust as a result of the
 failure to satisfy the conditions set forth in the definition of Eligible
 Receivable, such Receivable shall be designated an "Ineligible Receivable"
 and shall be assigned a principal balance of zero for the purpose of
 determining the aggregate amount of Principal Receivables on any day;
 provided, however, that if such representations and warranties with respect
 to such Receivable shall subsequently be true and correct in all material
 respects as if such Receivable had been created on such day or such
 Receivable shall subsequently satisfy the conditions set forth in the
 definition of Eligible Receivable, such Receivable shall be designated an
 Eligible Receivable, and such Principal Receivables shall be included in
 determining the Aggregate Principal Receivables on such day.  On and after
 the date of its designation as an Ineligible Receivable, each Ineligible
 Receivable shall not be given credit in determining the aggregate amount of
 Principal Receivables used in the calculation of any Investor Percentage,
 the Transferor Percentage or the Transferor Interest.  In the event that on
 any Business Day the exclusion of an Ineligible Receivable from the
 calculation of the Transferor Interest would cause the Transferor Interest
 to be reduced below the Minimum Transferor Interest, the Transferor shall
 immediately make a deposit in the Excess Funding Account (for allocation as
 a Principal Receivable) in immediately available funds prior to the next
 succeeding Business Day in an amount equal to the amount by which the
 Transferor Interest would be reduced below the Minimum Transferor Interest
 as a result of the exclusion of such Ineligible Receivable.  The portion of
 such deposit allocated to the Investor Securities of each Series shall be
 distributed to the Investor Securityholders of each Series in the manner
 specified in Article IV. 
  
           (e)  Reassignment of Trust Portfolio.  In the event of a breach
 of any of the representations and warranties set forth in subsections
 2.3(a), (b) and (c) and 2.4(a)(i) and (ii) with respect to any Series,
 either the Trustee or the Holders of Investor Securities evidencing
 Undivided Interests aggregating more than 50% of the aggregate Invested
 Amount of such Series, by notice then given in writing to the Transferor
 (and to the Trustee and the Servicer, if given by the Investor
 Securityholders of such Series), may direct the Transferor to accept
 reassignment of an amount of Principal Receivables equal to the face amount
 of the Invested Amount to be repurchased (as specified below) within 60
 days of such notice (or within such longer period as may be specified in
 such notice), and the Transferor shall be obligated to accept reassignment
 of such Receivables on a Distribution Date specified by the Transferor
 (such Distribution Date, the "Reassignment Date") occurring within such
 applicable period on the terms and conditions set forth below; provided,
 however, that no such reassignment shall be required to be made, and no
 notice of such reassignment may be given, if, at any time during such
 applicable period, the representations and warranties contained in
 subsections 2.3(a), (b) and (c) and subsections 2.4(a)(i) and (ii) shall
 then be true and correct in all material respects.  The Transferor shall,
 on the Transfer Date (in next day funds) preceding the Reassignment Date,
 deposit an amount equal to the reassignment deposit amount for such Series
 in the related Distribution Account or Series Account, as provided in the
 related Supplement, for distribution to the Investor Securityholders
 pursuant to Article XII.  The reassignment deposit amount with respect to
 any Series, unless otherwise stated in the related Supplement, shall be
 equal to (i) the Invested Amount of such Series at the end of the day on
 the Business Day preceding the Reassignment Date (provided, however, that
 with respect to any Series issued pursuant to a Variable Funding Supplement
 such amount shall be the Invested Amount of such Series as of the
 Reassignment Date, less the amount, if any, previously allocated for
 payment of principal to such Securityholders on the related Reassignment
 Date, in the Monthly Period in which the Reassignment Date occurs), plus
 (ii) an amount equal to all interest accrued but unpaid on the Investor
 Securities of such Series at the applicable Security Rate through such last
 day, less the amount, if any, previously allocated for payment of interest
 to the Securityholders of such Series on the related Distribution Date in
 the Monthly Period in which the Reassignment Date occurs plus any other
 amounts accrued and owing as specified in the applicable Supplement. 
 Payment of the reassignment deposit amount with respect to any Series, and
 all other amounts in the Distribution Account or the applicable Series
 Account in respect of the preceding Monthly Period, shall be considered a
 prepayment in full of the Receivables represented by the Investor
 Securities of such Series.  On the Distribution Date following the Transfer
 Date on which such amount has been deposited in full into the Distribution
 Account or the applicable Series Account, the Receivables and all monies
 due or to become due with respect thereto and all proceeds of the
 Receivables shall be released to the Transferor after payment of all
 amounts otherwise due hereunder on or prior to such dates and the Trustee
 shall execute and deliver such instruments of transfer or assignment, in
 each case without recourse, representation or warranty, as shall be
 prepared by and as are reasonably requested by the Transferor to vest in
 the Transferor, or its designee or assignee, all right, title and interest
 of the Trust in and to such Receivables, all monies due or to become due
 with respect thereto and all proceeds of such Receivables allocated to such
 Receivables pursuant to the related Supplement.  If the Trustee or the
 Investor Securityholders of any Series give notice directing the Transferor
 to accept reassignment as provided above, the obligation of the Transferor
 to accept reassignment of the applicable Receivables and pay the
 reassignment deposit amount pursuant to this subsection 2.4(e) shall
 constitute the sole remedy respecting a breach of the representations and
 warranties contained in subsections 2.3(a), (b) and (c) and 2.4(a)(i) and
 (ii) available to the Investor Securityholders of such Series or the
 Trustee on behalf of the Investor Securityholders of such Series.  The
 Trustee shall have no duty to conduct any affirmative investigation as to
 the occurrence of any condition requiring the repurchase of any Receivable
 by the Transferor pursuant to this Agreement or any Supplement or the
 eligibility of any Receivable for purposes of this Agreement or any
 Supplement. 
  
           Section 2.5  Covenants of the Transferor.  The Transferor hereby
 covenants that: 
  
           (a)  Receivables to be Accounts, Chattel Paper or General
 Intangibles.  The Transferor will take no action to cause any Receivable to
 be evidenced by any instrument (as defined in the UCC as in effect in the
 Relevant UCC State), except in connection with the enforcement or
 collection of a Receivable.  Except in such circumstances, the Transferor
 will take no action to cause any Receivable to be anything other than an
 "account," "chattel paper" or a "general intangible" (as defined in the UCC
 as in effect in the Relevant UCC State). 
  
           (b)  Security Interests.  Except for the conveyances hereunder,
 the Transferor will not sell, pledge, assign or transfer to any other
 Person, or grant, create, incur, assume or suffer to exist any Lien, on any
 Receivable, whether now existing or hereafter created, or any interest
 therein; the Transferor will immediately notify the Trustee of the
 existence of any Lien on any Receivable; and the Transferor shall defend
 the right, title and interest of the Trust in, to and under the
 Receivables, whether now existing or hereafter created, against all claims
 of third parties claiming through or under the Transferor; provided,
 however, that nothing in this  subsection 2.5(b) shall prevent or be deemed
 to prohibit the Transferor from suffering to exist upon any of the
 Receivables any Permitted Lien. 
  
           (c)  Delivery of Collections.  In the event that the Transferor
 receives Collections, the Transferor agrees to deposit such Collections
 into the Collection Account as soon as practicable after the receipt
 thereof, but in no event later than two Business Days after receipt
 thereof. 
  
           (d)  Notice of Liens.  The Transferor shall notify the Trustee
 promptly after becoming aware of any Lien on any Receivable other than
 Permitted Liens. 
  
           (e)  Enforcement of Purchase Agreements.  The Transferor agrees
 to take all action necessary and appropriate to enforce its rights and
 claims under the Purchase Agreement and the Bank Receivables Purchase
 Agreement. 
  
           (f)  Separate Business.  The Transferor will not permit its
 assets to be commingled with those of either DMCCB or Metris and the
 Transferor shall maintain separate corporate records, books of account and
 bank accounts from those of either DMCCB or Metris.  The Transferor will
 not conduct its business in the name of either DMCCB or Metris and will
 cause either DMCCB or Metris to conduct its business solely in its own name
 so as not to mislead others as to the identity of the entity with which
 those others are concerned.  The Transferor will provide for its own
 operating expenses and liabilities from its own funds, except that the
 organizational expenses of the Transferor may be paid by either DMCCB or
 Metris.  The Transferor will not hold itself out, or permit itself to be
 held out, as having agreed to pay, or as generally being liable for, the
 debts of either DMCCB or Metris.  The Transferor shall cause either DMCCB
 or Metris not to hold itself out, or permit itself  to be held out, as
 having agreed to pay, or as generally being liable for, the debts of the
 Transferor except that the organizational expenses of the Transferor may be
 paid by either DMCCB or Metris and that either DMCCB or Metris will
 contribute to the Transferor on the Closing Date a demand note.  The
 Transferor will maintain an arm's length relationship with either DMCCB or
 Metris with respect to any transactions between the Transferor, on the one
 hand, and either DMCCB or Metris, on the other. 
  
           (g)  Purchase Agreement Notices.  The Transferor (i) shall
 promptly give the Trustee copies of any notices, reports or certificates
 given or delivered to the Transferor under the Purchase Agreement, (ii)
 shall not, without the consents, approvals and opinions, if any, required
 by Section 13.1, as if Section 13.1 related to the Purchase Agreement
 rather than this Agreement, enter into any amendment, supplement or other
 modification to, or waiver of any provision of, the Purchase Agreement and
 (iii) shall not permit the addition or removal of an Account or a
 Receivable to or from the operation of the Purchase Agreement unless there
 is a corresponding right or obligation of the Transferor to add or remove
 such Account or Receivable to or from the Trust. 
  
           Section 2.6  Addition of Accounts. 
            
           (a)  Except for Excluded Accounts, all revolving credit consumer
 credit card  accounts which meet the definition of Additional Accounts
 shall be included as Accounts from and after the date upon which the Credit
 Card Originator acquires rights in such Additional Accounts and all
 Receivables in such Additional Accounts, whether such Receivables are then
 existing or thereafter created, shall be transferred automatically to the
 Trust.  For all purposes of this Agreement, all receivables of such
 Additional Accounts shall be treated as Receivables upon the Credit Card
 Originator acquiring rights therein.  
  
            (b)    Notwithstanding the foregoing, the Transferor may elect
 at any time, or may be required pursuant to subsection 2.6(g), to suspend
 the automatic inclusion in Accounts of new accounts which would otherwise
 be Additional Accounts as of any Business Day (the "Automatic Addition
 Suspension Date"), or terminate any such inclusion as of any Business Day
 (an "Automatic Addition Termination Date") until a date (the "Restart
 Date") to be identified in writing by the Transferor to the Trustee, the
 Servicer and each Rating Agency at least 10 days prior to such Restart
 Date.  Promptly after an Automatic Addition Suspension Date or any
 Automatic Addition Termination Date, or a Restart Date, the Transferor and
 the Trustee agree to execute and the Transferor agrees to record and file
 at its own expense an amendment to the financing statements referred to in
 Section 2.1 hereof to specify the accounts then subject to this Agreement
 (which specification may incorporate a list of accounts by reference) and
 may, except in connection with any such filing made after a Restart Date,
 release any security interest in any accounts created after the Automatic
 Addition Suspension Date or any Automatic Addition Termination Date.  In
 connection with any Restart Date, the Transferor shall take all actions
 necessary to grant the Trust a valid and perfected security interest in all
 credit card accounts in which the Transferor acquired rights since the
 preceding Automatic Addition Suspension Date. 
  
           (c)   If the Transferor has elected to terminate or suspend the
 inclusion of Additional Accounts and (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 shall
 designate additional credit card accounts ("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 on any Record Date, the Aggregate
 Principal Receivables is less than the Minimum Aggregate Principal
 Receivables, the Transferor shall 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". 
  
           (d)  In addition to its obligation under subsection 2.6(c), the
 Transferor may, by giving ten Business Days notice to the Trustee and each
 Rating Agency, but shall not be obligated to, designate from time to time
 Supplemental Accounts of the Transferor to be included as Accounts. 
  
           (e)  Unless otherwise specified in a Series Supplement, the
 Transferor agrees that any such transfer of Receivables from Supplemental
 Accounts, under subsection 2.6(c) or (d), shall satisfy the following
 conditions (to the extent provided below): 
  
                (i)  on or before the fifth Business Day prior to the
      Addition Date with respect to additions pursuant to subsection 2.6(c)
      and on or before the twentieth Business Day prior to the Addition Date
      with respect to additions pursuant to subsection 2.6(d) (as
      applicable, the "Notice Date"), the Transferor shall give the Trustee,
      each Rating Agency and the Servicer written notice that such
      Supplemental Accounts will be included, which notice shall specify the
      approximate aggregate amount of the Receivables to be transferred; 
  
                (ii)  on or before the applicable Addition Date, the
      Transferor shall have delivered to the Trustee a written assignment
      (including an acceptance by the Trustee on behalf of the Trust for the
      benefit of the Investor Securityholders) in substantially the form of
      Exhibit H (the "Assignment") and the Transferor shall 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 shall 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 shall be as of the date of such
      Assignment incorporated into and made a part of such Assignment; 
  
                (iii)  the Transferor shall represent and warrant that (x)
      no selection  procedure that is materially adverse to the interests of
      the Investor Securityholders  was utilized 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 shall 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 (A) the Receivables then existing and
      thereafter created and arising in connection with the Accounts and any
      accounts that meet the definition of Additional Accounts, including,
      without limitation, all accounts, general intangibles, chattel paper,
      contract rights, and other obligations of any Obligor with respect to
      the Receivables, now or hereafter existing, whether or not arising out
      of or in connection with the sale or lease of goods or the rendering
      of services, (B) all monies and investments due or to become due with
      respect thereto (including, without limitation, the right to any
      payment of interest and Finance Charge Receivables, including any
      Recoveries), (C) all proceeds (as defined in the UCC as in effect in
      the Relevant UCC State) of such Receivables, (D) the Purchase
      Agreement and (E) the Bank Receivables Purchase Agreement, and such
      Receivables and all proceeds thereof will be held by the Trust free
      and clear of any Lien of any Person claiming through or under the
      Transferor or any of its Affiliates, except for (i) Permitted Liens,
      (ii) the interest of the Transferor as Holder of the Exchangeable
      Transferor Security and any other Class or Series of Securities and
      (iii) the Transferor's right, if any, to receive interest accruing on,
      and investment earnings, if any, in respect of, any Interest Funding
      Account and any Principal Account, the Excess Funding Account or any
      Series Account as provided in this Agreement and any related
      Supplement 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, the proceeds (as defined in the UCC as
      in effect in the Relevant UCC State) 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
      (as defined in the UCC as in effect in the Relevant UCC State) 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 as described in Section 2.1 with respect to such
      Supplemental Accounts and in the case of the Receivables thereafter
      created in such Supplemental Accounts and the proceeds (as defined in
      the UCC as in effect in the Relevant UCC State) thereof, upon such
      creation, the Trust shall have a first priority perfected security
      interest in such property, except for Permitted Liens; 
  
                (v)  the Transferor shall deliver to the Trustee an
      Officer's Certificate substantially in the form of Schedule 2 to
      Exhibit H confirming the items set forth in paragraph (ii) above; 
  
                (vi)  the Transferor shall deliver to the Trustee an Opinion
      of Counsel with respect to the Receivables in the Supplemental
      Accounts (with a copy to the Rating Agencies) substantially in the
      form of Exhibit I; and 
  
                (vii)  the Transferor shall have received written notice
      from the Rating Agencies that the inclusion of such accounts as
      Supplemental Accounts pursuant to subsection 2.6(c) or (d), as the
      case may be, will not result in the reduction or withdrawal of its
      then existing rating of any Class of any Series of Investor Securities
      then issued and outstanding and shall have delivered such notice to
      the Trustee. 
  
           (f)  The Transferor shall be permitted to designate Additional
 Accounts with respect to any Monthly Period (the "Current Monthly Period")
 prior to the last day of the May 1996 Monthly Period pursuant to subsection
 2.6(a) of the Agreement, without limitation, provided, however, that with
 respect to each Monthly Period beginning with the September 1995 Monthly
 Period: 
  
           (i)  the arithmetic average for the three Monthly Periods
      preceding the Current Monthly Period, of the annualized percentage
      equivalent of a fraction for each respective Monthly Period, the
      numerator of which is equal to the Default Amount for the respective
      Monthly Period (provided, however, that the Default Amount with
      respect to each Default Recognition Date shall be deemed to apply to
      the Monthly Period ending closest to such Default Recognition Date)
      and the denominator of which is equal to the average amount of
      Aggregate Principal Receivables outstanding on each day during such
      Monthly Period, is less than 6%; 
  
           (ii)  the arithmetic average for the three Monthly Periods
      preceding the Current Monthly Period, of the percentage (the "Payment
      Rate Percentage") equivalent of a fraction for each respective Monthly
      Period, the numerator of which is equal to the amount of Collections
      received during the respective Monthly Period and the denominator of
      which is equal to the Aggregate Principal Receivables as of the first
      day of the respective Monthly Period, is greater than or equal to 6%;
      or 
  
           (iii)  the weighted average of the Portfolio Yields for each
      Series then outstanding for the three Monthly Periods preceding the
      Current Monthly Period minus the weighted average of the Base Rates
      for each Series then outstanding for such three Monthly Periods (the
      "Excess Spread Percentage") is greater than or equal to 4%. 
  
           (iv)  Standard & Poor's shall not have notified the Transferor
      that the continued addition of Additional Accounts pursuant to this
      subsection 2.6(e) will result in a reduction or withdrawal of the then
      current rating of any Class by Standard & Poor's. 
  
 In the event that as of any date of determination prior to last day of the
 May 1996 Monthly Period any of the conditions in clauses (i) through (iii)
 listed above is not met, and with respect to each Monthly Period after the
 May 1996 Monthly Period this subsection 2.6(f) shall no longer apply and
 the conditions of subsection 2.6(g) shall apply.  On or before the later of
 (x) the last day of the September 1995 Monthly Period, the December 1995
 Monthly Period and the March 1996 Monthly Period or (y) in each case the
 tenth day following receipt of the settlement statement for the prior
 Monthly Period, Standard & Poor's shall determine whether a Ratings Event
 shall have occurred in connection with the addition of Additional Accounts
 during the three consecutive Monthly Periods ending in August, November and
 February preceding such date.  Upon the occurrence of a Ratings Event in
 connection with the addition of Additional Accounts this subsection 2.6(f)
 shall no longer apply and the conditions of subsection 2.6(g) shall apply. 
  
           (g)  Unless each Rating Agency otherwise consents to the
 continued automatic addition of accounts, on and after the beginning of the
 June 1996 Monthly Period, the Transferor shall be required to cease the
 automatic addition of accounts and notify the Trustee, the Servicer and
 each Rating Agency of the Automatic Addition Suspension Date in the
 following circumstances:  the number of Accounts the Receivables of which
 are designated to be included in the Trust pursuant to subsection 2.6(a)
 since (i) the first day of the eleventh preceding Monthly Period (or, in
 the case of any date on which Additional Accounts are to be added to the
 Trust which occurs on or before the last day of the May 1997 Monthly
 Period, June 1, 1996) 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
 (or June 1, 1996, as the case may be) shall not exceed 20% of number of
 Accounts on the first day of such eleventh preceding Monthly Period (or
 June 1, 1996, as the case may be), and (ii) the first day of the second
 preceding Monthly Period (or, in the case of any date on which Additional
 Accounts are to be added to the Trust which occurs on or before the last
 day of the August 1996 Monthly Period, June 1, 1996) minus the number of
 Accounts of the type described in clause (ii) of the definition of
 "Approved Accounts" 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 (or June 1, 1996, as the case may be)
 shall not exceed 15% of the number of Accounts on the first day of such
 second preceding Monthly Period (or June 1, 1996, as the case may be). 
  
           (h)  The Transferor may designate revolving credit consumer
 credit card accounts which would otherwise be Additional Accounts as
 Excluded Accounts by the Transferor delivering to the Trustee a written
 notice clearly identifying such excluded accounts.  If such designation is
 made after the Trust acquires rights in such Accounts, such designation
 shall only occur in accordance with the provisions of Section 2.7 hereof. 
  
           Section 2.7  Removal of Accounts. 
  
           (a)  On each Determination Date that the Transferor Interest for
 the related Monthly Period exceeds the Minimum Transferor Interest with
 respect to such Determination Date, the Trustee shall be deemed to have
 offered to the Transferor automatically and without any notice to or action
 by or on behalf of the Trustee, as of such Determination Date, the right to
 remove from the Trust all of the Trust's right, title and interest in, to
 and under the Receivables then existing and thereafter created, all monies
 then due or to become due and all amounts thereafter received with respect
 thereto and all proceeds thereof in or with respect to those Accounts
 designated by the Transferor (the "Removed Accounts") in an aggregate
 amount not greater than the lesser of (i) the excess of the Transferor
 Interest over the Minimum Transferor Interest and (ii) the excess of
 Aggregate Principal Receivables over the Minimum Aggregate Principal
 Receivables.  To accept such offer, the Transferor is required to furnish
 to the Trustee and each Rating Agency written notice by the fifth Business
 Day after the Determination Date specifying the approximate aggregate
 amount of Principal Receivables covered by the offer that the Transferor
 intends to accept.  There shall be no more than one such removal with
 respect to any Monthly Period. 
  
           (b)  In addition to the satisfaction of the conditions set forth
 in subsection 2.7(a), the Transferor shall be permitted to accept
 reassignment to it of the Receivables from Removed Accounts only upon
 satisfaction of the following conditions: 
  
                (i)  On each date specified by the Transferor for removal of
      the Removed Accounts (a "Removal Date"), the Transferor shall prepare
      and the Trustee shall execute and deliver to the Transferor a written
      reassignment in substantially the form of Exhibit J (the
      "Reassignment") and the Transferor shall deliver to the Trustee or the
      bailee of the Trustee a computer file or microfiche list containing a
      true and complete schedule identifying all Accounts the Receivables in
      which remain in the Trust specifying for each such Account, as of the
      Removal Notice Date, its account number and the  principal balance of
      such Account.  Such computer file or microfiche list shall be
      incorporated into and made part of this Agreement as of the date of
      such Reassignment. 
  
                (ii)  The Transferor shall represent and warrant as of each
      Removal Notice Date that (a) the list of the Accounts not removed from
      the Trust, as of the Removal Notice Date, complies in all material
      respects with the requirements of paragraph (i) above and (b) no
      selection procedure used by the Transferor that is materially adverse
      to the interests of the Investor Securityholders was utilized in
      selecting the Removed Accounts. 
  
                (iii)  The Transferor shall represent and warrant that the
      removal of any Receivables in any Removed Accounts on any Removal Date
      shall not, in the reasonable belief of the Transferor, cause,
      immediately or with the passage of time, a Pay Out Event to occur. 
  
                (iv)  The Transferor shall have delivered at least 20 days'
      (or such lesser number as any Rating Agency may agree) prior written
      notice (which may be given prior to the Removal Date in expectation
      that the Trustee will make the offer described in subsection 2.7(a))
      of such removal to each Rating Agency that has rated any outstanding
      Class of any Series and the Trustee shall have received written
      confirmation from each such Rating Agency that such Rating Agency will
      not reduce or withdraw its rating on any outstanding Class of any
      Series as a result of such removal. 
  
                (v)  The Transferor shall have delivered to the Trustee an
      Officer's Certificate confirming the Transferor's compliance with the
      items set forth in paragraphs (i) through (iv) above.  The Trustee may
      conclusively rely on such certificate, shall have no duty to make
      inquiries with regard to the matters set forth therein and shall incur
      no liability in so relying. 
  
           (c)  Upon satisfaction of the conditions set forth in subsections
 2.7(a) and (b), the Trustee shall execute and deliver the Reassignment to
 the Transferor, and the Receivables from the Removed Accounts shall no
 longer constitute a part of the Trust. 
  
           Section 2.8  Discount Option.  (a)  The Transferor shall have the
 option to designate a percentage, which may be a fixed percentage or a
 variable percentage based on a formula (the "Discount Percentage"), of
 Principal Receivables, without giving effect to any discounting pursuant to
 this Section 2.8, arising on or after the date of such designation, to be
 treated as Finance Charge Receivables.  The Transferor shall provide to the
 Servicer, the Trustee, any Enhancement Provider and the Rating Agency 15
 days' prior written notice of such designation, and such designation shall
 become effective on the date designated therein (i) unless such designation
 in the reasonable belief of the Transferor would cause a Pay Out Event to
 occur, or an event which, with notice or the lapse of time or both, would
 constitute a Pay Out Event and (ii) only if the Rating Agency shall have
 delivered a letter to the Transferor and the Trustee confirming that its
 then current rating of the Investor Securities of any Series then
 outstanding will not be reduced or withdrawn as a result of such
 designation. 
  
           (b)  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, the Transferor, in accordance with Section 4.3, shall 
 deposit into the Collection Account in immediately available funds an
 amount equal to the amount of the Discount Option Receivable Collections
 processed on such day.  The deposit made by the Transferor into the
 Collection Account under the preceding sentence shall be considered a
 payment of such Discount Option Receivables and shall be applied as Finance
 Charge Receivables in accordance with Article IV. 
  
           Section 2.9  Covenants of the Transferor with Respect to the
 Purchase Agreement.  The Transferor, in its capacity as purchaser of the
 Receivables from Metris or a Credit Card Originator pursuant to the
 Purchase Agreement, hereby covenants that the Transferor will at all times
 enforce the covenants and agreements of each Credit Card Originator in the
 Bank Receivables Purchase Agreement, including, without limitation,
 covenants to the effect set forth below. 
  
           (a)  Periodic Finance Charges and Other Fees.  Except as
      otherwise required by any Requirement of Law, or as is deemed by the
      applicable Credit Card Originator in its sole discretion to be
      necessary in order to maintain its credit card business on a
      competitive basis, it shall 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) the Transferor's reasonable
      expectation is that such reduction will cause a Pay Out Event to occur
      or (ii) such reduction is not also applied to any comparable segment
      of consumer revolving credit card accounts owned by such Credit Card
      Originator that have characteristics the same as, or substantially
      similar to, such Accounts. 
  
           (b)  Credit and Collection Policy and Contracts.  Each Credit
      Card Originator shall comply with and perform its obligations under
      the Contracts relating to the Accounts and the Credit and Collection
      Policy except insofar as any failure so to comply or perform would not
      materially and adversely affect the rights of the Trust or the
      Securityholders hereunder or under the Securities.  Subject to
      compliance with all Requirements of Law, a Credit Card Originator may
      change the terms and provisions of the Contracts or the Credit and
      Collection Policy with respect to any of the Accounts in any respect
      (including the calculation of the amount, or the timing, of charge-
      offs and the Periodic Finance Charges and other fees to be assessed
      thereon) only if in the reasonable judgment of the Credit Card
      Originator (i) (if it owns a comparable segment of receivables) such
      change is made applicable to any comparable segment of the consumer
      revolving credit card accounts owned by such Credit Card Originator
      which have characteristics the same as, or substantially similar to,
      such Accounts or (ii) (if it does not own such a comparable segment of
      receivables) will not be made with the intent to materially benefit
      the Transferor or the Credit Card Originator over the Investor
      Securityholders or to materially adversely affect the Investor
      Securityholders, except as otherwise restricted by an endorsement,
      sponsorship, or other agreement between the Transferor and an
      unrelated third party or by the terms of the Contracts. 
  
           The Transferor further covenants that the Transferor will not
 enter into any amendments to the Bank Receivables Purchase Agreement or the
 Purchase Agreement that would cause a Ratings Event to occur. 
  
           Section 2.10.  Receivables in Defaulted Accounts. On the date on
 which an Account becomes a Defaulted Account, the Trust shall automatically
 and without further action or consideration be deemed to transfer, set
 over, and otherwise convey to the Transferor, without recourse,
 representation or warranty, all the right, title and interest of the Trust
 in and to the Receivables in such Defaulted Account, all monies due or to
 become due with respect thereto, all proceeds of such Receivables allocable
 to the Trust with respect to such Receivable, excluding Recoveries relating
 thereto, which shall remain a part of the Trust Property.  On each
 Determination Date, the Servicer shall calculate the aggregate Series
 Default Amount for the preceding Monthly Period with respect to each
 Series. 
  
                            [End of Article II] 



                                ARTICLE III 
  
                        ADMINISTRATION AND SERVICING 
                               OF RECEIVABLES 
  
           Section 3.1   Acceptance of Appointment and Other Matters
 Relating to the Servicer. 
  
           (a)  DMCCB agrees to act as the Servicer under this Agreement. 
 The Investor Securityholders of each Series by their acceptance of the
 related Securities consent to DMCCB acting as Servicer.  Notwithstanding
 the foregoing or any other provisions of this Agreement or any Supplement,
 the Investor Securityholders consent to an Affiliate of DMCCB acting as
 Servicer hereunder, in full substitution thereof; provided that such
 Affiliate shall expressly assume in writing (unless such assumption occurs
 by operation of law), by an agreement supplemental hereto, executed and
 delivered to the Trustee, the performance of every covenant and obligation
 of the Servicer, as applicable hereunder, and shall in all respects be
 designated the Servicer under this Agreement; provided, further, that DMCCB
 will remain jointly and severally liable with such Affiliate. 
  
           (b)  The Servicer shall service and administer the Receivables
 and shall collect payments due under the Receivables in accordance with its
 customary and usual servicing procedures and the Credit and Collection
 Policies and shall have full power and authority, acting alone or through
 any party properly designated by it hereunder, to do any and all things in
 connection with such servicing and administration that it may deem
 necessary or desirable.  Without limiting the generality of the foregoing
 and subject to Section 10.1, the Servicer is hereby authorized and
 empowered (i) to make withdrawals from the Collection Account as set forth
 in this Agreement, (ii) unless such power and authority is revoked by the
 Trustee on account of the occurrence of a Servicer Default pursuant to
 Section 10.1, to instruct the Trustee in writing to make withdrawals and
 payments, from any Interest Funding Account, the Excess Funding Account,
 any Principal Account and any Series Account, in accordance with such
 instructions as set forth in this Agreement, (iii) unless such power and
 authority is revoked by the Trustee on account of the occurrence of a
 Servicer Default pursuant to Section 10.1, to instruct the Trustee in
 writing to take any action permitted or required under any Enhancement at
 such time as set forth in this Agreement and any Supplement, (iv) to
 execute and deliver, on behalf of the Trust for the benefit of the
 Securityholders, any and all instruments of satisfaction or cancellation,
 or of partial or full release or discharge, and all other comparable
 instruments, with respect to the Receivables and, after the delinquency of
 any Receivable and to the extent permitted under and in compliance with
 applicable law and regulations, to commence enforcement proceedings with
 respect to such Receivables, (v) to make any filings, reports, notices,
 applications, registrations with, and to seek any consents or
 authorizations from, the Securities and Exchange Commission and any state
 securities authority on behalf of the Trust as may be necessary or
 advisable to comply with any federal or state securities or reporting
 requirements and (vi) to delegate certain of its service, collection,
 enforcement and administrative duties hereunder with respect to the
 Accounts and the Receivables to any Person who agrees to conduct such
 duties in accordance with the Credit and Collection Policies; provided,
 however, that the Servicer shall notify the Trustee in writing of any such
 delegation; and provided further that the Servicer shall remain jointly and
 severally liable with such Person.  The Trustee agrees that it shall
 promptly follow the instructions of the Servicer or its delegate to
 withdraw funds from the Collection Account, any Principal Account, any
 Interest Funding Account, the Excess Funding Account, or any Series Account
 and to take any action required under any Enhancement at such time as
 required under this Agreement.  The Trustee shall execute at the Servicer's
 written request such documents prepared by the Transferor and acceptable to
 the Trustee as the Servicer certifies are necessary or appropriate to
 enable the Servicer to carry out its servicing and administrative duties
 hereunder. 
  
           (c)  The Servicer shall not be obligated to use separate
 servicing procedures, offices or employees for servicing the Receivables
 from the procedures, offices and employees used by the Servicer in
 connection with servicing other credit card receivables. 
  
           Section 3.2  Servicing Compensation.  As compensation for its
 servicing activities hereunder and reimbursement for its expenses as set
 forth in the immediately following paragraph, the Servicer shall be
 entitled to receive a servicing fee in respect of each day prior to the
 termination of the Trust pursuant to Section 12.1 (the "Servicing Fee"),
 payable in arrears on each date and in the manner specified in the
 applicable Supplement, equal to the product of (i) a fraction, the
 numerator of which is the actual number of days in the measuring period
 specified in the applicable Supplement and the denominator of which is the
 actual number of days in the year, (ii) the weighted average Series
 Servicing Fee Percentage for all outstanding Series (based upon the Series
 Servicing Fee Percentage for each Series and the Invested Amount of such
 Series) and (iii) the daily average aggregate balance of all Principal
 Receivables over the term of such measuring period.  The share of the
 Servicing Fee allocable to each Series with respect to any date of payment
 shall be equal to the product of (i) a fraction, the numerator of which is
 the actual number of days in the measuring period specified in the
 applicable Supplement and the denominator of which is the actual number of
 days in the year, (ii) the applicable Series Servicing Fee Percentage for
 such Series and (iii) the Invested Amount of such Series, as appropriate,
 as of the date of determination for such payment as specified in the
 applicable Supplement.  The remainder of the Servicing Fee shall be paid by
 the Transferor, or retained by the Servicer as provided in Article IV, and
 in no event shall the Trust, the Trustee, any Enhancement Provider, or the
 Investor Securityholders be liable for the share of the Servicing Fee to be
 paid by the Transferor. 
  
           The Servicer shall be responsible for its own expenses, which
 shall include the amounts due to the Trustee pursuant to Section 11.5 and
 the reasonable fees and disbursements of independent public accountants and
 all other expenses incurred by the Servicer in connection with its
 activities hereunder; provided, that the Servicer shall not be liable for
 any liabilities, costs or expenses of the Trust, the Investor
 Securityholders or the Security Owners arising under any tax law, including
 without limitation any federal, state or local income or franchise taxes or
 any other tax imposed on or measured by income (or any interest, penalties
 or additions with respect thereto or arising from a failure to comply
 therewith).  In the event that the Servicer fails to pay any amounts due to
 the Trustee pursuant to Section 11.5, the Trustee shall be entitled to
 deduct and receive such amounts from the Servicing Fee prior to the payment
 thereof to the Servicer and the obligations of the Trust to pay any such
 amounts shall thereby be fully satisfied.  The Servicer shall be required
 to pay such expenses for its own account and shall not be entitled to any
 payment therefor other than the Servicing Fee. 
  
           Section 3.3  Representations and Warranties of the Servicer. 
 DMCCB, as Servicer, hereby makes, and any Successor Servicer by its
 appointment hereunder shall make, the following representations and
 warranties on which the Trustee has relied in accepting the Receivables in
 trust and in authenticating the Securities issued on the Initial Closing
 Date: 
  
           (a)  Organization and Good Standing.  The Servicer is either (i)
 a national banking association duly organized, validly existing and in good
 standing under the laws of the United States or (ii) a corporation duly
 organized, validly existing and in good standing under the laws of its
 state of incorporation and has the corporate power, authority and legal
 right to own its properties and conduct its business as such properties are
 presently owned and such business is presently conducted, and to execute,
 deliver and perform its obligations under this Agreement. 
  
           (b)  Due Qualification.  The Servicer is duly qualified to do
 business and is in good standing (or is exempt from such requirements) as a
 foreign corporation in any state where such qualification is necessary in
 order to service the Receivables as required by this Agreement and has
 obtained all necessary licenses and approvals as required under Federal and
 state law in order to service the Receivables as required by this
 Agreement, and if the Servicer shall be required by any Requirement of Law
 to so qualify or register or obtain such license or approval, then it shall
 do so except where the failure to obtain such license or approval does not
 materially affect the Servicer's ability to perform its obligations
 hereunder or the enforceability of the Receivables. 
  
           (c)  Due Authorization.  The execution and delivery of this
 Agreement and the consummation of the transactions provided for herein,
 have been duly authorized by the Servicer by all necessary corporate action
 on the part of the Servicer. 
  
           (d)  Binding Obligation.  This Agreement and the consummation of
 the transactions provided for herein, constitutes a legal, valid and
 binding obligation of the Servicer, enforceable in accordance with its
 terms, except as enforceability may be limited by applicable bankruptcy,
 insolvency, reorganization, moratorium or other similar laws now or
 hereinafter in effect, affecting the enforcement of creditors' rights in
 general and as such enforceability may be limited by general principles of
 equity (whether considered in a proceeding at law or in equity). 
  
           (e)  No Violation.  The execution and delivery of this Agreement
 by the Servicer, and the performance of the transactions contemplated by
 this Agreement and the fulfillment of the terms hereof applicable to the
 Servicer, will not violate, result in any breach of any of the material
 terms and provisions of, or constitute (with or without notice or lapse of
 time or both) a default under, any Requirement of Law applicable to the
 Servicer or any material indenture, contract, agreement, mortgage, deed of
 trust or other material instrument to which the Servicer is a party or by
 which it is bound. 
  
           (f)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Servicer, threatened against the
 Servicer before any Governmental Authority (i) asserting the invalidity of
 this Agreement, (ii) seeking to prevent the issuance of the Securities or
 the consummation of any of the transactions contemplated by this Agreement,
 (iii) seeking any determination or ruling that would materially and
 adversely affect the performance by the Servicer of its obligations under
 this Agreement, (iv) seeking any determination or ruling that would
 materially and adversely affect the validity or enforceability of this
 Agreement or (v) seeking to affect adversely the tax attributes of the
 Trust. 
  
           (g)  Compliance with Requirements of Law.  The Servicer shall
 duly satisfy all obligations on its part to be fulfilled under or in
 connection with each Receivable and the related Contract, will maintain in
 effect all qualifications required under Requirements of Law in order to
 service properly each Receivable and the related Contract and will comply
 in all material respects with all other Requirements of Law in connection
 with servicing each Receivable and the related Contract the failure to
 comply with which would have a material adverse effect on the
 Securityholders or any Enhancement Provider. 
  
           (h)  Protection of Securityholders' Rights.  The Servicer shall
 take no action which, nor omit to take any action the omission of which,
 would impair the rights of Securityholders in any Receivable or the related
 Account or the rights or obligations of any Enhancement Provider, nor shall
 it reschedule, revise or defer payments due on any Receivable except in
 accordance with the Credit and Collection Policies. 
  
           (i)  All Consents Required.  All approvals, authorizations,
 consents, orders or other actions of any Governmental Authority required in
 connection with the execution and delivery of this Agreement and the
 performance of the transactions contemplated by this Agreement and the
 fulfillment of the terms hereof, have been obtained; provided, however,
 that the Servicer makes no representation or warranty regarding State
 securities or "Blue Sky" laws in connection with the distribution of the
 Securities. 
  
           (j)  Rescission or Cancellation.  The Servicer shall not permit
 any rescission or cancellation of any Receivable except as ordered by a
 court of competent jurisdiction or other Governmental Authority or in
 accordance with the Credit and Collection Policy or the normal operating
 procedures of the Servicer. 
  
           (k)  Receivables Not To Be Evidenced by Promissory Notes.  Except
 in connection with its enforcement or collection of an Account (in which
 case any such promissory note would be made in the name of the Trust on
 behalf of the Securityholders), the Servicer will take no action to cause
 any Receivable to be evidenced by an instrument (as defined in the UCC as
 in effect in the Relevant UCC State). 
  
           (l)  Principal Place of Business.  The Servicer shall at all
 times maintain its principal executive offices within the United States. 
  
           Section 3.4  Reports and Records for the Trustee. 
  
           (a)  Daily Records.  Upon reasonable prior notice by the Trustee,
 the Servicer shall make available at an office of the Servicer (or other
 location designated by the Servicer if such records are not accessible by
 the Servicer at an office of the Servicer) selected by the Servicer for
 inspection by the Trustee or its agent (reasonably acceptable to the
 Servicer) on a Business Day during the Servicer's normal business hours a
 record setting forth (i) the Collections on the Receivables and (ii) the
 amount of Receivables for the Business Day preceding the date of the
 inspection.  The Servicer shall, at all times, maintain its computer files
 with respect to the Receivables in such a manner so that the Receivables
 may be specifically identified and, upon reasonable prior request of the
 Trustee, shall make available to the Trustee, at an office of the Servicer
 (or other location designated by the Servicer if such computer files are
 not located at an office of the Servicer) selected by the Servicer, on any
 Business Day of the Servicer during the Servicer's normal business hours
 any computer programs necessary to make such identification. 
  
           (b)  Daily Report. 
  
                (i)  On each Business Day the Servicer shall prepare a
      completed Daily Report. 
  
                (ii)  The Servicer shall deliver to the Trustee and the
      Paying Agent the Daily Report by 3:00 p.m. (New York City time) on
      each Business Day with respect to activity in the Receivables for the
      prior Business Day (or, in the case of a Daily Report delivered on the
      second Business Day following a Saturday, Sunday or other non-Business
      Day, the aggregate activity for the preceding Business Day and such
      preceding non-Business Days). 
  
                (iii)  Upon discovery of any error or receipt of notice of
      any error in any Daily Report, the Servicer, the Transferor and the
      Trustee shall arrange to confer and shall agree upon any adjustments
      necessary to correct any such errors.  If any such error is materially
      adverse to the interests of the Security Owners, the Servicer or the
      Trustee, as the case may be, shall retain all Collections which would
      otherwise be paid from the Trust (or such lesser amount as the Trustee
      and the Servicer shall agree to be necessary to cover any such error)
      in the Collection Account until such material error is corrected. 
      Unless the Trustee has received written notice of any error or
      discrepancy, the Trustee may rely on each Daily Report delivered to it
      for all purposes hereunder. 
  
           (c)  Settlement Statement.  On the second Business Day prior to
 each Distribution Date, the Servicer shall, prior to 3:00 p.m. (New York
 City time) on such day, deliver to the Trustee and the Paying Agent the
 Settlement Statement for the related Monthly Period substantially in the
 form of Exhibit C hereto, including the following information (which, in
 the case of clauses (iii), (iv) and (v) below, will be stated on the basis
 of an original principal amount of $1,000 per Security):  (i) the aggregate
 amount of Collections received in the Collection Account for the Monthly
 Period preceding such Determination Date and the aggregate amount of
 Finance Charge Collections and the aggregate amount of Principal
 Collections processed during such Monthly Period; (ii)  the aggregate
 amount of the applicable Investor Percentage of Principal Collections
 during the preceding Monthly Period for each Series of Securities and the
 aggregate amount of the applicable Investor Percentage of Finance Charge
 Collections during the preceding Monthly Period for each Series of
 Securities; (iii) for each Series and for each Class within any such
 Series, the total amount to be distributed to Investor Securityholders on
 the next succeeding Distribution Date; (iv) for each Series and for each
 Class within any such Series, the amount of such distribution allocable to
 principal; (v) for each Series and for each Class within any such Series,
 the amount of such distribution allocable to interest; (vi) for each Series
 and each Class within a Series, the Series Default Amount for the
 immediately preceding Monthly Period; (vii) for each Series and each Class
 within a Series, the amount of the Series Charge-Offs and the amount of the
 reimbursements of Series Charge-Offs for such Distribution Date; (viii) for
 each Series, the Servicing Fee for such Distribution Date; (ix) for each
 Series, the existing deficit controlled amortization amount, if applicable;
 (x) the Aggregate Principal Receivables in the Trust at the close of
 business on the last day of the Monthly Period preceding such Distribution
 Date; (xi) for each Series, the Invested Amount at the close of business on
 the last day of the Monthly Period immediately preceding such Distribution
 Date; (xii) the available amount of any Enhancement for each Class of each
 Series, if any; (xiii) for each Series and each Class within a Series, the
 Pool Factor as of the end of the related Monthly Period; (xiv) whether a
 Pay Out Event or a Prospective Pay Out Event with respect to any Series
 shall have occurred during or with respect to the related Monthly Period;
 (xv) the aggregate amount of Discount Option Receivables in the Trust at
 the close of business on the last day of the Monthly Period preceding such
 Distribution Date; (xvi) the aggregate amount of Discount Option
 Receivables Collections processed during such Monthly Period; and (xvii)
 such other calculations as may be required by any Supplement.  The Trustee
 shall be under no duty to recalculate, verify or recompute the information
 supplied to it under this Section 3.4 or such other matters as are set
 forth in any Settlement Statement.  The Servicer shall also provide a copy
 of the Settlement Statement in a prompt manner to each Rating Agency. 
  
           Section 3.5  Annual Servicer's Certificate.  The Servicer will
 deliver, in accordance with Section 13.5, to the Trustee, any Enhancement
 Provider and the Rating Agencies, within 100 days of the end of each fiscal
 year, beginning in 1995, an Officer's Certificate substantially in the form
 of Exhibit D stating that (a) a review of the activities of the Servicer
 during the preceding fiscal year and of its performance under this
 Agreement was made under the supervision of the officer signing such
 certificate and (b) to such officer's knowledge, based on such review, the
 Servicer has fully performed all its obligations under this Agreement
 throughout such period, or, if there has been a default in the performance
 of any such obligation, specifying each such default known to such officer
 and the nature and status thereof.  A copy of such certificate may be
 obtained by any Investor Securityholder by a request in writing to the
 Trustee addressed to the Corporate Trust Office. 
  
           Section 3.6  Annual Independent Accountants' Servicing Report. 
  
           (a)  Within 100 days of the end of each fiscal year, the Servicer
 shall cause a firm of nationally recognized independent public accountants
 (who may also render other services to the Servicer or the Transferor) to
 furnish a report with respect to the prior fiscal year (or, in the case of
 the first such period, the period beginning on the Initial Closing Date and
 ending on the last day of the related fiscal year) to the Trustee, any
 Enhancement Provider and each Rating Agency, to the effect that such firm
 has applied certain procedures, agreed upon with the Servicer and the
 Trustee and substantially as set forth in Exhibit G hereto, which would re-
 perform certain accounting procedures performed by the Servicer pursuant to
 certain documents and records relating to the servicing of the Accounts
 under this Agreement.  In addition, each report shall set forth the agreed
 upon procedures performed and the results of such procedures.  
  
           (b)  Within 100 days of the end of each fiscal year, the Servicer
 shall cause a firm of nationally recognized independent certified public
 accountants (who may also render other services to the Servicer or the
 Transferor) to furnish a report to the Trustee, any Enhancement Provider
 and the Rating Agency to the effect that they have compared the amounts and
 percentages set forth in four of the monthly certificates forwarded by the
 Servicer pursuant to subsection 3.4(c) during the period 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 or Servicer which are used to prepare the 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 Investor Securityholder. 
  
           Section 3.7  Tax Treatment.  The Transferor has structured this
 Agreement and the Investor Securities with the intention that the Investor
 Securities will qualify under applicable federal, state, local and foreign
 tax law as indebtedness.  Except to the extent expressly specified to the
 contrary in any Supplement, the Transferor, the Servicer, the Holder of the
 Exchangeable Transferor Security, each Investor Securityholder, Holder of a
 Variable Funding Security, and each Security Owner agree to treat and to
 take no action inconsistent with the treatment of the Investor Securities
 (or beneficial interest therein) as indebtedness for purposes of federal,
 state, local and foreign income or franchise taxes and any other tax
 imposed on or measured by income.  Each Investor Securityholder, Holder of
 a Variable Funding Security and the Holder of the Exchangeable Transferor
 Security, by acceptance of its Security and each Security Owner, by
 acquisition of a beneficial interest in a Security, agree to be bound by
 the provisions of this Section 3.7.  Each Securityholder agrees that it
 will cause any Security Owner acquiring an interest in a Security through
 it to comply with this Agreement as to treatment as indebtedness under
 applicable tax law, as described in this Section 3.7.  Furthermore, subject
 to Section 11.11, the Trustee shall treat the Trust as a security device
 only, and shall not file tax returns or obtain an employer identification
 number on behalf of the Trust. 
  
           Section 3.8  Adjustments.  (a)  If the Servicer adjusts downward
 the amount of any Receivable because of a rebate, refund, unauthorized
 charge or billing error to an Obligor, because such Receivable was created
 in respect of merchandise which was refused or returned by an Obligor, or
 if the Servicer otherwise adjusts downward the amount of any Receivable
 without receiving Collections therefor or without charging off such amount
 as uncollectible, then, in any such case, the aggregate amount of the
 Principal Receivables used to calculate the Investor Percentages applicable
 to any Series and the Transferor Interest will be reduced by the principal
 amount of any such adjustment.  Similarly, the aggregate amount of the
 Principal Receivables used to calculate the Investor Percentages applicable
 to any Series will be reduced by the amount of any Principal Receivable
 which was discovered as having been created through a fraudulent or
 counterfeit charge or with respect to which the covenant contained in
 subsection 2.5(b) was breached.  Any adjustment required pursuant to either
 of the two preceding sentences shall be made on or prior to the end of the
 Monthly Period in which such adjustment obligation arises.  In the event
 that, following any such adjustment, the Transferor Interest would be less
 than the Minimum Transferor Interest, within two Business Days of the date
 on which such    adjustment obligation arises, the Transferor shall pay to
 the Servicer, for deposit into the Excess Funding Account, in immediately
 available funds an amount equal to the amount by which the Transferor
 Interest would be reduced below the Minimum Transferor Interest as a result
 of such adjustment or exclusion.  Any amount deposited into the Excess
 Funding Account in connection with the adjustment of a Receivable (an
 "Adjustment Payment") shall be applied in accordance with Article IV and
 the terms of each Supplement. 
  
           (b)  If (i) the Servicer makes a deposit into the Collection
 Account in respect of a Collection of a Receivable and such deposit was in
 the form of a check which is not honored for any reason or (ii) the
 Servicer makes a mistake with respect to the amount of any Collection and
 deposits an amount that is less than or more than the actual amount of such
 Collection, the Servicer shall appropriately adjust the amount subsequently
 deposited into the Collection Account (or shall be entitled to receive a
 refund from the Collection Account in the case of an excess deposit) to
 reflect such dishonored check or mistake.  Any Receivable in respect of
 which a dishonored check is received shall be deemed not to have been paid. 
 Notwithstanding the first two sentences of this paragraph, any adjustments
 made pursuant to this paragraph will be reflected in a current report but
 will not change any amount of Collections previously reported pursuant to
 subsection 3.4(b). 
  
           Section 3.9  Notices to DMCCB.  In the event that DMCCB or any
 Affiliate thereof is no longer acting as Servicer, any Successor Servicer
 appointed pursuant to Section 10.2 shall deliver or make available to
 Metris each certificate and report required to be prepared, forwarded or
 delivered thereafter pursuant to Sections 3.4, 3.5 and 3.6. 
  
                            [End of Article III]



                                 ARTICLE IV 
  
                  RIGHTS OF SECURITYHOLDERS AND ALLOCATION 
                       AND APPLICATION OF COLLECTIONS 
  
           Section 4.1  Rights of Securityholders.  Each Series of Investor
 Securities shall represent Undivided Interests in the Trust, including the
 benefits of any Enhancement issued with respect to such Series and the
 right to receive the Collections and other amounts at the times and in the
 amounts specified in this Article IV and the related Supplement to be
 deposited in the Investor Accounts or to be paid to the Investor
 Securityholders of such Series; provided, however, that the aggregate
 interest represented by such Securities at any time in the Principal
 Receivables shall not exceed an amount equal to the Invested Amount of such
 Securities.  The Exchangeable Transferor Security shall represent the
 remaining undivided interest in the Trust, including the right to receive
 the Collections and other amounts with respect to each Series at the times
 and in the amounts specified in this Article IV and the related Supplement
 to be paid to the Holder of the Exchangeable Transferor Security; provided,
 however, that the aggregate interest represented by such Security at any
 time in the Principal Receivables shall not exceed the Transferor Interest
 at such time and such Security shall not represent any interest in the
 Investor Accounts, except as provided in this Agreement and the
 Supplements, or the benefits of any Enhancement issued with respect to any
 Series. 
  
           Section 4.2  Establishment of Accounts. 
  
           (a)  The Collection Account.  The Servicer, for the benefit of
 the Securityholders, shall establish in the name of the Trustee, on behalf
 of the Trust, a non-interest bearing segregated account (the "Collection
 Account") bearing a designation clearly indicating that the funds deposited
 therein are held in trust for the benefit of the Securityholders, and shall
 cause such Collection Account to be established and maintained, (i) in a
 segregated trust account with the corporate trust department of a
 depositary institution or trust company (which may include the Trustee)
 organized under the laws of the United States of America or any one of the
 states thereof or the District of Columbia which has a long-term unsecured
 debt rating of at least Baa3 by Moody's and whose deposits are insured to
 the limits provided by law by the FDIC  having corporate trust powers and
 acting as trustee for funds deposited therein (provided, however, that such
 account need not be maintained as a segregated trust account with the
 corporate trust department of such institution if at all times the
 certificates of deposit, short-term deposits or commercial paper or the
 long-term unsecured debt obligations (other than such obligation whose
 rating is based on collateral or on the credit of a Person other than such
 institution or trust company) of such depositary institution or trust
 company shall have a credit rating from Standard & Poor's of at least A-1+
 and P-1 from Moody's in the case of the certificates of deposit, short-term
 deposits or commercial paper, or a rating from Standard & Poor's of AAA and
 from Moody's of Aaa in the case of the long-term unsecured debt
 obligations) or (ii) with a depositary institution, which may include the
 Trustee, which is acceptable to the Rating Agency (in the case of (i) and
 (ii), a "Qualified Institution").  If, at any time, the institution holding
 the Collection Account ceases to be a Qualified Institution, the Transferor
 shall direct the Servicer to establish within 10 Business Days a new
 Collection Account with a Qualified Institution, transfer any cash and/or
 any investments to such new Collection Account and from the date such new
 Collection Account is established, it shall be the "Collection Account." 
 The Servicer shall give written notice to the Trustee of the location and
 account number of the Collection Account and shall notify the Trustee in
 writing prior to any subsequent change thereof.  Pursuant to authority
 granted to it pursuant to subsection 3.1(b), the Servicer shall have the
 power revocable by the Trustee to withdraw funds from the Collection
 Account for the purposes of carrying out its duties hereunder. 
  
           The Collection Account shall be under the sole dominion and
 control of the Trustee and the Trustee shall possess all right, title and
 interest in all funds from time to time on deposit in such account. 
  
           (b)  The Interest Funding and Principal Accounts.  The Trustee,
 for the benefit of the Investor Securityholders, shall establish and
 maintain with a Qualified Institution in the name of the Trust two
 segregated trust accounts for each Series (an "Interest Funding Account"
 and a "Principal Account," respectively), each bearing a designation
 clearly indicating that the funds therein are held for the benefit of the
 Investor Securityholders of such Series.  Except as provided in subsection
 4.2(e), each Interest Funding Account and each Principal Account shall be
 under the sole dominion and control of the Trustee for the benefit of the
 Investor Securityholders.  Pursuant to authority granted to it hereunder,
 the Servicer shall have the revocable power to instruct the Trustee to
 withdraw funds from the Interest Funding Account and any Principal Account
 for any purpose of carrying out the Servicer's or the Trustee's duties
 hereunder.  The Trustee at all times shall maintain accurate records
 reflecting each transaction in each Principal Account and each Interest
 Funding Account and that funds held therein shall at all times be held in
 trust for the benefit of the Investor Securityholders of such Series.  If,
 at any time, the institution holding the Interest Funding Account ceases to
 be a Qualified Institution, the Servicer shall direct the Trustee to
 establish within 10 Business Days a new Interest Funding Account meeting
 the conditions specified above with a Qualified Institution, transfer any
 cash and/or any investments to such new Interest Funding Account and from
 the date such new Interest Funding Account is established, it shall be the
 "Interest Funding Account."  Similarly, if, at any time, the institution
 holding any Principal Account ceases to be a Qualified Institution, the
 Servicer shall direct the Trustee to establish within 10 Business Days a
 new Principal Account meeting the conditions specified above with a
 Qualified Institution, transfer any cash and/or any investments to such new
 Principal Account and from the date such new Principal Account is
 established, it shall be a "Principal Account." 
  
           (c)  Distribution Accounts.  The Trustee, for the benefit of the
 Investor Securityholders of each Series, shall cause to be established and
 maintained in the name of the Trust, with an office or branch of a
 Qualified Institution a non-interest-bearing segregated demand deposit
 account for each Series (a "Distribution Account") bearing a designation
 clearly indicating that the funds deposited therein are held in trust for
 the benefit of the Investor Securityholders of such Series.  Each
 Distribution Account shall be under the sole dominion and control of the
 Trustee for the benefit of the Investor Securityholders of the related
 Series.  Pursuant to the authority granted to the Paying Agent herein, the
 Paying Agent shall have the power, revocable by the Trustee, to make
 withdrawals and payments from the Distribution Account for the purpose of
 carrying out the Paying Agent's duties hereunder.  If, at any time, the
 institution holding a Distribution Account ceases to be a Qualified
 Institution, the Servicer shall direct the Trustee to establish within 10
 Business Days a new Distribution Account meeting the conditions specified
 above with a Qualified Institution, transfer any cash and/or any
 investments to such new Distribution Account and from the date such new
 Distribution Account is established, it shall be a "Distribution Account." 
  
           (d)  The Excess Funding Account.  The Trustee, for the benefit of
 the Securityholders, shall cause to be established in the name of the
 Trustee, on behalf of the Securityholders, with a Qualified Institution, a
 segregated trust account (the "Excess Funding Account") bearing a
 designation clearly indicating that the funds deposited therein are held
 for the benefit of the Securityholders.  Except as provided in subsection
 4.3(e), the Excess Funding Account shall, except as otherwise provided
 herein, be under the sole dominion and control of the Trustee for the
 benefit of the Securityholders.  Pursuant to the authority granted to the
 Servicer herein, the Servicer shall have the power, revocable by the
 Trustee, to make withdrawals and payments from the Excess Funding Account
 for the purpose of carrying out the Servicer's or Trustee's duties
 hereunder.  If, at any time, the institution holding the Excess Funding
 Account ceases to be a Qualified Institution, the Servicer shall direct the
 Trustee to establish within 10 Business Days a new Excess Funding Account
 meeting the conditions specified above with a Qualified Institution,
 transfer any cash and/or any investments to such new Excess Funding Account
 and from the date such new Excess Funding Account is established, it shall
 be the "Excess Funding Account." 
  
           (e)  Administration of the Principal Accounts and the Interest
 Funding Accounts.  Funds on deposit in each Principal Account and each
 Interest Funding Account shall at all times be invested by the Servicer
 (or, at the written direction of the Transferor, by the Trustee) on behalf
 of the Transferor in Cash Equivalents.  Any such investment shall mature
 and such funds shall be available for withdrawal on or before the Transfer
 Date following the Monthly Period in which such funds were processed for
 collection.  No such investments shall be liquidated prior to maturity.  At
 the end of each month, all interest and earnings (net of losses and
 investment expenses) on funds on deposit in each Principal Account and each
 Interest Funding Account (unless otherwise specified in the applicable
 Supplement) shall be deposited by the Trustee in a separate deposit account
 with a Qualified Institution in the name of the Servicer, or a Person
 designated in writing by the Servicer, which shall not constitute a part of
 the Trust, or shall otherwise be turned over by the Trustee to the Servicer
 in accordance with instructions from the Servicer to the Trustee not less
 frequently than monthly.  Subject to the restrictions set forth above, the
 Servicer, or a Person designated in writing by the Servicer, of which the
 Trustee shall have received written notification, shall have the authority
 to instruct the Trustee with respect to the investment of funds on deposit
 in any Principal Account and any Interest Funding Account.  Any investment
 instructions to the Trustee shall be in writing, shall be given no later
 than 10:00 a.m. New York City time on a Business Day that such investment
 is proposed to be made  and shall include a certification that the proposed
 investment is a Cash Equivalent that matures at or prior to the time
 required by this Agreement.  For purposes of determining the availability
 of funds or the balances in any Interest Funding Account and any Principal
 Account for any reason under this Agreement, all investment earnings on
 such funds shall be deemed not to be available or on deposit. 
  
           Section 4.3  Collections and Allocations. 
  
           (a)  Collections.  Obligors shall make payments on the
 Receivables to the Servicer who shall deposit all such payments in the
 Collection Account no later than the second Business Day following the Date
 of Processing thereof. 
  
           The Servicer shall allocate such amounts to each Series of
 Investor Securities and to the Holder of the Exchangeable Transferor
 Security in accordance with this Article IV and the related Supplement and
 shall cause the Trustee to withdraw the required amounts from the
 Collection Account or pay such amounts to the Holder of the Exchangeable
 Transferor Security in accordance with this Article IV and the related
 Supplement.  The Servicer shall make such deposits or payments on the date
 indicated herein by wire transfer or as otherwise provided in the
 Supplement for any Series of Securities with respect to such Series. 
  
           Notwithstanding anything in this Agreement to the contrary, but
 subject to the terms of any Supplement, for so long as, and only so long
 as, DMCCB (or any successors to DMCCB pursuant to Section 8.2) or an
 Affiliate of DMCCB shall remain the Servicer hereunder, and (a)(i) DMCCB
 (or any successors to DMCCB pursuant to Section 8.2) or an Affiliate of
 DMCCB provides to the Trustee a letter of credit or other form of
 Enhancement rated at least A-1 by Standard & Poor's and P-1 by Moody's (as
 certified to the Trustee by the Servicer), and (ii) after notifying each
 Rating Agency of the proposed use of such letter of credit or other form of
 Enhancement the Transferor shall have received a notice from each Rating
 Agency that making payments monthly rather than daily would not result in a
 downgrading or withdrawal of any of such Rating Agency's then-existing
 ratings of the Investor Securities, or (b) DMCCB (or any successors to
 DMCCB pursuant to Section 8.2) shall have and maintain a short-term credit
 rating of at least A-1 by Standard & Poor's and P-1 by Moody's (as
 certified to the Trustee by the Servicer), the Servicer need not deposit
 Collections from the Collection Account into the Principal Account or the
 Interest Funding Account or any Series Account, or make payments to the
 Holder of the Exchangeable Transferor Security, prior to the close of
 business on the day any Collections are deposited in the Collection Account
 as otherwise provided in this Article IV and the related Supplement, but
 may instead make such deposits, payments and withdrawals on each Transfer
 Date in an amount equal to the net amount of such deposits, payments and
 withdrawals which would have been made but for the provisions of this
 paragraph. 
  
           (b)  Allocations for the Exchangeable Transferor Security. 
 Throughout the existence of the Trust, unless otherwise stated in any
 Supplement, on each Business Day the Servicer shall allocate to the Holder
 of the Exchangeable Transferor Security an amount equal to the product of
 (A) the Transferor Percentage as of the end of the preceding Business Day
 and (B) the aggregate amount of Principal Collections and Finance Charge
 Collections available in the Collection Account.  The Servicer shall pay
 such amount to the Holder of the Exchangeable Transferor Security on each
 Business Day; provided, however, that amounts payable to the Holder of the
 Exchangeable Transferor Security pursuant to this clause (b) shall instead
 be deposited in the Excess Funding Account to the extent necessary to
 prevent the Transferor Interest from being less than the Minimum Transferor
 Interest. 
  
           (c)  Allocation for Series.  On each Business Day, (i) the amount
 of Finance Charge Collections available in the Collection Account allocable
 to each Series, (ii) the amount of Principal Collections available in the
 Collection Account allocable to each Series and (iii) the Receivables in
 Defaulted Accounts allocable to each Series shall be determined in
 accordance with the provisions of the related Supplement.  The Servicer
 shall, prior to the close of business on the day any Collections are
 deposited in the Collection Account, cause the Trustee to withdraw the
 required amounts from the Collection Account and cause the Trustee to
 deposit such amounts into the applicable Principal Account, the applicable
 Interest Funding Account, the Excess Funding Account, or any Series Account
 or pay such amounts to the Holder of the Exchangeable Transferor Security
 in accordance with the provisions of this Article IV and the Supplements. 
  
           (d)  Unallocated Principal Collections; Excess Funding Account. 
 On each Business Day, Shared Principal Collections shall be allocated to
 each outstanding Series pro rata based on the Principal Shortfall, if any,
 for each such Series, and then, at the option of the Transferor, any
 remainder may be applied as principal with respect to the Variable Funding
 Securities.  The Servicer shall pay any remaining Shared Principal
 Collections on such Business Day to the Transferor; provided, that if the
 Transferor Interest as determined on such Business Day does not exceed the
 Minimum Transferor Interest, then such remaining Shared Principal
 Collections shall be deposited in the Excess Funding Account to the extent
 necessary to increase the Transferor Interest above the Minimum Transferor
 Interest; provided, further, that if an Amortization Period has commenced
 and is continuing with respect to more than one outstanding Series, such
 remaining Shared Principal Collections shall be allocated to such Series
 pro rata based on the Investor Percentage for Principal Receivables
 applicable for such Series. 
  
           (e) Amounts in Excess Funding Account.  Amounts on deposit in the
 Excess Funding Account on any Business Day will be invested by the Servicer
 (or, at the direction of the Transferor, by the Trustee) on behalf of the
 Transferor in Cash Equivalents which shall mature and be available on or
 before the next Business Day on which amounts may be released from the
 Excess Funding Account.  Earnings from such investments received shall be
 deposited in the Collection Account and treated as Finance Charge
 Collections.  Any investment instructions to the Trustee shall be in
 writing and shall include a certification that the proposed investment is a
 Cash Equivalent that matures at or prior to the date required by this
 Agreement.  If on any Business Day other than a Business Day on which a Pay
 Out Event or a Prospective Pay Out Event has occurred and is continuing,
 the Transferor Interest is greater than the Minimum Transferor Interest,
 amounts on deposit in the Excess Funding Account may, at the option of the
 Transferor, be released to the Holder of the Exchangeable Transferor
 Security.  On the first Business Day of the Amortization Period for any
 Series, funds on deposit in the Excess Funding Account will be deposited in
 the Principal Account for such Series to the extent of the lesser of (x)
 the Invested Amount of such Series and (y) the amount then on deposit in
 the Excess Funding Account. 
  
           [THE REMAINDER OF ARTICLE IV IS RESERVED AND SHALL  
         BE SPECIFIED IN ANY SUPPLEMENT WITH RESPECT TO ANY SERIES] 
  
                            [End of Article IV] 



                                 ARTICLE V 
  
           [ARTICLE V IS RESERVED AND SHALL BE SPECIFIED IN ANY  
                   SUPPLEMENT WITH RESPECT TO ANY SERIES] 
  
                             [End of Article V] 



                                 ARTICLE VI 
  
                               THE SECURITIES 
  
           Section 6.1  The Securities.  Subject to Sections 6.10 and 6.13,
 the Investor Securities of each Series and any Class thereof may be issued
 in bearer form (the "Bearer Securities") with attached interest coupons
 and, if applicable, a special coupon (collectively, the "Coupons") or in
 fully registered form (the "Registered Securities"), and shall be
 substantially in the form of the exhibits with respect thereto attached to
 the related Supplement.  The Exchangeable Transferor Security shall be
 substantially in the form of Exhibit A.  The Investor Securities and the
 Exchangeable Transferor Security shall, upon issue pursuant hereto or to
 Section 6.9 or Section 6.10, be executed and delivered by the Transferor to
 the Trustee for authentication and redelivery as provided in Sections 2.1
 and 6.2.  Unless otherwise specified in any Supplement, any Investor
 Security shall be issuable in a minimum denomination of $1,000 Undivided
 Interest and integral multiples thereof, and shall be issued upon original
 issuance in an original aggregate principal amount equal to the Initial
 Invested Amount.  The Exchangeable Transferor Security shall be issued as a
 single security.  Each Security shall be executed by manual or facsimile
 signature on behalf of the Transferor by its President or any Vice
 President.  Securities bearing the manual or facsimile signature of the
 individual who was, at the time when such signature was affixed, authorized
 to sign on behalf of the Transferor or the Trustee shall not be rendered
 invalid, notwithstanding that such individual has ceased to be so
 authorized prior to the authentication and delivery of such Securities or
 does not hold such office at the date of such Securities.  No Security
 shall be entitled to any benefit under this Agreement, or be valid for any
 purpose, unless there appears on such Security a certificate of
 authentication substantially in the form provided for herein, executed by
 or on behalf of the Trustee by the manual signature of a duly authorized
 signatory, and such certificate upon any Security shall be conclusive
 evidence, and the only evidence, that such Security has been validly issued
 and duly authenticated and delivered hereunder.  All Securities shall be
 dated the date of their authentication except Bearer Securities  which
 shall be dated the applicable Issuance Date as provided in the related
 Supplement. 
  
           Section 6.2  Authentication of Securities.  Contemporaneously
 with the initial assignment and transfer of the Receivables, whether now
 existing or hereafter created (other than Receivables in Supplemental
 Accounts) and the other components to the Trust, the Trustee shall
 authenticate and deliver the initial Series of Investor Securities (or
 applicable Classes thereof), upon the written order of the Transferor. 
 Upon the issuance of such Investor Securities, such Investor Securities
 shall be validly issued, fully paid and non-assessable.  The Trustee shall
 authenticate and deliver the Exchangeable Transferor Security to the
 Transferor simultaneously with its delivery of the initial Series of
 Investor Securities.  Upon an Exchange as provided in Section 6.9 and the
 satisfaction of certain other conditions specified therein, the Trustee
 shall authenticate and deliver the Investor Securities of additional Series
 (with the designation provided in the related Supplement), upon the written
 order of the Transferor.  Upon the written order of the Transferor, the
 Securities of any Series shall be duly authenticated by or on behalf of the
 Trustee, in authorized denominations equal to (in the aggregate) the
 Initial Invested Amount of such Series of Investor Securities.  If
 specified in the related Supplement for any Series, the Trustee shall
 authenticate and deliver outside the United States the Global Security that
 is issued upon original issuance thereof, upon the written order of the
 Transferor, to the Depositary.  If specified in the related Supplement for
 any Series, the Trustee shall authenticate Book-Entry Securities that are
 issued upon original issuance thereof, upon the written order of the
 Transferor, to a Clearing Agency or its nominee as provided in Section
 6.10. 
  
           Section 6.3  Registration of Transfer and Exchange of Securities. 
  
           (a)  The Trustee shall cause to be kept at the office or agency
 to be maintained by a transfer agent and registrar (the "Transfer Agent and
 Registrar") in accordance with the provisions of Section 11.16, a register
 (the "Security Register") in which, subject to such reasonable regulations
 as it may prescribe, the Transfer Agent and Registrar shall provide for the
 registration of the Investor Securities of each Series (unless otherwise
 provided in the related Supplement) and of transfers and exchanges of the
 Investor Securities as herein provided.  Whenever reference is made in this
 Agreement to the transfer or exchange of the Securities by the Trustee,
 such reference shall be deemed to include the transfer or exchange on
 behalf of the Trustee by a Transfer Agent and Registrar.  The Trustee is
 hereby initially appointed Transfer Agent and Registrar for the purposes of
 registering the Investor Securities and transfers and exchanges of the
 Investor Securities as herein provided.  If any form of Investor Security
 is issued as a Global Security, the Trustee may, or if and so long as any
 Series of Investor Securities are listed on a stock exchange and such
 exchange shall so require, the Trustee shall appoint a co-transfer agent
 and co-registrar, which will also be a co-paying agent, in such city as the
 Transferor may specify.  Any reference in this Agreement to the Transfer
 Agent and Registrar shall include any co-transfer agent and co-registrar
 unless the context otherwise requires.  The Trustee shall be permitted to
 resign as Transfer Agent and Registrar upon 30 days' written notice to the
 Servicer.  In the event that the Trustee shall no longer be the Transfer
 Agent and Registrar, the Transferor shall appoint a successor Transfer
 Agent and Registrar.  If any Series with respect to which Book Entry
 Securities were originally issued is no longer issued as Book-Entry
 Securities, then the Servicer may appoint a successor Transfer Agent and
 Registrar. 
  
           Unless otherwise provided in the related Supplement, in the case
 of any Investor Security with respect to which no Opinion of Counsel to the
 effect that such Investor Security (or Class or Series to which such
 Investor Security pertains) will be characterized as indebtedness for
 federal income tax purposes was delivered, no sale, assignment,
 participation, pledge, hypothecation, transfer or other disposition of such
 Investor Security (or any interest therein) shall be made unless the
 Transferor and the Servicer shall have granted their prior consent thereto,
 which consent may not be unreasonably withheld and, provided further, that
 for purposes of this sentence, it shall in all cases be reasonable for the
 Transferor or the Servicer to withhold consent to such proposed sale,
 assignment, participation, pledge, hypothecation, transfer or other
 disposition of all or any part of a Security (or any interest therein) if
 the transaction would, if effected, give rise to any adverse tax
 consequence, as determined in the sole and absolute discretion of the
 Transferor or the Servicer. 
  
           Upon surrender for registration of transfer of any Security at
 any office or agency of the Transfer Agent and Registrar maintained for
 such purpose, the Transferor shall execute, subject to the provisions of
 subsection 6.3(c), and the Trustee shall (unless the Transfer Agent and
 Registrar is different than the Trustee, in which case the Transfer Agent
 and Registrar shall) authenticate and deliver, in the name of the
 designated transferee or transferees, one or more new Securities in
 authorized denominations of like aggregate Undivided Interests; provided,
 that the provisions of this paragraph shall not apply to Bearer Securities. 
  
           At the option of any Holder of Registered Securities, Registered
 Securities may be exchanged for other Registered Securities of the same
 Series in authorized denominations of like aggregate Undivided Interests in
 the Trust, upon surrender of the Registered Securities to be exchanged at
 any office or agency of the Transfer Agent and Registrar maintained for
 such purpose.  At the option of a Bearer Securityholder, subject to
 applicable laws and regulations (including without limitation, the Bearer
 Rules), Bearer Securities  may be exchanged for other Bearer Securities  or
 Registered Securities of the same Series in authorized denominations of
 like aggregate Undivided Interests in the Trust, in the manner specified in
 the Supplement for such Series, upon surrender of the Bearer Securities  to
 be exchanged at an office or agency of the Transfer Agent and Registrar
 located outside the United States.  Each Bearer Security surrendered
 pursuant to this Section 6.3 shall have attached thereto (or be accompanied
 by) all unmatured Coupons, provided that any Bearer Security so surrendered
 after the close of business on the Record Date preceding the relevant
 Distribution Date after the related Series Termination Date need not have
 attached the Coupons relating to such Distribution Date. 
  
           Whenever any Investor Securities of any Series are so surrendered
 for exchange, the Transferor shall execute, and the Trustee shall (unless
 the Transfer Agent and Registrar is different than the Trustee, in which
 case the Transfer Agent and Registrar shall) authenticate and deliver, the
 Investor Securities of such Series which the Securityholder making the
 exchange is entitled to receive.  Every Investor Security presented or
 surrendered for registration of transfer or exchange shall be accompanied
 by a written instrument of transfer in a form satisfactory to the Trustee
 and the Transfer Agent and Registrar duly executed by the Securityholder
 thereof or his attorney-in-fact duly authorized in writing. 
  
           The preceding provisions of this Section 6.3 notwithstanding, the
 Trustee or the Transfer Agent and Registrar, as the case may be, shall not
 be required to register the transfer of or exchange any Investor Security
 of any Series for the period from the Record Date preceding the due date
 for any payment to the Distribution Date with respect to the Investor
 Securities of such Series. 
  
           Unless otherwise provided in the related Supplement, no service
 charge shall be made for any registration of transfer or exchange of
 Securities, but the Transfer Agent and Registrar may require payment of a
 sum sufficient to cover any tax or governmental charge that may be imposed
 in connection with any transfer or exchange of Securities. 
  
           All Investor Securities (together with any Coupons attached to
 Bearer Securities) surrendered for registration of transfer or exchange
 shall be canceled by the Transfer Agent and Registrar and disposed of in a
 manner satisfactory to the Trustee.  The Trustee shall cancel and dispose
 of any Global Security upon its exchange in full for Definitive Securities,
 but shall not be required to destroy such Global Securities.  Such security
 shall also state that a security or securities of each Foreign Clearing
 Agency to the effect referred to in Section 6.13 was received with respect
 to each portion of the Global Security exchanged for Definitive Securities. 
  
           The Transferor shall execute and deliver to the Trustee or the
 Transfer Agent and Registrar, as applicable, Bearer Securities  and
 Registered Securities in such amounts and at such times as are necessary to
 enable the Trustee to fulfill its responsibilities under this Agreement and
 the Securities. 
  
           (b)  Except as provided in Section 6.9 or 7.2 or in any
 Supplement, in no event shall the Exchangeable Transferor Security or any
 interest therein be transferred, sold, exchanged, pledged, participated or
 otherwise assigned hereunder, in whole or in part, unless the Transferor
 shall have consented in writing to such transfer and unless the Trustee
 shall have received (1) confirmation in writing from each Rating Agency
 that such transfer will not result in a lowering or withdrawal of its then-
 existing rating of any Series of Investor Securities and (2) an Opinion of
 Counsel that such transfer does not (i) adversely affect the conclusions
 reached in any of the federal income tax opinions issued in connection with
 the original issuance of any Series of Investor Securities or (ii) result
 in a taxable event to the holders of any such Series. 
  
           (c)  Unless otherwise provided in the related Supplement,
 registration of transfer of Registered Securities containing a legend
 relating to the restrictions on transfer of such Registered Securities
 (which legend shall be set forth in the Supplement relating to such
 Investor Securities) shall be effected only if the conditions set forth in
 such related Supplement are satisfied. 
  
           Whenever a Registered Security containing the legend set forth in
 the related Supplement is presented to the Transfer Agent and Registrar for
 registration of transfer, the Transfer Agent and Registrar shall promptly
 seek instructions from the Servicer regarding such transfer.  The Transfer
 Agent and Registrar and the Trustee shall be entitled to receive written
 instructions signed by an officer of the Trustee prior to registering any
 such transfer or authenticating new Registered Securities, as the case may
 be.  The Servicer hereby agrees to indemnify the Transfer Agent and
 Registrar and the Trustee and to hold each of them harmless against any
 loss, liability or expense incurred without negligence or bad faith on
 their part arising out of or in connection with actions taken or omitted by
 them in reliance on any such written instructions furnished pursuant to
 this subsection 6.3(c). 
  
           (d)  The Transfer Agent and Registrar will maintain at its
 expense in the Borough of Manhattan, The City of New York, an office or
 offices or an agency or agencies where Investor Securities of such Series
 may be surrendered for registration of transfer or exchange. 
  
           (e)  Prior to the Transfer of any portion of a Transferor
 Retained Class, the Trustee shall have received an Opinion of Counsel to
 the effect that such proposed Transfer will not adversely affect the
 Federal or Applicable Tax State income tax characterization of any
 outstanding Series of Investor Securities or the taxability (or tax
 characterization) of the Trust under Federal, Minnesota or Delaware income
 tax laws.  The Transferor shall provide to Moody's notice of any such
 Transfer and a copy of the Opinion of Counsel described  above. 
  
           Section 6.4  Mutilated, Destroyed, Lost or Stolen Securities.  If
 (a) any mutilated Security (together, in the case of Bearer Securities,
 with all unmatured Coupons, if any, appertaining thereto) is surrendered to
 the Transfer Agent and Registrar, or the Transfer Agent and Registrar
 receives evidence to its satisfaction of the destruction, loss or theft of
 any Security and (b) there is delivered to the Transfer Agent and Registrar
 and the Trustee such security or indemnity as may be required by them to
 hold each of them and the Trust harmless, then, in the absence of notice to
 the Trustee that such Security has been acquired by a bona fide purchaser,
 the Trustee shall (unless the Transfer Agent and Registrar is different
 from the Trustee, in which case the Transfer Agent and Registrar shall)
 authenticate and deliver (in compliance with applicable law), in exchange
 for or in lieu of any such mutilated, destroyed, lost or stolen Security, a
 new Security of like tenor and aggregate Undivided Interest.  In connection
 with the issuance of any new Security under this Section 6.4, the Trustee
 or the Transfer Agent and Registrar may require the payment of a sum
 sufficient to cover any tax or other governmental charge that may be
 imposed in relation thereto and any other expenses (including the fees and
 expenses of the Trustee and the Transfer Agent and Registrar) connected
 therewith.  Any duplicate Security issued pursuant to this Section 6.4
 shall constitute complete and indefeasible evidence of ownership in the
 Trust, as if originally issued, whether or not the lost, stolen or
 destroyed Security shall be found at any time. 
  
           Section 6.5  Persons Deemed Owners.  Prior to due presentation of
 a Security for registration of transfer, the Trustee, the Paying Agent, the
 Transfer Agent and Registrar and any agent of any of them may treat the
 Person in whose name any Security is registered as the owner of such
 Security for the purpose of receiving distributions pursuant to Article V
 (as described in any Supplement) and Article XII and for all other purposes
 whatsoever, and neither the Trustee, the Paying Agent, the Transfer Agent
 and Registrar nor any agent of any of them shall be affected by any notice
 to the contrary; provided, however, that in determining whether the holders
 of Investor Securities evidencing the requisite Undivided Interests have
 given any request, demand, authorization, direction, notice, consent or
 waiver hereunder, Investor Securities owned by the Transferor, the Servicer
 or any Affiliate thereof shall be disregarded and deemed not to be
 outstanding, except that, in determining whether the Trustee shall be
 protected in relying upon any such request, demand, authorization,
 direction, notice, consent or waiver, only Investor Securities which a
 Responsible Officer in the Corporate Trust Office of the Trustee knows to
 be so owned shall be so disregarded.  Investor Securities so owned that
 have been pledged in good faith shall not be disregarded as outstanding if
 the pledgee establishes to the satisfaction of the Trustee the pledgee's
 right so to act with respect to such Investor Securities and that the
 pledgee is not the Transferor, the Servicer or an Affiliate thereof. 
  
           In the case of a Bearer Security, the Trustee, the Paying Agent,
 the Transfer Agent and Registrar and any agent of any of them may treat the
 holder of a Bearer Security or Coupon as the owner of such Bearer Security
 or Coupon for the purpose of receiving distributions pursuant to Article V
 (as described in any Supplement) and Article XII and for all other purposes
 whatsoever, and neither the Trustee, the Paying Agent, the Transfer Agent
 and Registrar nor any agent of any of them shall be affected by any notice
 to the contrary.  Securities so owned that have been pledged in good faith
 shall not be disregarded and may be regarded as outstanding, if the pledgee
 establishes to the satisfaction of the Trustee the pledgee's right so to
 act with respect to such Investor Securities and that the pledgee is not
 the Transferor, the Servicer or an Affiliate thereof. 
  
           Section 6.6  Appointment of Paying Agent. 
  
           (a)  The Paying Agent shall make distributions to Investor
 Securityholders from the appropriate account or accounts maintained for the
 benefit of Securityholders as specified in this Agreement or the related
 Supplement for any Series pursuant to Articles IV and V hereof.  Any Paying
 Agent shall have the revocable power to withdraw funds from such
 appropriate account or accounts for the purpose of making distributions
 referred to above.  The Trustee (or the Servicer if the Trustee is the
 Paying Agent) may revoke such power and remove the Paying Agent, if the
 Trustee (or the Servicer if the Trustee is the Paying Agent) determines in
 its sole discretion that the Paying Agent shall have failed to perform its
 obligations under this Agreement in any material respect or for other good
 cause.  The Paying Agent, unless the Supplement with respect to any Series
 states otherwise, shall initially be the Trustee.  The Trustee shall be
 permitted to resign as Paying Agent upon 30 days' written notice to the
 Servicer.  Upon the resignation of the Paying Agent, if the Paying Agent
 was not the Trustee, the Trustee shall be the successor Paying Agent unless
 and until another successor has been appointed as Paying Agent.  In the
 event that the Trustee, shall no longer be the Paying Agent, the Transferor
 shall appoint a successor to act as Paying Agent (which shall be a bank or
 trust company).  Any reference in this Agreement to the Paying Agent shall
 include any co-paying agent unless the context requires otherwise. 
  
           If specified in the related Supplement for any Series, so long as
 the Investor Securities of such Series are outstanding and the Paying Agent
 is not located in New York City, the Transferor shall maintain a co-paying
 agent in New York City (for Registered Securities only) or any other city
 designated in such Supplement. 
  
           (b)  The Trustee shall cause each Paying Agent (other than
 itself) to execute and deliver to the Trustee an instrument in which such
 Paying Agent shall agree with the Trustee that such Paying Agent will hold
 all sums, if any, held by it for payment to the Securityholders in trust
 for the benefit of the Securityholders entitled thereto and waive all
 rights of set off the Paying Agent may have against any sums held by it
 until such sums shall be paid to such Securityholders and shall agree, and
 if the Trustee is the Paying Agent it hereby agrees, that it shall comply
 with all requirements of the Internal Revenue Code regarding the
 withholding by the Trustee of payments in respect of federal income taxes
 due from Security Owners. 
  
           Section 6.7  Access to List of Securityholders' Names and
 Addresses.  The Trustee will furnish or cause to be furnished by the
 Transfer Agent and Registrar to the Servicer or the Paying Agent, within
 five Business Days after receipt by the Trustee of a request therefor from
 the Servicer or the Paying Agent, respectively, in writing, a list in such
 form as the Servicer or the Paying Agent may reasonably require, of the
 names and addresses of the Investor Securityholders as of the most recent
 Record Date for payment of distributions to Investor Securityholders. 
 Unless otherwise provided in the related Supplement, holders of Investor
 Securities evidencing Undivided Interests aggregating not less than 25% of
 the Invested Amount of the Investor Securities of any Series (the
 "Applicants") may apply in writing to the Trustee, and if such application
 states that the Applicants desire to communicate with other Investor
 Securityholders of any Series with respect to their rights under this
 Agreement or under the Investor Securities and is accompanied by a copy of
 the communication which such Applicants propose to transmit, then the
 Trustee, after having been adequately indemnified by such Applicants for
 its costs and expenses, shall afford or shall cause the Transfer Agent and
 Registrar to afford such Applicants access during normal business hours to
 the most recent list of Securityholders held by the Trustee and shall give
 the Servicer notice that such request has been made, within five Business
 Days after the receipt of such application.  Such list shall be as of a
 date no more than 45 days prior to the date of receipt of such Applicants'
 request.  Every Securityholder, by receiving and holding a Security, agrees
 with the Trustee that neither the Trustee, the Transfer Agent and
 Registrar, nor any of their respective agents shall be held accountable by
 reason of the disclosure of any such information as to the names and
 addresses of the Securityholders hereunder, regardless of the source from
 which such information was obtained. 
  
           Section 6.8  Authenticating Agent. 
  
           (a)  The Trustee may appoint one or more authenticating agents
 (each, an "Authenticating Agent") with respect to the Securities which
 shall be authorized to act on behalf of the Trustee in authenticating the
 Securities in connection with the issuance, delivery, registration of
 transfer, exchange or repayment of the Securities.  The Trustee will
 appoint any Transfer Agent and Registrar to be an Authentication Agent. 
 Whenever reference is made in this Agreement to the authentication of
 Securities by the Trustee or the Trustee's certificate of authentication,
 such reference shall be deemed to include authentication on behalf of the
 Trustee by an Authenticating Agent and a certificate of authentication
 executed on behalf of the Trustee by an Authenticating Agent.  Each
 Authenticating Agent must be acceptable to the Transferor.  The Trustee
 hereby initially appoints The Bank of New York as its Authenticating Agent. 
  
           (b)  Any institution succeeding to the corporate agency business
 of an Authenticating Agent shall continue to be an Authenticating Agent
 without the execution or filing of any paper or any further act on the part
 of the Trustee or such Authenticating Agent. 
  
           (c)  An Authenticating Agent may at any time resign by giving
 written notice of resignation to the Trustee and to the Transferor.  The
 Trustee may at any time terminate the agency of an Authenticating Agent by
 giving notice of termination to such Authenticating Agent and to the
 Transferor.  Upon receiving such a notice of resignation or upon such a
 termination, or in case at any time an Authenticating Agent shall cease to
 be acceptable to the Trustee or the Transferor, the Trustee promptly may
 appoint a successor Authenticating Agent.  Any successor Authenticating
 Agent upon acceptance of its appointment hereunder shall become vested with
 all the rights, powers and duties of its predecessor hereunder, with like
 effect as if originally named as an Authenticating Agent.  No successor
 Authenticating Agent shall be appointed unless acceptable to the Trustee
 and the Transferor. 
  
           (d)  The Servicer agrees to pay each Authenticating Agent from
 time to time reasonable compensation for its services under this Section
 6.8. 
  
           (e)  The provisions of Sections 11.1, 11.2 and 11.3 shall be
 applicable to any Authenticating Agent. 
  
           (f)  Pursuant to an appointment made under this Section 6.8, the
 Securities may have endorsed thereon, in lieu of the Trustee's certificate
 of authentication, an alternate certificate of authentication in
 substantially the following form: 
  
           Trustee's Certificate of Authentication 
  
           This is one of the securities described in the Pooling and
 Servicing Agreement. 
  
  
                          _______________________________________, 
                          as Authenticating Agent for the Trustee 
  
  
                          By:____________________________________ 
                                       Authorized Signatory 
  
 Dated:_________________   
  
           Section 6.9  Tender of Exchangeable Transferor Security. 
  
           (a)  Upon any Exchange, the Transferor shall deliver to the
 Trustee for authentication under Section 6.2, one or more new Series of
 Investor Securities.  Any such Series of Investor Securities shall be
 substantially in the form specified in the related Supplement and shall
 bear, upon its face, the designation for such Series to which it belongs,
 as selected by the Transferor.  Except as specified in any Supplement for a
 related Series, all Investor Securities of any Series shall rank pari passu
 and be equally and ratably entitled as provided herein to the benefits
 hereof (except that the Enhancement provided for any Series shall not be
 available for any other Series) without preference, priority or distinction
 on account of the actual time or times of authentication and delivery, all
 in accordance with the terms and provisions of this Agreement and the
 related Supplement. 
  
           (b)  The Holder of the Exchangeable Transferor Security may (i)
 tender the Exchangeable Transferor Security to the Trustee in exchange for
 (A) one or more newly issued Series of Investor Securities or, with respect
 to any pre-funded Series, interests therein and (B) a reissued Exchangeable
 Transferor Security, (ii) request the Trustee to issue to it one or more 
 Classes of any newly issued Series of Investor Securities which upon
 payment by the purchaser thereof of the Initial Invested Amount of such
 Securities to a Defeasance Account, will represent an interest in the Trust
 equal to such Initial Invested Amount (an "Unfunded Security") or (iii)
 take a combination of the actions specified in clauses (i) and (ii)
 provided that the sum of the amount of Transferor Interest which is
 tendered under clause (i) and the amount to be paid to the Defeasance
 Account under clause (ii) equals the Initial Invested Amount of the
 Investor Securities delivered to the Holder of the Exchangeable Transferor
 Security (any such event under clauses (i), (ii) or (iii), a "Transferor
 Exchange").  In addition, to the extent permitted for any Series of
 Investor Securities as specified in the related Supplement, the Investor
 Securityholders of such Series may tender their Investor Securities and the
 Holder of the Exchangeable Transferor Security may tender the Exchangeable
 Transferor Security to the Trustee pursuant to the terms and conditions set
 forth in such Supplement in exchange for (i) one or more newly issued
 Series of Investor Securities and (ii) a reissued Exchangeable Transferor
 Security (an "Investor Exchange").  Unless otherwise specified in any
 Supplement, the Transferor shall not be permitted to deposit money into any
 Defeasance Account.  The Transferor Exchange and Investor Exchange are
 referred to collectively herein as an "Exchange."  The Holder of the
 Exchangeable Transferor Security may perform an Exchange by notifying the
 Trustee, in writing, at least five Business Days in advance (an "Exchange
 Notice") of the date upon which the Exchange is to occur (an "Exchange
 Date").  Any Exchange Notice shall state the designation of any Series to
 be issued on the Exchange Date and, with respect to each such Class or
 Series:  (a) its Initial Invested Amount (or the method for calculating
 such Initial Invested Amount), which at any time may not be greater than
 the current principal amount of the Exchangeable Transferor Security at
 such time (or in the case of an Investor Exchange, the sum of the Invested
 Amount of any Class or Series of Investor Securities to be exchanged plus
 the current principal amount of the Exchangeable Transferor Security)
 taking into account any Receivables transferred to the Trust simultaneous
 with such Exchange, (b) its Security Rate (or the method for allocating
 interest payments or other cash flows to such Series), if any, and (c) the
 Enhancement Provider, if any, with respect to such Series.  On the Exchange
 Date, the Trustee shall authenticate and deliver any such Class or Classes
 of such Series of Investor Securities only upon delivery to it of the
 following:  (a) a Supplement satisfying the criteria set forth in
 subsection 6.9(c) and in form reasonably satisfactory to the Trustee
 executed by the Transferor and the Servicer and specifying the Principal
 Terms of such Series, (b) the applicable Enhancement, if any, (c) the
 agreement, if any, pursuant to which the Enhancement Provider agrees to
 provide the Enhancement, if any, (d) an Opinion of Counsel to the effect
 that (i) any Class of the newly issued Series of Investor Securities sold
 to third parties will be characterized as either indebtedness or
 partnership interests for Federal and applicable state income tax purposes
 or (ii) that the issuance of the newly issued Series of Investor Securities
 will not adversely affect the Federal or Applicable Tax State income tax
 characterization of any outstanding Series of Investor Securities or the
 taxability of the Trust under Federal or Applicable Tax State income tax
 laws, (e) 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 Class of any Series as to which it is a Rating
 Agency, (f) an Officer's Certificate of the Transferor, that on the
 Exchange Date after giving effect to such exchange (i) the Transferor
 Interest would be at least equal to the Minimum Transferor Interest and
 (ii) the Retained Interest would be at least equal to the Minimum Retained
 Interest, (g) the existing Exchangeable Transferor Security or applicable
 Investor Securities, as the case may be and (h) such other documents,
 certificates and Opinions of Counsel as may be required by the applicable
 Supplement.  Upon satisfaction of such conditions, the Trustee shall cancel
 the existing Exchangeable Transferor Security or applicable Investor
 Securities, as the case may be, and issue, as provided above, such Series
 of Investor Securities and a new Exchangeable Transferor Security, dated
 the Exchange Date.  There is no limit to the number of Exchanges that may
 be performed under this Agreement. 
  
           (c)  In conjunction with an Exchange, the parties hereto shall
 execute a Supplement, which shall specify the relevant terms with respect
 to any newly issued Series of Investor Securities, which may include
 without limitation:  (i) its name or designation, (ii) the Initial Invested
 Amount or the method of calculating the Initial Invested Amount, (iii) the
 Security Rate (or formula for the determination thereof), (iv) the Closing
 Date, (v) the rating agency or agencies rating such Series, (vi) the name
 of the Clearing Agency, if any, (vii) the rights of the Holder of the
 Exchangeable Transferor Security that have been transferred to the Holders
 of such Series pursuant to such Exchange (including any rights to
 allocations of Finance Charge Collections and Principal Collections),
 (viii) the interest payment date or dates and the date or dates from which
 interest shall accrue, (ix) the method of allocating Principal Collections
 for such Series and the method by which the principal amount of Investor
 Securities of such Series shall amortize or accrete and the method for
 allocating Finance Charge Collections, (x) the names of any accounts to be
 used by such Series and the terms governing the operation of any such
 account, (xi) the Series Servicing Fee Percentage, (xii) the Minimum
 Transferor Interest, (xiii) the Series Termination Date, (xiv) the terms of
 any Enhancement with respect to such Series, (xv) the Enhancement Provider,
 if applicable, (xvi) the base rate applicable to such Series, (xvii) the
 terms on which the Securities of such Series may be repurchased or
 remarketed to other investors, (xviii) any deposit into any account
 provided for such Series, (xix) the number of Classes of such Series and,
 if more than one Class, the rights and priorities of each such Class, (xx)
 whether any fees will be included in the funds available to be paid for
 such Series, (xxi) the subordination of such Series to any other Series,
 (xxii) the Pool Factor, (xxiii) the Minimum Aggregate Principal
 Receivables, (xxiv) whether such Series will be a part of a group or
 subject to being paired with any other Series, (xxv) whether such Series
 will be pre-funded, and (xxvi) any other relevant terms of such Series
 (including whether or not such Series will be pledged as collateral for an
 issuance of any other securities, including commercial paper) (all such
 terms, the "Principal Terms" of such Series).  The terms of such Supplement
 may modify or amend the terms of this Agreement solely as applied to such
 new Series.  If on the date of the issuance of such Series there is issued
 and outstanding one or more Series of Investor Securities and no Series of
 Investor Securities is currently rated by a Rating Agency, then as a
 condition to such Exchange a nationally recognized investment banking firm
 or commercial bank shall also deliver to the Trustee an officer's
 certificate stating, in substance, that the Exchange will not have an
 adverse effect on the timing or distribution of payments to such other
 Series of Investor Securities then issued and outstanding. 
  
           (d)  The Transferor may surrender the Exchangeable Transferor
 Security to the Trustee in exchange for a newly issued Exchangeable
 Transferor Security and a second security (a "Supplemental Security"), the
 terms of which shall be defined in a supplement to this Agreement (which
 supplement shall be subject to Section 13.1 hereof to the extent that it
 amends any of the terms of this Agreement), to be delivered to or upon the
 order of the Transferor (or a Person designated by the Transferor, in the
 case of the transfer or exchange thereof, as provided below), upon
 satisfaction of the following conditions:  (i) following such exchange, the
 Transferor Interest (less any interest therein represented by any
 Supplemental Securities) would be at least equal to the Minimum Transferor
 Interest ,(ii) following such exchange the Retained Interest (less any
 interest therein represented by any Supplemental Securities) equals or
 exceeds the Minimum Retained Interest, and (iii) the Trustee received prior
 to such exchange (A) a letter from the Rating Agency stating that the then
 current ratings on the Investor Securities of each rated class of each
 Series then outstanding will not be reduced or withdrawn because of the
 issuance of such Supplemental Security and (B) an Opinion of Counsel to the
 effect that (i) such Supplemental Security will be characterized as either
 indebtedness or a partnership interest for Federal and applicable state
 income tax purposes or (ii) that such Supplemental Security will not
 adversely affect the Federal, Minnesota or Delaware income tax
 characterization of any outstanding Series of Investor Securities or the
 taxability of the Trust under Federal, Minnesota or Delaware income tax
 laws, transferred or exchanged only upon satisfaction of the conditions set
 forth in clause (iii) above. 
  
           Section 6.10  Book-Entry Securities.  Unless otherwise provided
 in any related Supplement, the Investor Securities, upon original issuance,
 shall be issued in the form of typewritten Securities representing the
 Book-Entry Securities, to be delivered to the depositary specified in such
 Supplement (the "Depositary") which shall be the Clearing Agency or Foreign
 Clearing Agency, by or on behalf of such Series.  The Investor Securities
 of each Series shall, unless otherwise provided in the related Supplement,
 initially be registered on the Security Register in the name of the nominee
 of the Clearing Agency or Foreign Clearing Agency.  No Security Owner will
 receive a definitive security representing such Security Owner's interest
 in the related Series of Investor Securities, except as provided in Section
 6.12.  Unless and until definitive, fully registered Investor Securities of
 any Series ("Definitive Securities") have been issued to Security Owners
 pursuant to Section 6.12: 
  
                (i)  the provisions of this Section 6.10 shall be in full
      force and effect with respect to each such Series; 
  
                (ii)  the Transferor, the Servicer, the Paying Agent, the
      Transfer Agent and Registrar and the Trustee may deal with the
      Clearing Agency and the Clearing Agency Participants for all purposes
      (including the making of distributions on the Investor Securities of
      each such Series) as the authorized representatives of the Security
      Owners; 
  
                (iii)  to the extent that the provisions of this Section
      6.10 conflict with any other provisions of this Agreement, the
      provisions of this Section 6.10 shall control with respect to each
      such Series; and 
  
                (iv)  the rights of Security Owners of Investor Securities
      of each such Series shall be exercised only through the Clearing
      Agency or Foreign Clearing Agency and the applicable Clearing Agency
      Participants and shall be limited to those established by law and
      agreements between such Security Owners and the Clearing Agency or
      Foreign Clearing Agency and/or the Clearing Agency Participants. 
      Pursuant to the Depositary Agreement applicable to a Series, unless
      and until Definitive Securities of such Series are issued pursuant to
      Section 6.12, the initial Clearing Agency will make book-entry
      transfers among the Clearing Agency Participants and receive and
      transmit distributions of principal and interest on the Investor
      Securities to such Clearing Agency Participants. 
  
           Section 6.11  Notices to Clearing Agency.  Whenever notice or
 other communication to the Securityholders is required under this
 Agreement, unless and until Definitive Securities shall have been issued to
 Security Owners pursuant to Section 6.12, the Trustee shall give all such
 notices and communications specified herein to be given to Holders of the
 Investor Securities to the Clearing Agency or Foreign Clearing Agency. 
  
           Section 6.12  Definitive Securities.  If (i) (A) the Transferor
 advises the Trustee in writing that the Clearing Agency or Foreign Clearing
 Agency is no longer willing or able to discharge properly its
 responsibilities under the applicable Depositary Agreement, and (B) 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 Clearing Agency or Foreign Clearing
 Agency with respect to any Series of Securities or (iii) after the
 occurrence of a Servicer Default, Security Owners of a Series representing
 beneficial interests aggregating not less than 50% of the Invested Amount
 of such Series advise the Trustee and the applicable Clearing Agency or
 Foreign Clearing Agency through the applicable Clearing Agency Participants
 in writing that the continuation of a book-entry system through the
 applicable Clearing Agency or Foreign Clearing Agency is no longer in the
 best interests of the Security Owners, the Trustee shall notify all
 Security Owners of such Series, through the applicable Clearing Agency
 Participants, of the occurrence of any such event and of the availability
 of Definitive Securities to Security Owners of such Series requesting the
 same.  Upon surrender to the Trustee of the Investor Securities of such
 Series by the applicable Clearing Agency or Foreign Clearing Agency for
 registration, accompanied by registration instructions from the applicable
 Clearing Agency or Foreign Clearing Agency, the Trustee shall issue the
 Definitive Securities of such Series.  Neither the Transferor nor the
 Trustee shall be liable for any delay in delivery of such instructions and
 may conclusively rely on, and shall be protected in relying on, such
 instructions.  Upon the issuance of Definitive Securities of such Series,
 all references herein to obligations imposed upon or to be performed by the
 applicable Clearing Agency or Foreign Clearing Agency shall be deemed to be
 imposed upon and performed by the Trustee, to the extent applicable with
 respect to such Definitive Securities, and the Trustee shall recognize the
 Holders of the Definitive Securities of such Series as Securityholders of
 such Series hereunder. 
  
           Section 6.13  Global Security; Euro-Security Exchange Date.  If
 specified in the related Supplement for any Series, the Investor Securities
 may be initially issued in the form of a single temporary Global Security
 (the "Global Security") in bearer form, without interest coupons, in the
 denomination of the Initial Invested Amount of such Series and
 substantially in the form attached to the related Supplement.  Unless
 otherwise specified in the related Supplement, the provisions of this
 Section 6.13 shall apply to such Global Security.  The Global Security will
 be authenticated by the Trustee upon the same conditions, in substantially
 the same manner and with the same effect as the Definitive Securities.  The
 Global Security may be exchanged in the manner described in the related
 Supplement for Registered Securities or Bearer Securities  in definitive
 form. 
  
           Section 6.14  Meetings of Securityholders. 
  
           To the extent provided by the Supplement for any Series issued in
 whole or in part in Bearer Securities, the Servicer or the Trustee may at
 any time call a meeting of the Securityholders of such Series, to be held
 at such time and at such place as the Servicer or the Trustee, as the case
 may be, shall determine, for the purpose of approving a modification of or
 amendment to, or obtaining a waiver of, any covenant or condition set forth
 in this Agreement with respect to such Series or in the Securities of such
 Series, subject to Section 13.1 of this Agreement. 
  
                            [End of Article VI] 



                                ARTICLE VII 
  
                  OTHER MATTERS RELATING TO THE TRANSFEROR 
  
           Section 7.1  Liability of the Transferor.  The Transferor shall
 be liable in accordance herewith solely to the extent of the obligations
 specifically undertaken by the Transferor. 
  
           Section 7.2  Merger or Consolidation of, or Assumption of the
 Obligations of, the Transferor. 
  
           (a)  The Transferor shall not consolidate with or merge into any
 other business entity or convey or transfer its properties and assets
 substantially as an entirety to any Person, unless: 
  
                (i)  the business entity formed by such consolidation or
      into which the Transferor is merged or the Person which acquires by
      conveyance or transfer the properties and assets of the Transferor
      substantially as an entirety shall be, if the Transferor is not the
      surviving entity, (x) a corporation organized and existing under the
      laws of the United States of America or any State or the District of
      Columbia or (y) a state or national banking association that is not
      subject to the Bankruptcy Code of 1978, as amended from time to time,
      or to any successor statute, and shall expressly assume, by an
      agreement supplemental hereto, executed and delivered to the Trustee,
      in form satisfactory to the Trustee, the performance of every covenant
      and obligation of the Transferor, as applicable hereunder and shall
      benefit from all the rights granted to the Transferor, as applicable
      hereunder.  To the extent that any right, covenant or obligation of
      the Transferor, as applicable hereunder, is inapplicable to the
      successor entity, such successor entity shall be subject to such
      covenant or obligation, or benefit from such right, as would apply, to
      the extent practicable, to such successor entity.  In furtherance
      hereof, in applying this Section 7.2 to a successor entity, Section
      9.2 hereof shall be applied by reference to events of involuntary
      liquidation, receivership or conservatorship applicable to such
      successor entity as shall be set forth in the officer's certificate
      described in subsection 7.2(a)(ii); 
  
                (ii)  the Transferor shall have delivered to the Trustee an
      Officer's Certificate signed by a Vice President (or any more senior
      officer) of the Transferor stating that such consolidation, merger,
      conveyance or transfer and such supplemental agreement comply with
      this Section 7.2 and that all conditions precedent herein provided for
      relating to such transaction have been complied with and an Opinion of
      Counsel that such supplemental agreement is legal, valid and binding
      and that the entity surviving such consolidation, conveyance or
      transfer is organized and existing under the laws of the United States
      of America or any State or the District of Columbia and, subject to
      customary limitations and qualifications, such entity will not be
      substantively consolidated with any Credit Card Originator or the
      Servicer; 
  
                (iii)  the Transferor shall have delivered notice to the
      Rating Agency of such consolidation, merger, conveyance or transfer
      and the Rating Agency shall have provided written confirmation that
      such consolidation, merger, conveyance or transfer will not result in
      the Rating Agency reducing or withdrawing its rating on any then
      outstanding Series as to which it is a Rating Agency; 
  
                (iv)  the successor entity shall be a special purpose
      bankruptcy remote entity; and 
  
                (v)  if the Transferor is not the surviving entity, the
      surviving entity shall file new UCC-1 financing statements with
      respect to the interest of the Trust in the Receivables. 
  
           (b)  The obligations of the Transferor hereunder shall not be
 assignable nor shall any Person succeed to the obligations of the
 Transferor hereunder except for mergers, consolidations, assumptions or
 transfers in accordance with the provisions of the foregoing paragraph. 
  
           Section 7.3  Limitation on Liability.  The directors, officers,
 employees or agents of the Transferor shall not be under any liability to
 the Trust, the Trustee, the Securityholders, any Enhancement Provider or
 any other Person hereunder or pursuant to any document delivered hereunder,
 it being expressly understood that all such liability is expressly waived
 and released as a condition of, and as consideration for, the execution of
 this Agreement and any Supplement and the issuance of the Securities;
 provided, however, that this provision shall not protect the officers,
 directors, employees, or agents of the Transferor against any liability
 which would otherwise be imposed upon them by reason of willful
 misfeasance, bad faith or gross negligence in the performance of duties or
 by reason of reckless disregard of obligations and duties hereunder. 
 Except as provided in Sections 7.1 and 7.4 with respect to the Trust and
 the Trustee and its officers, directors, employees and agents, the
 Transferor shall not be under any liability to the Trust, the Trustee, its
 officers, directors, employees and agents, the Securityholders, any
 Enhancement Provider or any other Person for any action taken or for
 refraining from the taking of any action in its capacity as Transferor
 pursuant to this Agreement or any Supplement whether arising from express
 or implied duties under this Agreement or any Supplement or otherwise;
 provided, however, that this provision shall not protect the Transferor
 against any liability which would otherwise be imposed upon it by reason of
 willful misfeasance, bad faith or gross negligence in the performance of
 duties or by reason of reckless disregard of obligations and duties
 hereunder.  The Transferor and any director, officer, employee or agent may
 rely in good faith on any document of any kind prima facie properly
 executed and submitted by any Person respecting any matters arising
 hereunder. 
  
           Section 7.4  Liabilities.  Notwithstanding Section 7.3, by
 entering into this Agreement, the Transferor agrees to be liable, directly
 to the injured party, for the entire amount of any losses, claims, damages,
 penalties or liabilities (other than those incurred by a Securityholder in
 the capacity of an investor in the Investor Securities as a result of the
 performance of the Receivables, market fluctuations, a shortfall or failure
 by the Enhancement Provider to make payment under any Enhancement or other
 similar market or investment risks associated with ownership of the
 Investor Securities) arising out of or based on the arrangement created by
 this Agreement and the actions of the Servicer taken pursuant hereto as
 though this Agreement created a partnership under the Delaware Uniform
 Partnership Law, in which the Transferor is a general partner.  The
 Transferor agrees to pay, indemnify and hold harmless each Investor
 Securityholder against and from any and all such loses, claims, damages and
 liabilities (other than those incurred by a Securityholder in the capacity
 of an investor in the Investor Securities as a result of the performance of
 the Receivables, market fluctuations, a shortfall or failure by an
 Enhancement Provider to make payment under an Enhancement or other similar
 market or investment risks) except to the extent that they arise from any
 action by such Investor Securityholder.  Subject to Sections 8.3 and 8.4,
 in the event of a Service Transfer, the Successor Servicer will indemnify
 and hold harmless the Transferor for any losses, claims, damages and
 liabilities of the Transferor as described in this Section 7.4 arising from
 the actions or omissions of such Successor Servicer. 
  
                            [End of Article VII]



                                ARTICLE VIII 
  
                           OTHER MATTERS RELATING 
                              TO THE SERVICER 
  
           Section 8.1  Liability of the Servicer.  The Servicer shall be
 liable in accordance herewith only to the extent of the obligations
 specifically undertaken by the Servicer in such capacity herein. 
  
           Section 8.2  Merger or Consolidation of, or Assumption of the
 Obligations of, the Servicer.  Subject to subsection 3.1(a), the Servicer
 shall not consolidate with or merge into any other corporation or convey or
 transfer its properties and assets substantially as an entirety to any
 Person, unless: 
  
                (i)  the corporation formed by such consolidation or into
      which the Servicer is merged or the Person which acquires by
      conveyance or transfer the properties and assets of the Servicer
      substantially as an entirety shall be (x) a corporation organized and
      existing under the laws of the United States of America or any State
      or the District of Columbia or (y) a state or national banking
      association that is not subject to the Bankruptcy Code of 1978, as
      amended from time to time, or to any successor statute, and, if the
      Servicer is not the surviving entity, shall expressly assume, by an
      agreement supplemental hereto, executed and delivered to the Trustee
      in form satisfactory to the Trustee, the performance of every covenant
      and obligation of the Servicer hereunder (to the extent that any
      right, covenant or obligation of the Servicer, as applicable
      hereunder, is inapplicable to the successor entity, such successor
      entity shall be subject to such covenant or obligation, or benefit
      from such right, as would apply, to the extent practicable, to such
      successor entity);  
  
                (ii)  the Servicer shall have delivered to the Trustee an
      Officer's Certificate that such consolidation, merger, conveyance or
      transfer and such supplemental agreement comply with this Section 8.2
      and that all conditions precedent herein provided for relating to such
      transaction have been complied with and an Opinion of Counsel that
      such supplemental agreement is legal, valid and binding with respect
      to the Servicer and that the entity surviving such consolidation,
      conveyance or transfer is organized and existing under the laws of the
      United States of America or any State or the District of Columbia; and 
  
                (iii)  the Servicer shall have delivered notice to the
      Rating Agency of such consolidation, merger, conveyance or transfer. 
  
           Section 8.3  Limitation on Liability of the Servicer and Others. 
 The directors, officers, employees or agents of the Servicer shall not be
 under any liability to the Trust, the Trustee, the Securityholders, any
 Enhancement Provider or any other Person hereunder or pursuant to any
 document delivered hereunder, it being expressly understood that all such
 liability is expressly waived and released as a condition of, and as
 consideration for, the execution of this Agreement and any Supplement and
 the issuance of the Securities; provided, however, that this provision
 shall not protect the directors, officers, employees and agents of the
 Servicer against any liability which would otherwise be imposed upon them
 by reason of willful misfeasance, bad faith or  gross negligence in the
 performance of duties or by reason of reckless disregard of obligations and
 duties hereunder.  Except as provided in Sections 8.1 and 8.4 with respect
 to the Trustee, its officers, directors, employees and agents, the Servicer
 shall not be under any liability to the Trust, the Trustee, its officers,
 directors, employees and agents, the Securityholders, any Enhancement
 Provider or any other Person for any action taken or for refraining from
 the taking of any action in its capacity as Servicer pursuant to this
 Agreement or any Supplement; provided, however, that this provision shall
 not protect the Servicer against any liability which would otherwise be
 imposed upon it by reason of willful misfeasance, bad faith or gross
 negligence in the performance of duties or by reason of its reckless
 disregard of its obligations and duties hereunder or under any Supplement. 
 The Servicer may rely in good faith on any document of any kind prima facie
 properly executed and submitted by any Person respecting any matters
 arising hereunder.  The Servicer shall not be under any obligation to
 appear in, prosecute or defend any legal action which is not incidental to
 its duties to service the Receivables in accordance with this Agreement
 which in its reasonable opinion may involve it in any expense or liability. 
  
           Section 8.4  Servicer Indemnification of the Transferor, the
 Trust and the Trustee.  Subject to the limitations on liability set forth
 in Section 8.3, the Servicer shall indemnify and hold harmless the
 Transferor, the Trustee and the Trust (each, an "Indemnified Party") from
 and against any loss, liability, reasonable expense, damage or injury,
 including, but not limited to, any judgment, award, settlement, reasonable
 attorneys' fees and other costs or expenses incurred in connection with the
 defense of any actual or threatened action, proceeding or claim, suffered
 or sustained by reason of any acts or omissions or alleged acts or
 omissions of the Servicer with respect to activities of the Trust or the
 Trustee for which the Servicer is responsible pursuant to this Agreement;
 provided, however, that the Servicer shall not indemnify or hold harmless
 an Indemnified Party if such acts, omissions or alleged acts or omissions
 constitute or are caused by fraud, gross negligence, or willful misconduct
 by such Indemnified Party (or any of such Indemnified Party's officers,
 directors, employees or agents) or the Investor Securityholders; provided,
 further, that the Servicer shall not indemnify or hold harmless the Trust,
 the Investor Securityholders or the Security Owners for any losses,
 liabilities, expenses, damages or injuries suffered or sustained by any of
 them with respect to any action taken by the Trustee at the request of the 
 Investor Securityholders; provided further, that the Servicer shall not
 indemnify or hold harmless the Trust, the Investor Securityholders or the
 Security Owners as to any losses, liabilities, expenses, damages or
 injuries suffered or sustained by any of them in their capacities as
 investors, including without limitation losses incurred as a result of
 Receivables in Defaulted Accounts; provided further, that the Servicer
 shall not indemnify or hold harmless the Transferor, the Trust, the
 Investor Securityholders or the Security Owners for any losses,
 liabilities, expenses, damages or injuries suffered or sustained by the
 Trust, the Investor Securityholders or the Security Owners arising under
 any tax law, including without limitation, any federal, state, local or
 foreign income or franchise taxes or any other tax imposed on or measured
 by income (or any interest, penalties or additions with respect thereto or
 arising from a failure to comply therewith) required to be paid by the
 Trust, the Investor Securityholders or the Security Owners in connection
 herewith to any taxing authority; and, provided, further, that in no event
 will the Servicer be liable, directly or indirectly, for or in respect of
 any indebtedness or obligation evidenced or created by any Security,
 recourse as to which shall be limited solely to the assets of the Trust
 allocated for the payment thereof as provided in this Agreement and any
 applicable Supplement.  Any such indemnification shall not be payable from
 the assets of the Trust, but the Servicer shall be subrogated to the rights
 of the Trust with respect to the foregoing matters if and to the extent
 that the Servicer shall have indemnified the Trust with respect thereto. 
 The Servicer shall indemnify and hold harmless the Trustee and its
 officers, directors, employees or agents from and against any loss,
 liability, reasonable expense, damage or injury suffered or sustained by
 reason of the acceptance of this Trust by the Trustee, the issuance by the
 Trust of the Securities or any of the other matters contemplated herein or
 in any Supplement; provided, however, that the Servicer shall not indemnify
 the Trustee or its officers, directors, employees or agents for any loss,
 liability, expense, damage or injury caused by the fraud, negligence or
 willful misconduct of any of them.  The provisions of this indemnity shall
 run directly to and be enforceable by an injured party subject to the
 limitations hereof and shall survive the resignation or removal of the
 Servicer, the resignation or removal of the Trustee and/or the termination
 of the Trust and shall survive the termination of the Agreement. 
  
           Section 8.5  The Servicer Not to Resign.  Subject to subsection
 3.1(a), the Servicer shall not resign from the obligations and duties
 hereby imposed on it except upon determination that (i) the performance of
 its duties hereunder is no longer permissible under applicable law and (ii)
 there is no reasonable action that the Servicer could take to make the
 performance of its duties hereunder permissible under applicable law.  Any
 such determination permitting the resignation of the Servicer shall be
 evidenced as to clause (i) above by an Opinion of Counsel to such effect
 delivered to the Trustee.  No such resignation shall become effective until
 the Trustee or a Successor Servicer shall have assumed the responsibilities
 and obligations of the Servicer in accordance with Section 10.2 hereof.  If
 the Trustee is unable within 120 days of the date of delivery to it of such
 Opinion of Counsel to appoint a Successor Servicer, the Trustee shall serve
 as Successor Servicer hereunder (but shall have continued authority to
 appoint another Person as Successor Servicer). 
  
           Section 8.6  Access to Certain Documentation and Information
 Regarding the Receivables.  The Servicer shall provide to the Trustee and
 its agents (who shall be reasonably acceptable to the Servicer) access to
 the documentation regarding the Accounts and the Receivables in such cases
 where the Trustee is required in connection with the enforcement of the
 rights of the Investor Securityholders, or by applicable statutes or
 regulations, to review such documentation, such access being afforded
 without charge but only (i) upon reasonable request, (ii) during normal
 business hours, (iii) subject to the Servicer's normal security and
 confidentiality procedures and (iv) at offices designated by the Servicer. 
 Nothing in this Section 8.6 shall derogate from the obligation of any
 Credit Card Originator, the Transferor, the Trustee or the Servicer to
 observe any applicable law prohibiting disclosure of information regarding
 the Obligors and the failure of the Servicer to provide access as provided
 in this Section 8.6 as a result of such obligations shall not constitute a
 breach of this Section 8.6. 
  
           Section 8.7  Delegation of Duties.  It is understood and agreed
 by the parties hereto that the Servicer may delegate certain of its duties
 hereunder to First Data Resources, Inc., a Delaware corporation.  In the
 ordinary course of business, the Servicer may at any time delegate any
 duties hereunder to any Person who agrees to conduct such duties in
 accordance with the Credit and Collection Policies.  Any such delegations
 shall not relieve the Servicer of its liability and responsibility with
 respect to such duties, and shall not constitute a resignation within the
 meaning of Section 8.5 hereof and the Servicer will remain jointly and
 severally liable with such Person for any amounts which would otherwise be
 payable pursuant to this Article VIII as if the Servicer had performed such
 duty; provided, however, that in the case of any significant delegation to
 a Person other than First Data Resources, Inc. or an Affiliate of DMCCB (i)
 written notice shall be given to the Trustee and to each Rating Agency of
 such delegation, (ii) Moody's shall have notified the Transferor and the
 Trustee in writing that such delegation will not result in the lowering or
 withdrawal of its then existing rating of any Series or Class of Investor
 Securities and (iii) the Transferor shall not have received written notice
 from Standard & Poor's that such delegation would result in the lowering or
 withdrawal of its then existing rating of any Series or Class of Investor
 Securities. 
  
                            [End of Article VIII]



                                 ARTICLE IX 
  
                               PAY OUT EVENTS 
  
           Section 9.1  Pay Out Events.  If any one of the following events
 (each, a "Trust Pay Out Event") shall occur: 
  
           (a)  the Transferor, Metris or DMCCB shall consent to the
 appointment of a bankruptcy trustee or receiver or liquidator in any
 bankruptcy proceeding or any other insolvency, readjustment of debt,
 marshalling of assets and liabilities or similar proceedings of or relating
 to all or substantially all of its property; or a decree or order of a
 court or agency or supervisory authority having jurisdiction in the
 premises for the appointment of a bankruptcy trustee or receiver or
 liquidator in any bankruptcy proceeding or any other insolvency,
 readjustment of debt, marshalling of assets and liabilities or similar
 proceedings, or for the winding-up or liquidation of its affairs, shall
 have been entered against the Transferor, Metris or DMCCB; or the
 Transferor, Metris or DMCCB shall admit in writing its inability to pay its
 debts generally as they become due, file a petition to take advantage of
 any applicable insolvency or reorganization statute including the U.S.
 bankruptcy code, make an assignment for the benefit of its creditors or
 voluntarily suspend payment of its obligations; or the Transferor shall
 become unable for any reason to transfer Receivables to the Trust in
 accordance with the provisions of this Agreement; or 
  
           (b)  the Trust shall become subject to regulation by the
 Securities and Exchange Commission as an "investment company" within the
 meaning of the Investment Company Act;  

 then a Pay Out Event with respect to all Series of Securities shall occur
 without any notice or other action on the part of the Trustee or the
 Investor Securityholders immediately upon the occurrence of such event. 
 The Trustee shall provide notice of a Pay Out Event in a prompt manner to
 each Rating Agency. 
  
           Section 9.2  Additional Rights Upon the Occurrence of Certain
 Events. 
  
           (a)  If (x) the Transferor shall consent to the appointment of a
 bankruptcy trustee or receiver or liquidator for the winding-up or
 liquidation of its affairs, or a decree or order of a court or agency or
 supervisory authority having jurisdiction in the premises for the
 appointment of a bankruptcy trustee or receiver or liquidator for the
 winding-up or liquidation of its affairs shall have been entered against
 the Transferor or Metris (an "Insolvency Event"), on the day of such
 Insolvency Event (the "Appointment Day") or (y) the Retained Percentage
 shall at any time be equal to or less than 2% (a "Trigger Event"), the
 following actions shall be taken and processes begun: 
  
                (i)  If an Insolvency Event shall have occurred, the
      Transferor shall immediately cease to transfer Principal Receivables
      to the Trust and shall promptly give written notice to the Trustee of
      such Insolvency Event.  Notwithstanding any cessation of the transfer
      to the Trust of additional Principal Receivables, receivables accrued
      in respect of Finance Charge Receivables (other than Discount Option
      Receivables), whenever created, accrued in respect of Receivables that
      have been transferred to the Trust, shall continue to be a part of the
      Trust, and Collections with respect thereto shall continue to be
      allocated and paid in accordance with Article IV. 
  
                (ii)  If an Insolvency Event or a Trigger Event shall have
      occurred this Agreement and the Trust shall be deemed to have
      terminated, subject to the liquidation, winding-up and dissolution
      procedures described below; provided, however, that within 15 days of
      the date of written notice to the Trustee, the Trustee shall (i)
      publish a notice in an Authorized Newspaper that an Insolvency Event
      or a Trigger Event has occurred, that the Trust has terminated, and
      that the Trustee intends to sell, dispose of or otherwise liquidate
      the Receivables pursuant to this Agreement in a commercially
      reasonable manner and on commercially reasonable terms, which shall
      include the solicitation of competitive bids (a "Disposition"), and
      (ii) send written notice to the Investor Securityholders describing
      the provisions of this Section 9.2 and requesting each Investor
      Securityholder to advise the Trustee in writing that it elects one of
      the following options: (A) the Investor Securityholder wishes the
      Trustee to instruct the Servicer not to effectuate a Disposition, or
      (B) the Investor Securityholder refuses to advise the Trustee as to
      the specific action the Trustee shall instruct the Servicer to take or
      (C) the Investor Securityholder wishes the Servicer to effect a
      Disposition.  If after 90 days from the day notice pursuant to clause
      (i) above is first published (the "Publication Date"), the Trustee
      shall not have received the written instruction described in clause
      (A) above from Holders of Investor Securities representing Undivided
      Interests aggregating in excess of 50% of the related Invested Amount
      of each Series (or, in the case of a Series having more than one
      Class, each Class of such Series) and the holders of any Supplemental
      Securities or any other interest in the Exchangeable Transferor
      Security other than the Transferor as provided in Section 6.3(b) for
      each Series, a "Holders' Majority"), the Trustee shall instruct the
      Servicer to effectuate a Disposition, and the Servicer shall proceed
      to consummate a Disposition.  If, however, with respect to the portion
      of the Receivables allocable to any outstanding Series, a Holders'
      Majority instruct the Trustee not to effectuate a Disposition of the
      portion of the Receivables allocable to such Series, the Trust shall
      be reconstituted and continue with respect to such Series pursuant to
      the terms of this Agreement and the applicable Supplement (as amended
      in connection with such reconstitution).  The portion of the
      Receivables allocable to any Series shall be equal to the sum of (1)
      the product of (A) the Transferor Percentage, (B) the aggregate
      outstanding Principal Receivables and (C) a fraction the numerator of
      which is the related Investor Percentage of Finance Charge Collections
      and the denominator of which is the sum of all Investor Percentages
      with respect to Finance Charge Collections for all Series outstanding
      and (2) the Invested Amount of such Series.  The Transferor or any of
      its Affiliates shall be permitted to bid for the Receivables.  In
      addition, the Transferor or any of its Affiliates shall have the right
      to match any bid by a third person and be granted the right to
      purchase the Receivables at such matched bid price.  The Trustee may
      obtain a prior determination from any such bankruptcy trustee,
      receiver or liquidator that the terms and manner of any proposed
      Distribution are commercially reasonable.  The provisions of Sections
      9.1 and 9.2 shall not be deemed to be mutually exclusive. 
  
           (b)  The proceeds from the Disposition pursuant to subsection (a)
 above shall be treated as Collections on the Receivables and shall be
 allocated and deposited in accordance with the provisions of Article IV;
 provided, however, that the proceeds from a Disposition with respect to any
 Series shall be applied solely to make payments to such Series; provided
 further, that the Trustee shall determine conclusively in its sole
 discretion the amount of such proceeds that are allocable to Finance Charge
 Collections and the amount of such proceeds that are allocable to
 Collections of Principal Receivables.  Unless the Trustee receives written
 instructions from Investor Securityholders of one or more Series to
 continue the Trust with respect to such Series as provided in subsection
 9.2(a) above, on the day following the last Distribution Date in the
 Monthly Period during which such proceeds are distributed to the Investor
 Securityholders of each Series, the Trust shall terminate. 
  
           (c)  The Trustee may appoint an agent or agents to assist with
 its responsibilities pursuant to this Article IX with respect to
 competitive bids. 
  
                            [End of Article IX] 



                                 ARTICLE X 
  
                             SERVICER DEFAULTS 
  
           Section 10.1  Servicer Defaults.  If any one of the following
 events (a "Servicer Default") shall occur and be continuing: 
  
           (a)  any failure by the Servicer to make any payment, transfer or
 deposit or to give instructions or notice to the Trustee pursuant to
 Article IV or to instruct the Trustee to make any required drawing,
 withdrawal, or payment under any Enhancement on or before the date
 occurring five Business Days after the date such payment, transfer,
 deposit, withdrawal or drawing or such instruction or notice is required to
 be made or given, as the case may be, under the terms of this Agreement;
 provided, however, that any such failure caused by a non- willful 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; 
  
           (b)  failure on the part of the Servicer duly to observe or
 perform in any respect any other covenants or agreements of the Servicer
 set forth in this Agreement, which has a material adverse effect on the
 Investor Securityholders of any Series and which continues unremedied for a
 period of 60 days after the date on which written notice of such failure,
 requiring the same to be remedied, shall have been given to the Servicer by
 the Trustee, or to the Servicer and the Trustee by the Holders of Investor
 Securities evidencing Undivided Interests aggregating not less than 50% of
 the Invested Amount of any Series materially adversely affected thereby and
 continues to materially adversely affect such Investor Securityholders for
 such period; or the Servicer shall delegate its duties under this
 Agreement, except as permitted by Section 8.7; 
  
           (c)  any representation, warranty or certification made by the
 Servicer in this Agreement or in any security delivered pursuant to this
 Agreement shall prove to have been incorrect when made, which has a
 material adverse effect on the Investor Securityholders of any Series and
 which continues to be incorrect in any material respect for a period of 60
 days after the date on which written notice of such failure, requiring the
 same to be remedied, shall have been given to the Servicer by the Trustee,
 or to the Servicer and the Trustee by the Holders of Investor Securities
 evidencing Undivided Interests aggregating not less than 50% of the
 Invested Amount of any Series materially adversely affected thereby and
 continues to materially adversely affect such Investor Securityholders for
 such period; or 
  
           (d)  the Servicer shall consent to the appointment of a
 bankruptcy trustee or receiver or liquidator in any bankruptcy proceeding
 or any other insolvency, readjustment of debt, marshalling of assets and
 liabilities or similar proceedings of or relating to the Servicer or of or
 relating to all or substantially all of its property; or a decree or order
 of a court or agency or supervisory authority having jurisdiction in the
 premises for the appointment of a bankruptcy trustee or receiver or
 liquidator in any bankruptcy proceeding or any other insolvency,
 readjustment of debt, marshalling of assets and liabilities or similar
 proceedings, or for the winding-up or liquidation of its affairs, shall
 have been entered against the Servicer, and such decree or order shall have
 remained in force undischarged or unstayed for a period of 60 days; or the
 Servicer shall admit in writing its inability to pay its debts generally as
 they become due, file a petition to take advantage of any applicable
 insolvency or reorganization statute, make any assignment for the benefit
 of its creditors or voluntarily suspend payment of its obligations; 
  
 then, so long as such Servicer Default shall not have been remedied, either
 the Trustee, or the Holders of Investor Securities evidencing Undivided
 Interests aggregating more than 50% of the Aggregate Invested Amount, by
 notice then given in writing to the Servicer (and to the Trustee if given
 by the Investor Securityholders) (a "Termination Notice"), may terminate
 all of the rights and obligations of the Servicer as Servicer under this
 Agreement.  After receipt by the Servicer of such Termination Notice, and
 on the date that a Successor Servicer shall have been appointed by the
 Trustee pursuant to Section 10.2, all authority and power of the Servicer
 under this Agreement shall pass to and be vested in a Successor Servicer;
 and, without limitation, the Trustee is hereby authorized and empowered
 (upon the failure of the Servicer to cooperate) to execute and deliver, on
 behalf of the Servicer, as attorney-in-fact or otherwise, all documents and
 other instruments upon the failure of the Servicer to execute or deliver
 such documents or instruments, and to do and accomplish all other acts or
 things necessary or appropriate to effect the purposes of such transfer of
 servicing rights and obligations.  The Servicer agrees to cooperate with
 the Trustee and such Successor Servicer in effecting the termination of the
 responsibilities and rights of the Servicer to conduct servicing hereunder
 including, without limitation, the transfer to such Successor Servicer of
 all authority of the Servicer to service the Receivables provided for under
 this Agreement, including, without limitation, all authority over all
 Collections which shall on the date of transfer be held by the Servicer for
 deposit, or which have been deposited by the Servicer, in the Collection
 Account, the Excess Funding Account, the Interest Funding Account or the
 Principal Account, and any Series Account, or which shall thereafter be
 received with respect to the Receivables.  The Servicer shall promptly
 transfer its electronic records or electronic copies thereof relating to
 the Receivables to the Successor Servicer in such electronic form as the
 Successor Servicer may reasonably request and shall promptly transfer to
 the Successor Servicer all other records, correspondence and documents
 necessary for the continued servicing of the Receivables in the manner and
 at such times as the Successor Servicer shall reasonably request.  To the
 extent that compliance with this Section 10.1 shall require the Servicer to
 disclose to the Successor Servicer information of any kind which the
 Servicer deems to be confidential, the Successor Servicer shall be required
 to enter into such customary licensing and confidentiality agreements as
 the Servicer shall deem necessary to protect its interests.  The Servicer
 shall, on the date of any servicing transfer, transfer all of its rights
 and obligations under the Enhancement with respect to any Series to the
 Successor Servicer.  In connection with any service transfer, all
 reasonable costs and expenses (including attorneys' fees) incurred in
 connection with transferring the records, correspondence and other
 documents with respect to the Receivables and the other Trust Property to
 the Successor Servicer and amending this Agreement to reflect such
 succession as Successor Servicer pursuant to this Section 10.1 and Section
 10.2 shall be paid by the Servicer (unless the Trustee is acting as the
 Servicer on a temporary basis, in which case the original Servicer shall be
 responsible therefor) upon presentation of reasonable documentation of such
 costs and expenses. 
  
           Notwithstanding the foregoing, a delay in or failure of
 performance referred to in subsection 10.1(a) for a period of five Business
 Days or under subsection 10.1(b) or (c) for a period of 60 days, shall not
 constitute a Servicer Default if such delay or failure could not be
 prevented by the exercise of reasonable diligence by the Servicer and such
 delay or failure was caused by an act of God or the public enemy, acts of
 declared or undeclared war, public disorder, rebellion, riot or sabotage,
 epidemics, landslides, lightning, fire, hurricanes, tornadoes, earthquakes,
 nuclear disasters or meltdowns, floods, power outages, bank closings,
 communications outages, computer failure or similar causes.  The preceding
 sentence shall not relieve the Servicer from using its best efforts to
 perform its obligations in a timely manner in accordance with the terms of
 this Agreement and the Servicer shall provide the Trustee, any Enhancement
 Provider, the Transferor and the Holders of Investor Securities with an
 Officer's Certificate giving prompt notice of such failure or delay by it,
 together with a description of the cause of such failure or delay and its
 efforts so to perform its obligations. 
  
           Section 10.2  Trustee to Act; Appointment of Successor. 
  
           (a)  On and after the receipt by the Servicer of a Termination
 Notice pursuant to Section 10.1, the Servicer shall continue to perform all
 servicing functions under this Agreement until the date specified in the
 Termination Notice or as otherwise specified by the Trustee in writing or,
 if no such date is specified in such Termination Notice, or otherwise
 specified by the Trustee, until a date mutually agreed upon by the Servicer
 and Trustee.  The Trustee shall notify each Rating Agency of such removal
 of the Servicer.  The Trustee shall, as promptly as possible after the
 giving of a Termination Notice, appoint a successor servicer (the
 "Successor Servicer"), and such Successor Servicer shall accept its
 appointment by a written assumption in a form acceptable to the Trustee. 
 If such Successor Servicer is unable to accept such appointment, the
 Trustee may obtain bids from any potential successor servicer.  If the
 Trustee is unable to obtain any bids from any potential successor servicer
 and the Servicer delivers an Officer's Certificate to the effect that it
 cannot in good faith cure the Servicer Default which gave rise to a
 transfer of servicing, and if the Trustee is legally unable to act as
 Successor Servicer, then the Trustee shall offer the Transferor the right
 to accept reassignment of all of the Receivables for an amount equal to the
 Aggregate Invested Amount on the date of such purchase plus all interest
 accrued but unpaid on all of the outstanding Investor Securities at the
 applicable Security Rate through the date of such purchase; provided,
 however, that no such purchase by the Transferor shall occur unless the
 Transferor shall deliver an Opinion of Counsel reasonably acceptable to the
 Trustee that such purchase would not constitute a fraudulent conveyance of
 the Transferor.  The proceeds of such sale shall be deposited in the
 Distribution Account or any Series Account, as provided in the related
 Supplement, for distribution to the Investor Securityholders of each
 outstanding Series pursuant to Section 12.3 of the Agreement.  In the event
 that a Successor Servicer has not been appointed and has not accepted its
 appointment at the time when the Servicer ceases to act as Servicer, the
 Trustee without further action shall automatically be appointed the
 Successor Servicer (but shall have continued authority to appoint another
 Person as Successor Servicer).  The Trustee may delegate any of its
 servicing obligations to an affiliate or agent of the Trustee in accordance
 with Article III hereof.  Any such delegations shall not relieve the
 Trustee of its liability and responsibility with respect to such duties. 
 Notwithstanding the above, the Trustee shall, if it is legally unable to
 act, petition a court of competent jurisdiction to appoint any established
 financial institution having, in the case of an entity that is subject to
 risk-based capital adequacy requirements, risk-based capital of at least
 $50,000,000 or, in the case of an entity that is not subject to risk-based
 capital requirements, having a net worth of not less than $50,000,000 and
 whose regular business includes the servicing of credit card receivables
 similar to the Receivables as the Successor Servicer hereunder. 
  
           (b)  Upon its appointment, the Successor Servicer shall be the
 successor in all respects to the Servicer with respect to servicing
 functions under this Agreement and shall be subject to all the
 responsibilities, duties and liabilities relating thereto placed on the
 Servicer by the terms and provisions hereof, and all references in this
 Agreement to the Servicer shall be deemed to refer to the Successor
 Servicer.  Any Successor Servicer, by its acceptance of its appointment,
 will automatically agree to be bound by the terms and provisions of each
 Enhancement. 
  
           (c)  In connection with such appointment and assumption, the
 Trustee shall be entitled to such compensation, or may make such
 arrangements for the compensation of the Successor Servicer out of
 Collections, as it and such Successor Servicer shall agree; provided,
 however, that no such compensation shall be in excess of the Servicing Fee
 permitted to the Servicer pursuant to Section 3.2.  The Transferor agrees
 that if the Servicer is terminated hereunder, it will agree to deposit a
 portion of the Collections in respect of Finance Charge Receivables that it
 is entitled to receive pursuant to Article IV to pay its ratable share of
 the compensation of the Successor Servicer. 
  
           (d)  All authority and power granted to the Successor Servicer
 under this Agreement shall automatically cease and terminate upon
 termination of the Trust pursuant to Section 12.1 and shall pass to and be
 vested in the Transferor and, without limitation, the Transferor is hereby
 authorized and empowered to execute and deliver, on behalf of the Successor
 Servicer, as attorney-in-fact or otherwise, all documents and other
 instruments, and to do and accomplish all other acts or things necessary or
 appropriate to effect the purposes of such transfer of servicing rights. 
 The Successor Servicer agrees to cooperate with the Transferor in effecting
 the termination of the responsibilities and rights of the Successor
 Servicer to conduct servicing on the Receivables.  The Successor Servicer
 shall transfer its electronic records relating to the Receivables to the
 Transferor in such electronic form as the Transferor may reasonably request
 and shall transfer all other records, correspondence and documents to the
 Transferor in the manner and at such times as the Transferor shall
 reasonably request.  To the extent that compliance with this Section 10.2
 shall require the Successor Servicer to disclose to the Transferor
 information of any kind which the Successor Servicer deems to be
 confidential, the Transferor shall be required to enter into such customary
 licensing and confidentiality agreements as the Successor Servicer shall
 deem necessary to protect its interests. 
  
           Section 10.3  Notification to Securityholders.  Upon the Servicer
 becoming aware of any Servicer Default, the Servicer shall give prompt
 written notice thereof to the Trustee and any Enhancement Provider and,
 upon receipt of such written notice, the Trustee shall give notice to the
 Investor Securityholders at their respective addresses appearing in the
 Security Register.  Upon any termination or appointment of a Successor
 Servicer pursuant to this Article X, the Trustee shall give prompt written
 notice thereof to Investor Securityholders at their respective addresses
 appearing in the Security Register. 
  
           Section 10.4  Waiver of Past Defaults.  The Holders of Investor
 Securities evidencing Undivided Interests aggregating not less than 66-2/3%
 of the Invested Amount of each Series materially adversely affected by any
 default by the Servicer or Transferor may, on behalf of all Securityholders
 of such Series, waive any default by the Servicer or Transferor in the
 performance of their respective obligations hereunder and its consequences,
 except a default in the failure to make any required deposits or payments
 of interest or principal relating to such Series pursuant to Article IV,
 which default does not result from the failure of the Paying Agent to
 perform its obligations to make any required deposits or payments of
 interest and principal in accordance with Article IV.  Upon any such waiver
 of a past default, such default shall cease to exist, and any default
 arising therefrom shall be deemed to have been remedied for every purpose
 of this Agreement.  No such waiver shall extend to any subsequent or other
 default or impair any right consequent thereon except to the extent
 expressly so waived. 
  
                             [End of Article X] 



                                 ARTICLE XI 
  
                                THE TRUSTEE 
  
           Section 11.1  Duties of Trustee. 
  
           (a)  The Trustee, prior to the occurrence of any Servicer Default
 of which a Responsible Officer of the Trustee has actual knowledge and
 after the curing of all Servicer Defaults which may have occurred,
 undertakes to perform such duties and only such duties as are specifically
 set forth in this Agreement, and no implied covenants or duties shall be
 read into this Agreement against the Trustee.  If a Responsible Officer has
 received written notice that a Servicer Default has occurred (and such
 Servicer Default has not been cured or waived), the Trustee shall exercise
 such of the rights and powers vested in it by this Agreement, and use the
 same degree of care and skill in its exercise, as a prudent person would
 exercise or use under the circumstances in the conduct of such person's own
 affairs; provided, however, that if the Trustee shall assume the duties of
 the Servicer pursuant to Section 8.5 or 10.2, the Trustee in performing
 such duties shall use the degree of skill and attention customarily
 exercised by a servicer with respect to comparable receivables that it
 services for itself or others. 
  
           (b)  The Trustee, upon receipt of all resolutions, certificates,
 statements, opinions, reports, documents, orders or other instruments
 furnished to the Trustee that are specifically required to be furnished
 pursuant to any provision of this Agreement, shall examine them to
 determine whether they substantially conform to the requirements of this
 Agreement.  The Trustee shall retain all such items for at least one year
 after receipt and shall make such items available for inspection by any
 Investor Securityholder at the Corporate Trust Office, such inspection to
 be made during regular business hours and upon reasonable prior notice to
 the Trustee. 
  
           (c)  Subject to subsection 11.1(a), no provision of this
 Agreement shall be construed to relieve the Trustee from liability for its
 own negligent action, its own negligent failure to act or its own
 misconduct; provided, however, that: 
  
                (i)  the Trustee shall not be personally liable for an error
      of judgment made in good faith by a Responsible Officer or Responsible
      Officers of the Trustee, unless it shall be proved that the Trustee
      was negligent in ascertaining the pertinent facts; 
  
                (ii)  the Trustee shall not be personally liable with
      respect to any action taken, suffered or omitted to be taken by it in
      good faith in accordance with the direction of the Holders of Investor
      Securities evidencing Undivided Interests aggregating more than 50% of
      the Invested Amount of any Series relating to the time, method and
      place of conducting any proceeding for any remedy available to the
      Trustee with respect to such Series, or exercising any trust or power
      conferred upon the Trustee with respect to such Series, under this
      Agreement; and 
  
                (iii)  the Trustee shall not be charged with knowledge of
      any failure by the Servicer referred to in clauses (a) and (b) of
      Section 10.1 or of any breach by the Servicer contemplated by clause
      (c) of Section 10.1 or any Pay Out Event unless a Responsible Officer
      of the Trustee obtains actual knowledge of such failure, breach or
      Pay-Out Event or the Trustee receives written notice of such failure,
      breach or Pay Out Event from the Servicer or any Holders of Investor
      Securities evidencing Undivided Interests aggregating not less than
      10% of the Invested Amount of any Series adversely affected thereby. 
  
           (d)  The Trustee shall not be required to expend or risk its own
 funds or otherwise incur financial liability in the performance of any of
 its duties hereunder, or in the exercise of any of its rights or powers, if
 there is reasonable ground for believing that the repayment of such funds
 or adequate indemnity against such risk or liability is not reasonably
 assured to it, and none of the provisions contained in this Agreement shall
 in any event require the Trustee to perform, or be responsible for the
 manner of performance of, any of the obligations of the Servicer under this
 Agreement except during such time, if any, as the Trustee shall be the
 successor to, and be vested with the rights, duties, powers and privileges
 of, the Servicer in accordance with the terms of this Agreement. 
  
           (e)  Except for actions expressly authorized by this Agreement,
 the Trustee shall take no action reasonably likely to impair the interests
 of the Trust in any Receivable now existing or hereafter created or to
 impair the value of any Receivable now existing or hereafter created. 
  
           (f)  Except as provided in this Agreement, the Trustee shall have
 no power to vary the corpus of the Trust. 
  
           (g)  If a Responsible Officer of the Trustee, has received
 written notice that the Paying Agent or the Transfer Agent and Registrar
 shall fail to perform any obligation, duty or agreement in the manner or on
 the day required to be performed by the Paying Agent or the Transfer Agent
 and Registrar, as the case may be, under this Agreement, the Trustee shall
 be obligated promptly upon its obtaining knowledge thereof by a Responsible
 Officer of the Trustee to perform such obligation, duty or agreement in the
 manner so required. 
  
           (h)  If the Transferor has agreed to transfer any of its open-end
 revolving credit card receivables (other than the Receivables) to another
 Person, upon the written request of the Transferor, the Trustee on behalf
 of the Trust will enter into such intercreditor agreements with the
 transferee of such receivables as are customary and necessary to identify
 separately the rights, if any, of the Trust and such other Person in the
 Transferor's open-end revolving credit card receivables; provided, however,
 that the Trust shall not be required to enter into any intercreditor
 agreement that could adversely affect the interests of the Securityholders
 or the Trustee and, upon the request of the Trustee, the Transferor will
 deliver an Opinion of Counsel on any matters relating to such intercreditor
 agreement, reasonably requested by the Trustee. 
  
           Section 11.2  Certain Matters Affecting the Trustee.  Except as
 otherwise provided in Section 11.1: 
  
           (a)  the Trustee may rely on and shall be protected in acting on,
 or in refraining from acting in accordance with, the initial report, the
 Daily Report, the Settlement Statement, the annual Servicer's certificate,
 the monthly payment instructions and notification to the Trustee, the
 monthly Securityholder's statement, any resolution, Officer's Certificate,
 certificate of auditors or any other certificate, statement, instrument,
 opinion, report, notice, request, consent, order, appraisal, bond or other
 paper or document believed by it to be genuine and to have been signed or
 presented to it pursuant to this Agreement by the proper party or parties; 
  
           (b)  the Trustee may consult with counsel, and the advice or any
 Opinion of Counsel shall be full and complete authorization and protection
 in respect of any action taken or suffered or omitted by it hereunder in
 good faith and in accordance with such advice or Opinion of Counsel; 
  
           (c)  the Trustee shall be under no obligation to exercise any of
 the rights or powers vested in it by this Agreement or any Enhancement, or
 to institute, conduct or defend any litigation hereunder or in relation
 hereto, at the request, order or direction of any of the Securityholders or
 any Enhancement Provider, pursuant to the provisions of this Agreement,
 unless such Securityholders or Enhancement Provider shall have offered to
 the Trustee reasonable security or indemnity against the costs, expenses
 and liabilities which may be incurred therein or thereby; nothing contained
 herein shall, however, relieve the Trustee of the obligations, upon the
 occurrence of any Servicer Default (which has not been cured or waived) of
 which a Responsible Officer of the Trustee has knowledge, to exercise such
 of the rights and powers vested in it by this Agreement and any
 Enhancement, and to use the same degree of care and skill in its exercise
 as a prudent person would exercise or use under the circumstances in the
 conduct of his own affairs; 
  
           (d)  the Trustee shall not be personally liable for any action
 taken, suffered or omitted by it in good faith and believed by it to be
 authorized or within the discretion or rights or powers conferred upon it
 by this Agreement; 
  
           (e)  the Trustee shall not be bound to make any investigation
 into the facts of matters stated in the initial report, the Daily Report,
 the Settlement Statement, the annual Servicer's certificate, the monthly
 payment instructions and notification to the Trustee, the monthly
 Securityholders statement, any resolution, certificate, statement,
 instrument, opinion, report, notice, request, consent, order, approval,
 bond or other paper or document, unless requested in writing so to do by
 Holders of Investor Securities evidencing Undivided Interests aggregating
 more than 50% of the Invested Amount of any Series which could be adversely
 affected if the Trustee does not perform such acts; 
  
           (f)  the Trustee may execute any of the trusts or powers
 hereunder or perform any duties hereunder either directly or by or through
 agents or attorneys or a custodian, and the Trustee shall not be
 responsible for any misconduct or negligence on the part of any such agent,
 attorney or custodian appointed with due care by it hereunder; 
  
           (g)  except as may be required by subsection 11.1(a), the Trustee
 shall not be required to make any initial or periodic examination of any
 documents or records related to the Accounts or the Receivables for the
 purpose of establishing the presence or absence of defects, the compliance
 by the Transferor with its representations and warranties or for any other
 purpose; 
  
           (h)  whenever in the administration of this Agreement the Trustee
 shall deem it desirable that a matter be proved or established prior to
 taking, suffering or omitting any action hereunder, the Trustee (unless
 other evidence be herein specifically prescribed) may, in the absence of
 bad faith on its part, rely upon an Officer's Certificate; and 
  
           (i)  the right of the Trustee to perform any discretionary act
 enumerated in this Agreement or any Supplement or Enhancement shall not be
 construed as a duty, and the Trustee shall not be answerable for
 performance of any such act. 
  
           Section 11.3  Trustee Not Liable for Recitals in Securities.  The
 Trustee assumes no responsibility for the correctness of the recitals
 contained herein and in the Securities (other than the certificate of
 authentication on the Securities).  Except as set forth in Section 11.15,
 the Trustee makes no representations as to the validity or sufficiency of
 this Agreement or of the Securities (other than the certificate of
 authentication on the Securities) or of any Receivable or related document. 
 The Trustee shall not be accountable for the use or application by the
 Transferor of any of the Securities or of the proceeds of such Securities,
 or for the use or application of any funds paid to the Transferor in
 respect of the Receivables or deposited in or withdrawn from the Collection
 Account, the Excess Funding Account, the Principal Account or the Interest
 Funding Account, or any Series Account or other accounts now or hereafter
 established to effectuate the transactions contemplated herein and in
 accordance with the terms hereof.  The Trustee shall have no responsibility
 for filing any financing or continuation statement in any public office at
 any time or to otherwise perfect or maintain the perfection of any security
 interest or Lien granted to it hereunder (unless the Trustee shall have
 become the Successor Servicer) or to prepare or file any Securities and
 Exchange Commission filing for the Trust or to record this Agreement or any
 Supplement. 
  
           Section 11.4  [Reserved]. 
  
           Section 11.5  The Servicer to Pay Trustee's Fees and Expenses. 
 The Servicer covenants and agrees to pay to the Trustee from time to time,
 and the Trustee shall be entitled to receive, reasonable compensation
 (which shall not be limited by any provision of law in regard to the
 compensation of a trustee of an express trust) for all services rendered by
 the Trustee in the execution of the trust hereby created and in the
 exercise and performance of any of the powers and duties hereunder of the
 Trustee, and, subject to Section 8.4, the Servicer will pay or reimburse
 the Trustee (without reimbursement from any Investor Account, any Series
 Account or otherwise) upon its request for all reasonable expenses,
 disbursements and advances incurred or made by the Trustee in accordance
 with any of the provisions of this Agreement (including the reasonable fees
 and expenses of its agents and counsel) except any such expense,
 disbursement or advance as may arise from its own negligence or bad faith
 and except as provided in the following sentence.  If the Trustee is
 appointed Successor Servicer pursuant to Section 10.2, the provisions of
 this Section 11.5 shall not apply to expenses, disbursements and advances
 made or incurred by the Trustee in its capacity as Successor Servicer
 (which shall be covered out of the Servicing Fee). 
  
           The obligations of the Servicer under this Section 11.5 shall
 survive the termination of the Trust and the resignation or removal of the
 Trustee. 
  
           Section 11.6  Eligibility Requirements for Trustee.  The Trustee
 hereunder shall at all times (a) be a corporation organized and doing
 business under the laws of the United States of America or any state
 thereof authorized under such laws to exercise corporate trust powers,
 having a long-term unsecured debt rating of at least Baa3 by Moody's,
 having, in the case of an entity that is subject to risk-based capital
 adequacy requirements, risk-based capital of at least $50,000,000 or, in
 the case of an entity that is not subject to risk-based capital adequacy
 requirements, having a combined capital and surplus of at least $50,000,000
 and subject to supervision or examination by federal or state authority and
 (b) not be a Related Person.  If such corporation publishes reports of
 condition at least annually, pursuant to law or to the requirements of the
 aforesaid supervising or examining authority, then for the purpose of this
 Section 11.6, the combined capital and surplus of such corporation shall be
 deemed to be its combined capital and surplus as set forth in its most
 recent report of condition so published.  In case at any time the Trustee
 shall cease to be eligible in accordance with the provisions of this
 Section 11.6, the Trustee shall resign immediately in the manner and with
 the effect specified in Section 11.7. 
  
           Section 11.7  Resignation or Removal of Trustee. 
  
           (a)  The Trustee may at any time resign and be discharged from
 the Trust hereby created by giving written notice thereof to the Servicer. 
 Upon receiving such notice of resignation, the Servicer shall promptly
 appoint a successor trustee by written instrument, in duplicate, one copy
 of which instrument shall be delivered to the resigning Trustee and one
 copy to the successor trustee.  If no successor trustee shall have been so
 appointed and have accepted such appointment within 30 days after the
 giving of such notice of resignation, the resigning Trustee may petition
 any court of competent jurisdiction for the appointment of a successor
 trustee. 
  
           (b)  If at any time the Trustee shall cease to be eligible in
 accordance with the provisions of Section 11.6 hereof and shall fail to
 resign after written request therefor by the Transferor, or if at any time
 the Trustee shall be legally unable to act, or shall be adjudged bankrupt
 or insolvent, or a receiver of the Trustee or of its property shall be
 appointed, or any public officer shall take charge or control of the
 Trustee or of its property or affairs for the purpose of rehabilitation,
 conservation or liquidation, then the Transferor may, but shall not be
 required to, remove the Trustee and 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. 
  
           (c)  If (i) the Trustee shall fail to perform any of its
 obligations hereunder, (ii) a Securityholder shall deliver written notice
 of such failure to the Trustee, and (iii) the Trustee shall not have
 corrected such failure for 60 days thereafter, then the Holders of Investor
 Securities representing more than 50% of the Invested Amount (including
 related commitments of holders of Variable Funding Securities) 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. 
  
           (d)  Any resignation or removal of the Trustee and appointment of
 a successor trustee pursuant to any of the provisions of this Section 11.7
 shall not become effective until acceptance of appointment by the successor
 trustee as provided in Section 11.8 hereof and any liability of the Trustee
 arising hereunder shall survive such appointment of a successor trustee. 
 Notice of any resignation or removal of the Trustee and appointment of a
 successor trustee shall be provided to Moody's and Standard & Poor's by the
 Servicer in a prompt manner. 
  
           Section 11.8  Successor Trustee. 
  
           (a)  Any successor trustee appointed as provided in Section 11.7
 hereof shall execute, acknowledge and deliver to the Transferor and to its
 predecessor Trustee an instrument accepting such appointment hereunder, and
 thereupon the resignation or removal of the predecessor Trustee shall
 become effective and such successor trustee, without any further act, deed
 or conveyance, shall become fully vested with all the rights, powers,
 duties and obligations of its predecessor hereunder, with the like effect
 as if originally named as Trustee herein.  The predecessor Trustee shall
 deliver to the successor trustee all documents and statements held by it
 hereunder, and the Transferor and the predecessor Trustee shall execute and
 deliver such instruments and do such other things as may reasonably be
 required for fully and certainly vesting and confirming in the successor
 trustee all such rights, powers, duties and obligations. 
  
           (b)  No successor trustee shall accept appointment as provided in
 this Section 11.8 unless at the time of such acceptance such successor
 trustee shall be eligible under the provisions of Section 11.6 hereof. 
  
           (c)  Upon acceptance of appointment by a successor trustee as
 provided in this Section 11.8, such successor trustee shall mail notice of
 such succession hereunder to all Securityholders at their addresses as
 shown in the Security Register. 
  
           Section 11.9  Merger or Consolidation of Trustee.  Any Person
 into which the Trustee may be merged or converted or with which it may be
 consolidated, or any Person resulting from any merger, conversion or
 consolidation to which the Trustee shall be a party, or any Person
 succeeding to all or substantially all of the corporate trust business of
 the Trustee, shall be the successor of the Trustee hereunder, provided such
 corporation shall be eligible under the provisions of Section 11.6 hereof,
 without the execution or filing of any paper or any further act on the part
 of any of the parties hereto, anything herein to the contrary
 notwithstanding. 
  
           Section 11.10  Appointment of Co-Trustee or Separate Trustee. 
  
           (a)  Notwithstanding any other provisions of this Agreement, at
 any time, for the purpose of meeting any legal requirements of any
 jurisdiction in which any part of the Trust may at the time be located, the
 Trustee shall have the power and may execute and deliver all instruments to
 appoint one or more Persons to act as a co-trustee or co-trustees, or
 separate trustee or separate trustees, of all or any part of the Trust, and
 to vest in such Person or Persons, in such capacity and for the benefit of
 the Securityholders, such title to the trust, or any part thereof, and,
 subject to the other provisions of this Section 11.10, such powers, duties,
 obligations, rights and trusts as the Trustee may consider necessary or
 desirable.  No co-trustee or separate trustee hereunder shall be required
 to meet the terms of eligibility as a successor trustee under Section 11.6
 and no notice to Securityholders of the appointment of any co-trustee or
 separate trustee shall be required under Section 11.8.  The Trustee shall
 provide written notice to each Rating Agency of any co-trustee or separate
 trustee so appointed . 
  
           (b)  Every separate trustee and co-trustee shall, to the extent
 permitted by law, be appointed and act subject to the following provisions
 and conditions: 
  
                (i)  all rights, powers, duties and obligations conferred or
      imposed upon the Trustee shall be conferred or imposed upon and
      exercised or performed by the Trustee and such separate trustee or co-
      trustee jointly (it being understood that such separate trustee or co-
      trustee is not authorized to act separately without the Trustee
      joining in such act), except to the extent that under any laws of any
      jurisdiction in which any particular act or acts are to be performed
      (whether as Trustee hereunder or as successor to the Servicer
      hereunder), the Trustee shall be incompetent or unqualified to perform
      such act or acts, in which event such rights, powers, duties and
      obligations (including the holding of title to the Trust or any
      portion thereof in any such jurisdiction) shall be exercised and
      performed singly by such separate trustee or co-trustee, but solely at
      the direction of the Trustee; 
  
                (ii)  no trustee hereunder shall be personally liable by
      reason of any act or omission of any other trustee hereunder; and 
  
                (iii)  the Trustee may at any time accept the resignation of
      or remove any separate trustee or co-trustee. 
  
           (c)  Any notice, request or other writing given to the Trustee
 shall be deemed to have been given to each of the then separate trustees
 and co-trustees, as effectively as if given to each of them.  Every
 instrument appointing any separate trustee or co-trustee shall refer to
 this Agreement and the conditions of this Article XI.  Each separate
 trustee and co-trustee, upon its acceptance of the trusts conferred, shall
 be vested with the estates or property specified in its instrument of
 appointment, either jointly with the Trustee or separately, as may be
 provided therein, subject to all the provisions of this Agreement,
 specifically including every provision of this Agreement or Enhancement
 relating to the conduct of, affecting the liability of, or affording
 protection to, the Trustee.  Every such instrument shall be filed with the
 Trustee and a copy thereof given to the Servicer. 
  
           (d)  Any separate trustee or co-trustee may at any time
 constitute the Trustee as its agent or attorney-in-fact with full power and
 authority, to the extent not prohibited by law, to do any lawful act under
 or in respect to this Agreement on its behalf and in its name.  If any
 separate trustee or co-trustee shall die, become incapable of acting,
 resign or be removed, all of its estates, properties, rights, remedies and
 trusts shall vest in and be exercised by the Trustee, to the extent
 permitted by law, without the appointment of a new or successor trustee. 
  
           Section 11.11  Tax Returns.  Consistent with Section 3.7, the
 Trustee shall not, except as required by law, file any United States
 federal income tax returns on behalf of the Trust; provided, however, that
 if a class of Securities is issued that will be characterized (in the sole
 and absolute discretion of the Transferor) as equity interests in a
 partnership for federal income tax purposes, partnership information
 returns for the Trust shall be prepared and signed by the Transferor, as
 general partner, and the Transferor shall act as the "Tax Matters Partner"
 (as defined in Section 6231(a)(7) of the Internal Revenue Code).  In the
 event the Trust shall be required to file tax returns, the Servicer shall
 at its expense prepare or cause to be prepared any tax returns required to
 be filed by the Trust and, to the extent possible, shall remit such returns
 to the Trustee for signature at least five days before such returns are due
 to be filed.  The Trustee is hereby authorized to sign any such return on
 behalf of the Trust.  The Servicer shall prepare or shall cause to be
 prepared all tax information required by law to be distributed to
 Securityholders and shall deliver such information to the Trustee at least
 five days prior to the date it is required by law to be distributed to
 Securityholders.  The Trustee, upon request, will furnish the Servicer with
 all such information known to the Trustee as may be reasonably required in
 connection with the preparation of all tax returns of the Trust and shall,
 upon request, execute such return.  In no event shall the Trustee be liable
 for any liabilities, costs or expenses of the Trust, the Investor
 Securityholders or the Security Owners arising under any tax law, including
 without limitation federal, state, local or foreign income or excise taxes
 or any other tax imposed on or measured by income (or any interest or
 penalty or addition with respect thereto or arising from a failure to
 comply therewith). 
  
           Section 11.12  Trustee May Enforce Claims Without Possession of 
 Securities.  All rights of action and claims under this Agreement or any
 Series of Securities may be prosecuted and enforced by the Trustee without
 the possession of any of the Securities or the production thereof in any
 proceeding relating thereto, and any such proceeding instituted by the
 Trustee shall be brought in its own name as trustee.  Any recovery of
 judgment shall, after provision for the payment of the reasonable
 compensation, expenses, disbursements and advances of the Trustee, its
 agents and counsel, be for the ratable benefit of any Series of
 Securityholders in respect of which such judgment has been obtained. 
  
           Section 11.13  Suits for Enforcement.  If a Servicer Default of
 which a Responsible Officer of the Trustee has knowledge shall occur and be
 continuing, the Trustee, in its discretion may, subject to the provisions
 of Section 10.1, proceed to protect and enforce its rights and the rights
 of any Series of Securityholders under this Agreement by a suit, action or
 proceeding in equity or at law or otherwise, whether for the specific
 performance of any covenant or agreement contained in this Agreement or in
 aid of the execution of any power granted in this Agreement or for the
 enforcement of any other legal, equitable or other remedy as the Trustee,
 being advised by counsel, shall deem most effectual to protect and enforce
 any of the rights of the Trustee or any Series of Securityholders. 
  
           Section 11.14  Rights of Securityholders to Direct Trustee. 
 Holders of Investor Securities representing more than 50% of the Aggregate
 Invested Amount (or, with respect to any remedy, trust or power that does
 not relate to all Series, 50% of the aggregate Invested Amount of the
 Investor Securities of all Series to which such remedy, trust or power
 relates) shall have the right to direct the time, method, and place of
 conducting any proceeding for any remedy available to the Trustee, or
 exercising any trust or power conferred on the Trustee; provided, however,
 that Holders of Investor Securities representing more than 50% of the
 aggregate Invested Amount of any Class may direct the Trustee to exercise
 its rights under Section 8.6; provided, further, that, subject to Section
 11.1, the Trustee shall have the right to decline to follow any such
 direction if the Trustee being advised by counsel determines that the
 action so directed may not lawfully be taken, or if the Trustee in good
 faith shall, by a Responsible Officer or Responsible Officers of the
 Trustee, determine that the proceedings so directed would be illegal or
 involve it in personal liability or be unduly prejudicial to the rights of
 Securityholders not parties to such direction; and provided, further that
 nothing in this Agreement shall impair the right of the Trustee to take any
 action deemed proper by the Trustee and which is not inconsistent with such
 direction of such Holders of Investor Securities. 
  
           Section 11.15  Representations and Warranties of Trustee.  The
 Trustee represents and warrants that: 
  
                (i)  the Trustee is a corporation organized, existing and
      authorized to engage in the business of banking under the laws of the
      State of  its incorporation; 
  
                (ii)  the Trustee is an entity that satisfies the
      eligibility requirements of Section 11.6; 
  
                (iii)  the Trustee has full power, authority and right to
      execute, deliver and perform this Agreement, and has taken all
      necessary action to authorize the execution, delivery and performance
      by it of this Agreement; and 
  
                (iv)  this Agreement has been duly executed and delivered by
      the Trustee. 
  
           Section 11.16  Maintenance of Office or Agency. The Trustee will
 maintain at its expense an office or offices, or agency or agencies, where
 notices and demands to or upon the Trustee in respect of the Securities and
 this Agreement may be served.  The Trustee initially appoints its Corporate
 Trust Office as its office for such purposes.  The Trustee will give prompt
 written notice to the Servicer and to Securityholders (or in the case of
 Holders of Bearer Securities, in the manner provided for in the related
 Supplement) of any change in the location of the Security Register or any
 such office or agency. 
  
                            [End of Article XI] 



                                ARTICLE XII 
  
                                TERMINATION 
  
           Section 12.1  Termination of Trust. 
  
           (a)  The respective obligations and responsibilities of the
 Transferor, the Servicer and the Trustee created hereby (other than the
 obligation of the Trustee to make payments to Securityholders as hereafter
 set forth) shall terminate, except with respect to the duties described in
 Sections 7.4, 8.4 and 11.5 and subsection 12.3(b), on the Trust Termination
 Date; provided, however, that the Trust shall not terminate on the date
 specified in clause (i) of the definition of "Trust Termination Date" if
 each of the Servicer and the Holder of the Exchangeable Transferor Security
 notify the Trustee in writing, not later than five Business Days preceding
 such date, that they desire that the Trust not terminate on such date,
 which notice (such notice, a "Trust Extension") shall specify the date on
 which the Trust shall terminate (such date, the "Extended Trust Termination
 Date"); provided, however, that the Extended Trust Termination Date shall
 be not later than May 26, 2095.  The Servicer and the Holder of the
 Exchangeable Transferor Security may, on any date following the Trust
 Extension, so long as no Series of Securities is outstanding, deliver a
 notice in writing to the Trustee changing the Extended Trust Termination
 Date. 
  
           (b)  In the event that (i) the Trust has not terminated by the
 Distribution Date occurring in the second month preceding the Trust
 Termination Date, and (ii) the Invested Amount of any Series, exclusive of
 any Transferor Retained Class (after giving effect to all transfers,
 withdrawals, deposits and drawings to occur on such date and the payment of
 principal on any Series of Securities to be made on the related
 Distribution Date during such month pursuant to Article IV), would be
 greater than zero, the Servicer shall sell within 30 days after such
 Transfer Date an amount of Receivables up to the remaining Invested Amount
 if it can do so in a commercially reasonable manner.  The Servicer shall
 notify each Enhancement Provider of the proposed sale of the Receivables
 and shall provide each Enhancement Provider an opportunity to bid on the
 Receivables.  The Transferor shall have the right of first refusal to
 purchase the Receivables on terms equivalent to the best purchase offer as
 determined by the Trustee in its sole discretion.  The proceeds of any such
 sale shall be treated as Collections on the Receivables and shall be
 allocated and deposited in accordance with Article IV; provided, however,
 that the Trustee shall determine conclusively in its sole discretion the
 amount of such proceeds which are allocable to Finance Charge Collections
 and the amount of such proceeds which are allocable to Principal
 Collections.  During such thirty-day period, the Servicer shall continue to
 collect payments on the Receivables and allocate and deposit such payments
 in accordance with the provisions of Article IV. 
  
           (c)  All principal or interest with respect to any Series of
 Investor Securities shall be due and payable no later than the Series
 Termination Date with respect to such Series.  Unless otherwise provided in
 a Supplement, in the event that the Invested Amount of any Series of
 Securities is greater than zero, exclusive of any Class held by the
 Transferor, on its Series Termination Date (the "Affected Series"), after
 giving effect to all transfers, withdrawals, deposits and drawings to occur
 on such date and the payment of principal to be made on such Series on such
 date, and the Trustee will sell or cause to be sold, and the Trustee will
 pay the proceeds to all Securityholders of such Series pro rata in final
 payment of all principal of and accrued interest on such Series of
 Securities or, if any Class of such Series is subordinated, in order of
 their respective seniorities, an amount of Principal Receivables and the
 related Finance Charge Receivables (or interests therein) up to 110% of the
 Invested Amount of such Series at the close of business on such date (but
 the amount of such Principal Receivables not to be more than an amount of
 Receivables equal to the sum of (1) the product of (A) the Transferor
 Percentage, (B) the aggregate outstanding Principal Receivables and (C) a
 fraction the numerator of which is the  Invested Amount of such Series on
 such date and the denominator of which is the sum of the Invested Amounts
 of all Series on such Date and (2) the Invested Amount of such Series). 
 Receivables on which the Obligor has not made the full monthly payment for
 the prior months shall be deemed to be in default for purposes of this
 Section 12.1(c) to the extent that the cash allocated to any Class of
 Transferor Retained Securities of such Series pursuant to a sale under
 Section 12.1(c) is less than the amount that would have been allocated to
 the Exchangeable Transferor Security and the Transferor Retained Securities
 had the proceeds from such sale been allocated pursuant to Section 4.3. 
 The Servicer shall notify each Enhancement Provider of the proposed sale of
 such Receivables and shall provide each Enhancement Provider an opportunity
 to bid on such Receivables.  The Transferor shall be permitted to purchase
 such Receivables in such case and shall have a right of first refusal with
 respect thereto to the extent of a bona fide offer by an unrelated third
 party or to the extent the Receivables represent Defaulted Receivables. 
 Any proceeds of such sale in excess of such principal and interest paid
 shall be paid to the Holder of the Exchangeable Transferor Security.  Upon
 such Series Termination Date with respect to the applicable Series of
 Securities, final payment of all amounts allocable to any Investor
 Securities of such Series shall be made in the manner provided in Section
 12.3. 
  
           Section 12.2  Optional Termination.  (a)  If so provided in any
 Supplement, the Transferor may, but shall not be obligated to, cause a
 final distribution to be made in respect of the related Series of
 Securities on a Distribution Date specified in such Supplement by
 depositing into the Distribution Account or the applicable Series Account,
 not later than the Transfer Date preceding such Distribution Date, for
 application in accordance with Section 12.3, the amount specified in such
 Supplement; provided, however that if the short-term deposits or long-term
 unsecured debt obligations of the Transferor are not rated at the time of
 such purchase of Receivables at least P-3 or Baa3, respectively, by
 Moody's, no such event shall occur unless the Transferor shall deliver to
 the Trustee, with a copy to Moody's, an Officer's Certificate which shall
 have attached to it the relevant fraudulent conveyance statue, if any, and
 set forth the factual basis for a conclusion that such deposit into the
 Distribution Account or any Series Account as provided in the related
 Supplement would not constitute a fraudulent conveyance of the Transferor. 
  
           (b)  The amount deposited pursuant to subsection 12.2(a) shall be
 paid to the Investor Securityholders of the related Series pursuant to
 Section 12.3 on the related Distribution Date following the date of such
 deposit.  All Securities of a Series with respect to which a final
 distribution has been made pursuant to subsection 12.2(a) shall be
 delivered by the Holder to, and be canceled by, the Transfer Agent and
 Registrar and be disposed of in a manner satisfactory to the Trustee and
 the Transferor.  The Invested Amount of each Series with respect to which a
 final distribution has been made pursuant to subsection 12.2(a) shall, for
 the purposes of the definition of "Transferor Interest," be deemed to be
 equal to zero on the Distribution Date following the making of the deposit,
 and the Transferor Interest shall thereupon be deemed to have been
 increased by the Invested Amount of such Series. 
  
           Section 12.3  Final Payment with Respect to any Series. 
  
           (a)  Written notice of any termination, specifying the
 Distribution Date upon which the Investor Securityholders of any Series may
 surrender their Securities for payment of the final distribution with
 respect to such Series and cancellation, shall be given (subject to at
 least four Business Days' prior notice from the Servicer to the Trustee) by
 the Trustee to Investor Securityholders of such Series mailed not later
 than the fifth day of the month of such final distribution (or in the
 manner provided by the Supplement relating to such Series) specifying (i)
 the Distribution Date (which shall be the Distribution Date in the month
 (x) in which the deposit is made pursuant to subsection 2.4(e), 9.2(a),
 10.2(a), or 12.2(a) of the Agreement or such other section as may be
 specified in the related Supplement, or (y) in which the related Series
 Termination Date occurs) upon which final payment of such Investor
 Securities will be made upon presentation and surrender of such Investor
 Securities at the office or offices therein designated (which, in the case
 of Bearer Securities, shall be outside the United States), (ii) the amount
 of any such final payment and (iii) that the Record Date otherwise
 applicable to such Distribution Date is not applicable, payments being made
 only upon presentation and surrender of the Investor Securities at the
 office or offices therein specified.  The Servicer's notice to the Trustee
 in accordance with the preceding sentence shall be accompanied by an
 Officers' Certificate setting forth the information specified in Article V
 of this Agreement covering the period during the then current calendar year
 through the date of such notice and setting forth the date of such final
 distribution.  The Trustee shall give such notice to the Transfer Agent and
 Registrar and the Paying Agent at the time such notice is given to such
 Investor Securityholders. 
  
           (b)  Notwithstanding the termination of the Trust pursuant to
 subsection 12.1(a) or the occurrence of the Series Termination Date with
 respect to any Series, all funds then on deposit in the Excess Funding
 Account, the Interest Funding Account, the Principal Account, the
 Distribution Account or any Series Account applicable to the related Series
 shall continue to be held in trust for the benefit of the Securityholders
 of the related Series and the Paying Agent or the Trustee shall pay such
 funds to the Securityholders of the related Series upon surrender of their
 Securities (which surrenders and payments, in the case of Bearer
 Securities, shall be made only outside the United States).  In the event
 that all of the Investor Securityholders of any Series shall not surrender
 their Securities for cancellation within six months after the date
 specified in the above-mentioned written notice, the Trustee shall give a
 second written notice (or, in the case of Bearer Securities, publication
 notice) to the remaining Investor Securityholders of such Series upon
 receipt of the appropriate records from the Transfer Agent and Registrar to
 surrender their Securities for cancellation and receive the final
 distribution with respect thereto.  If within one and one half years after
 the second notice with respect to a Series, all the Investor Securities of
 such Series shall not have been surrendered for cancellation, the Trustee
 may take appropriate steps or may appoint an agent to take appropriate
 steps, to contact the remaining Investor Securityholders of such Series
 concerning surrender of their Securities, and the cost thereof shall be
 paid out of the funds in the Distribution Account or any Series Account
 held for the benefit of such Investor Securityholders.  The Trustee and the
 Paying Agent shall pay to the Transferor upon request any monies held by
 them for the payment of principal or interest which remains unclaimed for
 two years.  After payment to the Transferor, Investor Securityholders
 entitled to the money must look to the Transferor for payment as general
 creditors unless an applicable abandoned property law designates otherwise. 
  
           (c)  All Securities surrendered for payment of the final
 distribution with respect to such Securities and cancellation shall be
 canceled by the Transfer Agent and Registrar and be disposed of in a manner
 satisfactory to the Trustee and the Transferor. 
  
           Section 12.4  Termination Rights of Holder of  Exchangeable
 Transferor Security.  Upon the termination of the Trust pursuant to Section
 12.1, and after payment of all amounts due hereunder on or prior to such
 termination and the surrender of the Exchangeable Transferor Security, the
 Trustee shall execute a written reconveyance substantially in the form of
 Exhibit F pursuant to which it shall reconvey to the Holder of the
 Exchangeable Transferor Security (without recourse, representation or
 warranty) all right, title and interest of the Trust in the Receivables,
 whether then existing or thereafter created, all moneys due or to become
 due with respect thereto (including all accrued interest theretofore posted
 as Finance Charge Receivables) allocable to the Trust pursuant to any
 Supplement, except for amounts held by the Trustee pursuant to subsection
 12.3(b).  The Trustee shall execute and deliver such instruments of
 transfer and assignment, in each case prepared by the Transferor and
 without recourse, representation or warranty (other than a warranty that
 such property is conveyed free and clear of any Lien of any Person claiming
 by or through the Trustee) as shall be reasonably requested by the Holder
 of the Exchangeable Transferor Security to vest in such Holder all right,
 title and interest which the Trust had in the Receivables and other Trust
 Property. 
  
                            [End of Article XII] 



                                ARTICLE XIII 
  
                          MISCELLANEOUS PROVISIONS 
  
           Section 13.1  Amendment. 
  
           (a)  This Agreement (including any Supplement) may be amended
 from time to time by the Servicer, the Transferor and the Trustee, without
 the consent of any of the Securityholders, (i) to cure any ambiguity, to
 revise any exhibits or Schedules (other than Schedule 1), to correct or
 supplement any provisions herein or thereon which may be inconsistent with
 any other provisions herein or thereon or (ii) to add any other provisions
 with respect to matters or questions raised under this Agreement which
 shall not be inconsistent with the provisions of this Agreement; provided,
 however, that such action shall not, as evidenced by an Opinion of Counsel,
 adversely affect in any material respect the interests of any of the
 Investor Securityholders.  Additionally, this Agreement may be amended from
 time to time by the Servicer, the Transferor and the Trustee, without the
 consent of any of the Securityholders, to add to or change any of the
 provisions of this Agreement to provide that Bearer Securities  may be
 registrable as to principal, to change or eliminate any restrictions on the
 payment of principal of (or premium, if any) or any interest on Bearer
 Securities  to comply with the Bearer Rules, to permit Bearer Securities 
 to be issued in exchange for Registered Securities (if then permitted by
 the Bearer Rules), to permit Bearer Securities  to be issued in exchange
 for Bearer Securities  of other authorized denominations or to permit the
 issuance of Securities in uncertificated form. 
  
           This Agreement (including any Supplement), and any schedule or
 exhibit thereto may also be amended from time to time by the Servicer, the
 Transferor and the Trustee, without the consent of any of the
 Securityholders, for the purpose of adding any provisions to or changing in
 any manner or eliminating any of the provisions of this Agreement, or of
 modifying in any manner the rights of the Holders of Securities; provided, 
 however, that (i) the Servicer shall have provided an Officer's Certificate
 to the Trustee to the effect that such amendment will not materially and
 adversely affect the interests of the Securityholders, (ii) such amendment
 shall not, as evidenced by an Opinion of Counsel, cause the Trust to be
 characterized for Federal income tax purposes as an association taxable as
 a corporation or otherwise have any material adverse impact on the Federal
 income taxation of any outstanding Series of Investor Securities or any
 Security Owner and (iii) the Servicer shall have provided at least ten
 Business Days prior written notice to each Rating Agency of such amendment
 and shall have received written confirmation from each Rating Agency to the
 effect that the rating of any Series or any class of any Series will not be
 reduced or withdrawn as a result of such amendment; provided, further, that
 such amendment shall not reduce in any manner the amount of, or delay the
 timing of, distributions which are required to be made on any Investor
 Security of such Series without the consent of the related Investor
 Securityholder, change the definition of or the manner of calculating the
 interest of any Investor Securityholder of such Series without the consent
 of the related Investor Securityholder or reduce the percentage pursuant to
 Subsection 13.1(b) required to consent to any such amendment, in each case
 without the consent of all such Investor Securityholders. 
  
           (b)  This Agreement and any Supplement may also be amended from
 time to time by the Servicer, the Transferor and the Trustee with the
 consent of the Holders of Investor Securities evidencing Undivided
 Interests aggregating not less than 66-2/3% of the Invested Amount of each
 and every Series adversely affected, for the purpose of adding any
 provisions to or changing in any manner or eliminating any of the
 provisions of this Agreement or of modifying in any manner the rights of
 the Investor Securityholders of any Series then issued and outstanding;
 provided, however, that no such amendment under this subsection shall (i)
 reduce in any manner the amount of, or delay the timing of, distributions
 which are required to be made on any Investor Security of such Series
 without the consent of all of the related Investor Securityholders; (ii)
 change the definition of or the manner of calculating the interest of any
 Investor Securityholder of such Series without the consent of the related
 Investor Securityholder or (iii) reduce the aforesaid percentage required
 to consent to any such amendment, in each case without the consent of all
 such Investor Securityholders. 
  
           (c)  Notwithstanding anything in this Section 13.1 to the
 contrary, the Supplement with respect to any Series may be amended on the
 items and in accordance with the procedures provided in such Supplement. 
  
           (d)  Promptly after the execution of any such amendment (other
 than an amendment pursuant to paragraph (a)), the Trustee shall furnish
 notification of the substance of such amendment to each Investor
 Securityholder of each Series adversely affected and ten Business Days
 prior to the proposed effective date for such amendment the Servicer shall
 furnish notification of the substance of such amendment to each Rating
 Agency providing a rating for such Series. 
  
           (e)  It shall not be necessary to obtain the consent of Investor
 Securityholders under this Section 13.1 to approve the particular form of
 any proposed amendment, but it shall be sufficient if such consent shall
 approve the substance thereof.  The manner of obtaining such consents and
 of evidencing the authorization of the execution thereof by Investor
 Securityholders shall be subject to such reasonable requirements as the
 Trustee may prescribe. 
  
           (f)  Any Supplement executed and delivered pursuant to Section
 6.9 and any amendments regarding the addition or removal of Receivables
 from the Trust as provided in Sections 2.6 or 2.7, executed in accordance
 with the provisions hereof, shall not be considered amendments to this
 Agreement for the purpose of subsections 13.1(a) and (b). 
  
           (g)  In connection with any amendment, the Trustee may request an
 Opinion of Counsel from the Transferor or Servicer to the effect that the
 amendment complies with all requirements of this Agreement.  The Trustee
 may, but shall not be obligated to, enter into any amendment which affects
 the Trustee's rights, duties or immunities under this Agreement or
 otherwise. 
  
           Section 13.2  Protection of Right, Title and Interest to Trust. 
  
           (a)  The Servicer shall cause this Agreement, all amendments
 hereto and/or all financing statements and continuation statements and any
 other necessary documents covering the Securityholders and the Trustee's
 right, title and interest to the Trust to be promptly recorded, registered
 and filed, and at all times to be kept recorded, registered and filed, all
 in such manner and in such places as may be required by law fully to
 preserve and protect the right, title and interest of the Securityholders
 or the Trustee, as the case may be, hereunder to all property comprising
 the Trust.  The Servicer shall deliver to the Trustee file-stamped copies
 of, or filing receipts for, any document recorded, registered or filed as
 provided above, as soon as available following such recording, registration
 or filing.  The Transferor shall cooperate fully with the Servicer in
 connection with the obligations set forth above and will execute any and
 all documents reasonably required to fulfill the intent of this subsection
 13.2(a). 
  
           (b)  Within 30 days after the Transferor makes any change in its
 name, identity or corporate structure which would make any financing
 statement or continuation statement filed in accordance with paragraph (a)
 above materially misleading within the meaning of Section 9-402(7) of the
 UCC as in effect in the Relevant UCC State, the Transferor shall give the
 Trustee written notice of any such change and shall file such financing
 statements or amendments as may be necessary to continue the perfection of
 the Trust's security interest in the Receivables and the proceeds thereof. 
  
           (c)  Each of the Transferor and the Servicer will give the
 Trustee prompt written notice of any relocation of any office from which it
 services Receivables or keeps records concerning the Receivables or of its
 principal executive office and whether, as a result of such relocation, the
 applicable provisions of the UCC would require the filing of any amendment
 of any previously filed financing or continuation statement or of any new
 financing statement and shall file such financing statements or amendments
 as may be necessary to continue the perfection of the Trust's security
 interest in the Receivables and the proceeds thereof.  Each of the
 Transferor and the Servicer will at all times maintain each office from
 which it services Receivables and its principal executive office within the
 United States of America. 
  
           (d)  The Servicer will deliver to the Trustee on or before March
 31 of each year, beginning with March 31, 1996, an Opinion of Counsel,
 substantially in the form of Exhibit E and upon each date that any
 Supplemental Accounts are to be included in the Accounts pursuant to
 subsection 2.6(c) an Opinion of Counsel substantially in the form of
 Exhibit I. 
  
           Section 13.3  Limitation on Rights of Securityholders. 
  
           (a)  The death or incapacity of any Investor Securityholder shall
 not operate to terminate this Agreement or the Trust, nor shall such death
 or incapacity entitle such Securityholder's legal representatives or heirs
 to claim an accounting or to take any action or commence any proceeding in
 any court for a partition or winding up of the Trust, nor otherwise affect
 the rights, obligations and liabilities of the parties hereto or any of
 them. 
  
           (b)  No Investor Securityholder shall have any right to vote
 (except with respect to the Investor Securityholders as provided in Section
 13.1 hereof) or in any manner otherwise control the operation and
 management of the Trust, or the obligations of the parties hereto, nor
 shall anything herein set forth, or contained in the terms of the
 Securities, be construed so as to constitute the Securityholders from time
 to time as members of an association; nor shall any Investor Securityholder
 be under any liability to any third person by reason of any action taken by
 the parties to this Agreement pursuant to any provision hereof. 
  
           (c)  No Securityholder shall have any right by virtue of any
 provisions of this Agreement to institute any suit, action or proceeding in
 equity or at law upon or under or with respect to this Agreement, unless
 such Securityholder previously shall have given written notice to the
 Trustee, and unless the Holders of Securities evidencing Undivided
 Interests aggregating more than 50% of the Invested Amount of any Series
 which may be adversely affected but for the institution of such suit,
 action or proceeding, shall have made written request upon the Trustee to
 institute such action, suit or proceeding in its own name as Trustee
 hereunder and shall have offered to the Trustee such reasonable indemnity
 as it may require against the costs, expenses and liabilities to be
 incurred therein or thereby, and the Trustee, for 60 days after its receipt
 of such notice, request and offer of indemnity, shall have neglected or
 refused to institute any such action, suit or proceeding; it being
 understood and intended, and being expressly covenanted by each
 Securityholder with every other Securityholder and the Trustee, that no one
 or more Securityholders shall have the right in any manner whatever by
 virtue or by availing itself or themselves of any provisions of this
 Agreement to affect, disturb or prejudice the rights of the Securityholders
 of any other of the Securities, or to obtain or seek to obtain priority
 over or preference to any other such Securityholder, or to enforce any
 right under this Agreement, except in the manner herein provided and for
 the equal, ratable and common benefit of all Securityholders.  For the
 protection and enforcement of the provisions of this Section 13.3, each and
 every Securityholder and the Trustee shall be entitled to such relief as
 can be given either at law or in equity. 
  
           Section 13.4  Governing Law.  THIS AGREEMENT SHALL BE CONSTRUED
 IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE WITHOUT REFERENCE TO
 ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF
 THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS. 
  
           Section 13.5  Notices.  All demands, notices and communications
 hereunder shall be in writing and shall be deemed to have been duly given
 if personally delivered at, sent by facsimile to, sent by courier at or
 mailed by registered mail, return receipt requested, to (a) in the case of
 the Transferor to 600 South Highway 169, Suite 300, St. Louis Park,
 Minnesota 55426, Attention:  Chief Financial Officer and General Counsel,
 with a copy to the Servicer as provided below, (b) in the case of the
 Servicer, 6909 East Greenway Parkway, Scottsdale, Arizona  85254,
 Attention: Treasurer with a copy to 600 South Highway 169, Suite 300, St.
 Louis Park, Minnesota 55426, Attention:   Treasurer and General Counsel,
 (c) in the case of the Trustee, to the Corporate Trust Office, (d) in the
 case of the Enhancement Provider for a particular Series, the address, if
 any, specified in the Supplement relating to such Series and (e) in the
 case of the Rating Agency for a particular Series, the address, if any,
 specified in the Supplement relating to such Series; or, as to each party,
 at such other address as shall be designated by such party in a written
 notice to each other party.  Unless otherwise provided with respect to any
 Series in the related Supplement any notice required or permitted to be
 mailed to a Securityholder shall be given by first class mail, postage
 prepaid, at the address of such Securityholder as shown in the Security
 Register, or with respect to any notice required or permitted to be made to
 the Holders of Bearer Securities, by publication in the manner provided in
 the related Supplement.  If and so long as any Series or Class is listed on
 the Luxembourg Stock Exchange and such Exchange shall so require, any
 Notice to Investor Securityholders shall be published in an authorized
 newspaper of general circulation in Luxembourg within the time period
 prescribed in this Agreement.  Any notice so mailed within the time
 prescribed in this Agreement shall be conclusively presumed to have been
 duly given, whether or not the Securityholder receives such notice. 
  
           Section 13.6  Severability of Provisions.  If any one or more of
 the covenants, agreements, provisions or terms of this Agreement shall for
 any reason whatsoever be held invalid, then such covenants, agreements,
 provisions or terms shall be deemed severable from the remaining covenants,
 agreements, provisions or terms of this Agreement and shall in no way
 affect the validity or enforceability of the other provisions of this
 Agreement or of the Securities or rights of the Securityholders thereof. 
  
           Section 13.7  Assignment.  Notwithstanding anything to the
 contrary contained herein, except as provided in Section 8.2, this
 Agreement may not be assigned by the Servicer without the prior consent of
 Holders of Investor Securities representing not less than 66 2/3% of the
 Invested Amount of each Series on a Series by Series basis. Upon such
 assignment, the Trustee shall provide notice to Moody's in a prompt manner. 
  
           Section 13.8  Securities Non-Assessable and Fully Paid.  Except
 to the extent otherwise expressly provided in Section 7.4 with respect to
 the Transferor, it is the intention of the parties to this Agreement that
 the Investor Securityholders shall not be personally liable for obligations
 of the Trust, that the Undivided Interests represented by the Securities
 shall be non-assessable for any losses or expenses of the Trust or for any
 reason whatsoever, and that Securities upon authentication thereof by the
 Trustee pursuant to Sections 2.1 and 6.2 are and shall be deemed fully
 paid. 
  
           Section 13.9  Further Assurances.  The Transferor and the
 Servicer agree to do and perform, from time to time, any and all acts and
 to execute any and all further instruments required or reasonably requested
 by the Trustee more fully to effect the purposes of this Agreement,
 including, without limitation, the execution of any financing statements or
 continuation statements relating to the Receivables and the other Trust
 Property for filing under the provisions of the UCC of any applicable
 jurisdiction. 
  
           Section 13.10  No Waiver; Cumulative Remedies.  No failure to
 exercise and no delay in exercising, on the part of the Trustee, any
 Enhancement Provider or the Investor Securityholders, any right, remedy,
 power or privilege hereunder, shall operate as a waiver thereof; nor shall
 any single or partial exercise of any right, remedy, power or privilege
 hereunder preclude any other or further exercise thereof or the exercise of
 any other right, remedy, power or privilege.  The rights, remedies, powers
 and privileges herein provided are cumulative and not exhaustive of any
 rights, remedies, powers and privileges provided by law. 
  
           Section 13.11  Counterparts.  This Agreement may be executed in
 two or more counterparts (and by different parties on separate
 counterparts), each of which shall be an original, but all of which
 together shall constitute one and the same instrument. 
  
           Section 13.12  Third-Party Beneficiaries.  This Agreement will
 inure to the benefit of and be binding upon the parties hereto, the
 Securityholders and, to the extent provided in the related Supplement, to
 the Enhancement Provider named therein, and their respective successors and
 permitted assigns.  Except as otherwise provided in this Article XIII, no
 other Person will have any right or obligation hereunder. 
  
           Section 13.13  Actions by Securityholders. 
  
           (a)  Wherever in this Agreement a provision is made that an
 action may be taken or a notice, demand or instruction given by Investor
 Securityholders, such action, notice or instruction may be taken or given
 by any Investor Securityholder, unless such provision requires a specific
 percentage of Investor Securityholders. 
  
           (b)  Any request, demand, authorization, direction, notice,
 consent, waiver or other act by a Securityholder shall bind such
 Securityholder and every subsequent holder of such Security issued upon the
 registration of transfer thereof or in exchange therefor or in lieu thereof
 in respect of anything done or omitted to be done by the Trustee or the
 Servicer in reliance thereon, whether or not notation of such action is
 made upon such Security. 
  
           (c)  Any request, demand, authorization, direction, notice,
 consent, waiver or other action provided by this Agreement or any
 Supplement to be given or taken by Securityholders may be embodied in and
 evidenced by one or more instruments of substantially similar tenor signed
 by such Securityholders in person or by agent duly appointed in writing;
 and except as herein otherwise expressly provided, such action shall become
 effective when such instrument or instruments are delivered to the Trustee
 and, when required, to the Transferor or the Servicer.  Proof of execution
 of any such instrument or of a writing appointing any such agent shall be
 sufficient for any purpose of this Agreement or any Supplement and
 conclusive in favor of the Trustee, the Transferor and the Servicer, if
 made in the manner provided in this Section. 
  
           (d)  The fact and date of the execution by any Securityholder of
 any such instrument or writing may be proved in any reasonable manner which
 the Trustee deems sufficient. 
  
           Section 13.14  Rule 144A Information.  For so long as any of the
 Investor Securities of any Series or any Class are "restricted securities"
 within the meaning of Rule 144(a)(3) under the Securities Act, each of the
 Transferor, the Servicer, the Trustee and the Enhancement Provider for such
 Series agree to cooperate with each other to provide to any Investor
 Securityholders of such Series or Class and to any prospective purchaser of
 Securities designated by such an Investor Securityholder upon the request
 of such Investor Securityholder or prospective purchaser, any information
 required to be provided to such holder or prospective purchaser to satisfy
 the condition set forth in Rule 144A(d)(4) under the Securities Act. 
  
           Section 13.15  Merger and Integration.  Except as specifically
 stated otherwise herein, this Agreement sets forth the entire understanding
 of the parties relating to the subject matter hereof, and all prior
 understandings, written or oral, are superseded by this Agreement.  This
 Agreement may not be modified, amended, waived or supplemented except as
 provided herein. 
  
           Section 13.16  Headings.  The headings herein are for purposes of
 reference only and shall not otherwise affect the meaning or interpretation
 of any provision hereof. 
  
                           [End of Article XIII] 
  



           IN WITNESS WHEREOF, the Transferor, the Servicer and the Trustee
 have caused this Agreement to be duly executed by their respective officers
 as of the day and year first above written. 
  
  
                          METRIS RECEIVABLES, INC., 
                          Transferor 
  
  
                          By:_________________________________
                                Name:    
                                Title:   
  
  
                          DIRECT MERCHANTS CREDIT CARD BANK,  
                                NATIONAL ASSOCIATION, Servicer 
  
  
                          By:_________________________________
                                Name:    
                                Title:   
  
  
                          THE BANK OF NEW YORK (DELAWARE), 
                          Trustee 
  
  
                          By:_________________________________
                                Name:    
                                Title:   



                                                                 SCHEDULE 1 
  
  
                          TAX RETURNS AND PAYMENTS 
  
 FCI (for so long as FCI owns 80% or more of the common stock of Metris) or
 else Metris and its subsidiaries have filed all applicable federal, state
 and material local tax returns and have paid or caused to be paid all
 associated taxes due and payable on such returns or on any assessments
 received by them; except that FCI (for so long as FCI owns 80% or more of
 the common stock of Metris) or its subsidiaries have not filed certain tax
 returns purported to be required because they believe the requirements are
 invalid and unenforceable under the commerce clause of the United States
 Constitution as interpreted by the Supreme Court in National Bellas Hess v.
 Department of Revenue of Illinois, 386 U.S. 753 (1967) and the supporting
 lines of cases, including Quill Corp. v. North Dakota, 112 S. Ct. 1904
 (1992).  The following are the states in which FCI (for so long as FCI owns
 80% or more of the common stock of Metris) or its subsidiaries are
 currently collecting sales/use taxes: 
  
 California           Oklahoma 
 Florida              Pennsylvania 
 Illinois             South Carolina 
 Iowa                 South Dakota 
 Minnesota            Tennessee 
 New York             Utah 
 Ohio                 Wisconsin
  
 Notwithstanding the Supreme Court decisions, the following states, to the
 best knowledge of FCI (for so long as FCI owns 80% or more of the common
 stock of Metris) or its subsidiaries, currently have legislation in effect
 which purports or may purport to require FCI (for so long as FCI owns 80%
 or more of the common stock of Metris) or else Metris or its subsidiaries
 to collect sales or use taxes: 
  
 Alabama          Iowa                New Jersey           Tennessee
 Arizona          Kansas              New Mexico           Texas
 Arkansas         Kentucky            New York             Utah
 California       Louisiana           North Carolina       Vermont
 Colorado         Massachusetts       North Dakota         Virginia
 Connecticut      Michigan            Ohio                 Washington
 Florida          Minnesota           Oklahoma             West Virginia]
 Georgia          Mississippi         Pennsylvania
 Idaho            Missouri            Rhode Island
 Illinois         Nebraska            South Carolina 
 Indiana          Nevada              South Dakota

           In addition, because one of the subsidiaries of Metris, Direct
 Merchants Credit Card Bank, National Association, is a national banking
 entity which derives the majority of its income from Mastercard credit
 cards, it may be subject to special financial institution rules in certain
 states.  Such rules attempt to impute state income tax nexus to a credit
 card company if it obtains finance revenue and/or has credit card
 receivables generated from customers in that state.  Of the states that
 have adopted such financial institution rules, Minnesota is the only state
 where Metris and its subsidiaries are currently filing income or franchise
 tax returns.  States which currently have rules pursuant to which they may
 attempt to impose income tax nexus based upon such credit card activity
 include: 
  
 Arkansas 
 California 
 Hawaii 
 Indiana 
 Massachusetts 
 Minnesota 
 New Mexico 
 Tennessee 
  
 Direct Merchants Credit Card Bank, National Association has not filed in
 states other than Minnesota because it believes the above referenced
 financial institution rules to be unconstitutional.



                                                                 SCHEDULE 2 
  
                                NOMENCLATURE LIST
  
      The following is a table listing the terms used in the Pooling and
 Servicing Agreement prior to this Amended and Restated Pooling and
 Servicing Agreement which have been renamed in this Amended and Restated
 Pooling and Servicing Agreement.  The terms used in the Pooling and
 Servicing Agreement prior to this Amended and Restated Pooling and
 Servicing Agreement will keep their meaning with respect to each Series
 issued prior to the Amendment Closing Date and outstanding on the date
 hereof consistent with this table. 
  
                                           Terms Used in This Amended and
 Terms Used in Pooling and Servicing       Restated Pooling and Servicing 
 Agreement Prior to Amendment              Agreement
   
 Bearer Certificate                        Bearer Security
 Bearer Certificateholder                  Bearer Securityholder
 Book-Entry Certificates                   Book-Entry Securities
 Certificate Owner                         Security Owner
 Certificate Principal                     Security Principal
 Certificate Rate                          Security Rate
 Certificate Register                      Security Register
 Certificateholders                        Securityholders
 Certificates                              Securities
 Definitive Certificates                   Definitive Securities
 Euro-Certificate Exchange Date            Euro-Security Exchange Date
 Exchangeable Transferor Certificate       Exchangeable Transferor Security
 Global Certificate                        Global Security
 Investor Certificateholder                Investor Securityholder
 Investor Certificates                     Investor Securities
 Investor Charge-Off                       Series Charge-Off
 Investor Default Amount                   Series Default Amount
 Registered Certificates                   Registered Securities
 Supplemental Certificate                  Supplemental Security
 Transferor Retained                       Transferor Retained
 Certificate                               Security
 Unfunded Certificate                      Unfunded Security
 Variable Funding                          Variable Funding
 Certificates                              Securities



                                                                  EXHIBIT A 
  
                  FORM OF EXCHANGEABLE TRANSFEROR SECURITY 
  
 No. 1                                                             One Unit 
  
                            METRIS MASTER TRUST 
                           ASSET BACKED SECURITY 
  
  
 THIS SECURITY WAS ISSUED PURSUANT TO AN EXEMPTION FROM REGISTRATION UNDER
 THE SECURITIES ACT OF 1933, AS AMENDED (THE "ACT"), AND MAY BE SOLD ONLY
 PURSUANT TO A REGISTRATION STATEMENT EFFECTIVE UNDER THE ACT OR AN
 EXEMPTION FROM THE PROVISIONS OF SECTION 5 OF THE ACT.  IN ADDITION, THE
 TRANSFER OF THIS SECURITY IS SUBJECT TO RESTRICTIONS SET FORTH IN THE
 POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.  A COPY OF THE POOLING
 AND SERVICING AGREEMENT WILL BE FURNISHED TO THE HOLDER OF THIS SECURITY BY
 THE TRUSTEE UPON WRITTEN REQUEST. 
  
               This Security represents an Undivided Interest 
                         in the Metris Master Trust 
  
 Evidencing an undivided interest in a trust, the corpus of which consists
 of open-end or revolving credit receivables generated from time to time in
 the ordinary course of business by Direct Merchants Credit Card Bank,
 National Association ("DMCCB" or the "Servicer") and other assets and
 interests constituting the Trust under the Pooling and Servicing Agreement
 described below. 
  
              (Not an interest in or a recourse obligation of 
                         Metris Receivables, Inc., 
          Direct Merchants Credit Card Bank, National Association 
                    or any Affiliate of either of them.) 
  
           This certifies that METRIS RECEIVABLES, INC. ("MRI," the "Holder"
 or the "Transferor," as the context requires) is the registered owner of a
 fractional undivided interest in the Metris Master Trust (the "Trust")
 issued pursuant to the Amended and Restated Pooling and Servicing
 Agreement, dated as of July 30, 1998 (the "Pooling and Servicing
 Agreement"; such term to include any amendment or Supplement thereto) by
 and among MRI, as Transferor, DMCCB, as the Servicer, and The Bank of New
 York (Delaware), as Trustee (the "Trustee"), as supplemented by each
 supplement thereto existing from time to time.  The corpus of the Trust
 will include (i) a portfolio of Receivables (the "Receivables") generated
 from time to time by DMCCB satisfying certain criteria, (ii) all funds to
 be collected from Obligors in respect of the Receivables, (iii) all right,
 title, and interest of the Transferor in, to, and under the Purchase
 Agreement, (iv) the benefit of funds on deposit in the Excess Funding
 Account, (v) Recoveries, (vi) moneys on deposit in the Pre-Funding Account,
 (vii) all proceeds of the foregoing, (viii) all monies and investments due
 or to become due with respect thereto and all amounts received with respect
 to the Receivables in existence on the Closing Date or generated
 thereafter, all monies on deposit in the Collection Account, the Interest
 Funding Account, the Principal Account, the Distribution Account, the Pre-
 Funding Account and the Excess Funding Account (excluding any investment
 earnings on such deposited amounts except for such amounts as are on
 deposit in the Pre-Funding Account and the Excess Funding Account), and all
 other assets and interests constituting the Trust and (ix) all proceeds of
 the foregoing. 
  
           To the extent not defined herein, the capitalized terms used
 herein have the meanings assigned in the Pooling and Servicing Agreement. 
 This Security is issued under and is subject to the terms, provisions and
 conditions of the Pooling and Servicing Agreement, to which Pooling and
 Servicing Agreement, as amended from time to time, the Holder by virtue of
 the acceptance hereof assents and by which the Holder is bound. 
  
           This Security has not been registered or qualified under the
 Securities Act of 1933, as amended, or any state securities law.  No sale,
 transfer or other disposition of this Security shall be permitted other
 than in accordance with the provisions of Section 6.3, 6.9 or 7.2 of the
 Pooling and Servicing Agreement. 
  
           The Receivables arise generally from revolving consumer credit
 card accounts. 
  
           This  Security is the Exchangeable Transferor Security (the
 "Security"), which represents an undivided interest in the Trust, including
 the right to receive the Collections and other amounts at the times and in
 the amounts specified in the Pooling and Servicing Agreement to be paid to
 the Holder of the Exchangeable Transferor Security.  The aggregate interest
 represented by this Security at any time in the Principal Receivables in
 the Trust shall not exceed the Transferor Interest at such time.  In
 addition to this Security, Series of Investor Securities will be issued to
 investors pursuant to the Pooling and Servicing Agreement, each of which
 will represent an Undivided Interest in the Trust.  This Security shall not
 represent any interest in any Enhancement, except to the extent provided in
 the Pooling and Servicing Agreement.  The Transferor Interest on any date
 of determination will be an amount equal to the aggregate amount of
 Principal Receivables at the end of the day immediately prior to such date
 of determination plus amounts on deposit in the Excess Funding Account and
 Pre-Funding Account (but not including any investment earnings thereon)
 minus the Aggregate Invested Amount at the end of such day. 
  
           The Servicer shall deposit all Collections in the Collection
 Account as promptly as possible after the Date of Processing of such
 Collections.  Unless otherwise stated in any Supplement, throughout the
 existence of the Trust, the Servicer shall allocate to the Holder of the
 Security an amount equal to the product of (A) the Transferor Percentage
 and (B) the aggregate amount of such Principal Collections and Finance
 Charge Collections, respectively, in respect of each Monthly Period. 
 Notwithstanding the first sentence of this paragraph, the Servicer need not
 deposit this amount or any other amounts so allocated to the Security
 pursuant to the Pooling and Servicing Agreement into the Collection Account
 and shall pay, or be deemed to pay, such amounts as collected to the Holder
 of the Security. 
  
           DMCCB or any permitted successor or assignee, as Servicer, is
 entitled to receive as servicing compensation a monthly servicing fee.  The
 portion of the servicing fee which will be allocable to the Holder of the
 Security pursuant to the Pooling and Servicing Agreement will be payable by
 the Holder of the Security and neither the Trust nor the Trustee or the
 Investor Securityholders will have any obligation to pay such portion of
 the servicing fee. 
  
           This Security does not represent a recourse obligation of, or any
 interest in, the Transferor or the Servicer.  This Security is limited in
 right of payment to certain Collections respecting the Receivables, all as
 more specifically set forth hereinabove and in the Pooling and Servicing
 Agreement. 
  
           Upon the termination of the Trust pursuant to Section 12.1 of the
 Pooling and Servicing Agreement, the Trustee shall assign and convey to the
 Holder of the Security (without recourse, representation or warranty) all
 right, title and interest of the Trust in the Receivables, whether then
 existing or thereafter created, and all proceeds relating thereto.  The
 Trustee shall execute and deliver such instruments of transfer and
 assignment, in each case without recourse, as shall be reasonably requested
 by the Holder of the Security to vest in such Holder all right, title and
 interest which the Trustee had in the Receivables. 
  
           Unless the certificate of authentication hereon has been executed
 by or on behalf of the Trustee, by manual signature, this Security shall
 not be entitled to any benefit under the Pooling and Servicing Agreement,
 or be valid for any purpose. 
  
           IN WITNESS WHEREOF, the Transferor has caused this Security to be
 duly executed. 
  
  
                               METRIS RECEIVABLES, INC. 
  
  
                               By:________________________________
                                     Name:    
                                     Title:    
  
 Date:_________________   
  


                       CERTIFICATE OF AUTHENTICATION 
  
           This is the Exchangeable Transferor Security referred to in the
 within-mentioned Pooling and Servicing Agreement. 
  
  
                               _______________________________
                                     Authenticating Agent 
  
  
                               By:____________________________
                                     Name:    
                                     Title:  



                                                                  EXHIBIT B 
  
  
                            FORM OF DAILY REPORT 
  
                              [TO BE SUPPLIED]



                                                                  EXHIBIT C 
  
  
                        FORM OF SETTLEMENT STATEMENT 
  
  
                              [TO BE SUPPLIED] 
  


                                                                  EXHIBIT D 
  
  
                   FORM OF ANNUAL SERVICER'S CERTIFICATE 
  
                          METRIS RECEIVABLES, INC. 
  
                                       
  
                            METRIS MASTER TRUST 
  
                                       
           The undersigned, a duly authorized representative of Direct
 Merchants Credit Card Bank, National Association ("DMCCB"), as Servicer,
 pursuant to the Amended and Restated Pooling and Servicing Agreement dated
 as of July 30, 1998 (the "Pooling and Servicing Agreement") by and among
 Metris Receivables, Inc. (the "Transferor"), DMCCB, as Servicer and The
 Bank of New York (Delaware), as trustee (the "Trustee") does hereby certify
 that: 
                 
                1.  DMCCB is Servicer under the Pooling and Servicing 
      Agreement.
  
                2.  The undersigned is duly authorized pursuant to the
      Pooling and Servicing Agreement to execute and deliver this
      Certificate to the Trustee. 
  
                3.  This Certificate is delivered pursuant to Section 3.5 of
      the Pooling and Servicing Agreement. 
  
                4.  A review of the activities of the Servicer during (the
      period from the Closing Date until) (the twelve fiscal month period
      ended) ________, 19__  was conducted under our supervision. 
  
                5.  Based on such review, the Servicer has, to the best of
      our knowledge, fully performed all its obligations under the Pooling
      and Servicing Agreement throughout such period and no default in the
      performance of such obligations has occurred or is continuing except
      as set forth in paragraph 6 below. 
  
                6.  The following is a description of each default in the
      performance of the Servicer's obligations under the provisions of the
      Pooling and Servicing Agreement, including any Supplement, known to us
      to have been made during such period which sets forth in detail (i)
      the nature of each such default, (ii) the action taken by the
      Servicer, if any, to remedy each such default and (iii) the current
      status of each such default: 
  
                      [If applicable, insert "None."] 
  


           IN WITNESS WHEREOF, the undersigned has duly executed this
 certificate this ___ day of ________, ____. 
  
  
                               DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL
                               ASSOCIATION, as Servicer 
  
  
                               By:________________________________________
                                     Name: 
                                     Title:



                                                                  EXHIBIT E 
  
  
                     FORM OF ANNUAL OPINION OF COUNSEL 
  
  
           The opinion set forth below, which is to be delivered pursuant to
 subsection 13.2(d)(ii) of the Pooling and Servicing Agreement, may be
 subject to certain qualifications, assumptions, limitations and exceptions
 taken or made in the opinion of counsel delivered on the Initial Closing
 Date with respect to similar matters. 
  
           No filing or other action, other than such filing or action
 described in such opinion, is necessary from the date of such opinion
 through ________ of the following year to continue the perfected status of
 the interest of the Trust in the collateral described in the financing
 statements referred to in such opinion. 

  

                                                                   EXHIBIT F 
  
  
                    FORM OF RECONVEYANCE OF RECEIVABLES 
  
  
           RECONVEYANCE OF RECEIVABLES, dated as of _____ __ , 19__ by and
 between METRIS RECEIVABLES, INC., a corporation organized and existing
 under the laws of the State of Delaware (the "Transferor"), and The Bank of
 New York (Delaware), a banking corporation organized and existing under the
 laws of the State of Delaware (the "Trustee") pursuant to the Pooling and
 Servicing Agreement referred to below. 
  
  
                            W I T N E S S E T H: 
  
           WHEREAS, the Transferor and the Trustee are parties to the
 Amended and Restated Pooling and Servicing Agreement dated as of July 30,
 1998 (hereinafter as such agreement may have been, or may from time to time
 be, amended, supplemented or otherwise modified, the "Pooling and Servicing
 Agreement") by and among the Transferor, Direct Merchants Credit Card Bank,
 National Association, as Servicer, and the Trustee; 
  
           WHEREAS, pursuant to the Pooling and Servicing Agreement, the
 Transferor wishes to cause the Trustee to reconvey all of the Receivables
 and proceeds thereof, whether now existing or hereafter created, from the
 Trust to the Transferor pursuant to the terms of Section 12.4 of the
 Pooling and Servicing Agreement upon termination of the Trust pursuant to
 subsection 12.1(a) of the Pooling and Servicing Agreement (as each such
 term is defined in the Pooling and Servicing Agreement); 
  
           WHEREAS, the Trustee is willing to reconvey the Receivables
 subject to the terms and conditions hereof; 
  
           NOW THEREFORE, the Transferor and the Trustee hereby agree as
 follows: 
  
           1.  Defined Terms.  All terms defined in the Pooling and
 Servicing Agreement and used herein shall have such defined meanings when
 used herein, unless otherwise defined herein. 
  
           "Reconveyance Date" shall mean _____ __, 19__. 
  
           2.   Return of Lists of Receivables.  The Trustee shall deliver
 to the Transferor or the bailee of the Transferor, not later than three
 Business Days after the Reconveyance Date, each and every computer file or
 microfiche list of Receivables delivered to the Trustee pursuant to the
 terms of the Pooling and Servicing Agreement. 
  
           3.  Conveyance of Receivables.  (a) The Trustee does hereby
 reconvey to the Transferor, without recourse, representation or warranty,
 on and after the Reconveyance Date, all right, title and interest of the
 Trust in and to each and every Receivable now existing and hereafter
 created, all monies due or to become due with respect thereto (including
 all Finance Charge Receivables), all proceeds (as defined in Section 9-306
 of the UCC as in effect in the Relevant UCC State) of such Receivables,
 except for amounts, if any, held by the Trustee pursuant to subsection
 12.3(b) of the Pooling and Servicing Agreement. 
  
                (b)  In connection with such transfer, the Trustee agrees to
 execute and deliver to the Transferor on or prior to the date of this
 Reconveyance, such UCC termination statements as the Transferor may
 reasonably request, evidencing the release by the Trust of its lien on the
 Receivables. 
  
           4.  Counterparts.  This Reconveyance may be executed in two or
 more counterparts (and by different parties on separate counterparts), each
 of which shall be an original, but all of which together shall constitute
 one and the same instrument. 
  
           5.  Governing Law.  THIS RECONVEYANCE SHALL BE CONSTRUED IN
 ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT REFERENCE TO ITS
 CONFLICT OF LAW PROVISIONS. 
  


                                                                  EXHIBIT G 
  
  
                       FORM OF AGREED-UPON PROCEDURES 
  
  
 The Servicer and Trustee will engage a firm of nationally recognized
 independent public accountants (who may also render other services to the
 Servicer or any of its subsidiaries) to perform certain agreed-upon
 procedures substantially similar to the following: 
  
 1)   The accountants will obtain the Master Trust schedules showing the
      daily amount of eligible accounts receivable activity (hereinafter
      referred to as the "Daily Report") for 5 days within the period and
      compare amounts set forth on the Daily Report representing sales, cash
      advances, payments, interest income, and charge offs and miscellaneous
      charges and adjustments, with the corresponding amounts set forth in
      the Servicer's accounts receivable reports and recompute the
      mathematical accuracy of amounts and percentages within the Daily
      Report. 
  
 2)   For 5 days within the period, the accountants will compare the
      payments appearing on the Servicer's accounts receivable reports to an
      entry on the relevant Daily Report.  The accountants will compare the
      cash transfers indicated on the Daily Reports to entries on the
      relevant Master Trust bank statements. 
  
 3)   The accountants will compare the aggregate customer balances in the
      "30-59 day delinquent" and "90-119 day delinquent" categories as
      reflected on the monthly Settlement Statement to the corresponding
      amounts set forth in the Servicer's accounts receivable aging reports
      as of 3 month-ends within the period. 
  
 4)   For 5 weekly periods, the accountants will compare the beginning of
      week and end of week total receivables balances on the Servicer's
      accounts receivable reports with the corresponding balances on the
      corresponding Daily Report and will verify the amounts of the
      calculation of beginning and ending Principal Receivable balances and
      beginning and ending Finance Charge Receivables balances on each Daily
      Report within each weekly period. 
  
 5)   For 5 days within the period, the accountants will recompute the daily
      allocation of Principal and Finance Charge Collections to each series
      based upon information appearing on the Daily Reports. 
  
 6)   For one monthly Settlement Statement during the period, the
      accountants will compare the amounts and percentages appearing therein
      to the information appearing in the corresponding Daily Reports for
      such month.



                                                                  EXHIBIT H 
  
  
         FORM OF ASSIGNMENT OF RECEIVABLES IN SUPPLEMENTAL ACCOUNTS 
  
  
           ASSIGNMENT No. __ OF RECEIVABLES IN ADDITIONAL ACCOUNTS, dated as
 of ________ __, ____ by and between METRIS RECEIVABLES, INC., a corporation
 organized under the laws of the State of Delaware (the "Transferor"), and
 The Bank of New York (Delaware), a banking corporation organized and
 existing under the laws of the State of Delaware (the "Trustee") pursuant
 to the Pooling and Servicing Agreement referred to below. 
  
                            W I T N E S S E T H: 
  
           WHEREAS, the Transferor and the Trustee are parties to the
 Amended and Restated Pooling and Servicing Agreement, dated as of July 30,
 1998 (hereinafter as such agreement may have been, or may from time to time
 be, amended, supplemented or otherwise modified, the "Pooling and Servicing
 Agreement"); 
  
           WHEREAS, pursuant to the Pooling and Servicing Agreement, the
 Transferor wishes to designate Supplemental Accounts of the Transferor to
 be included as Accounts and to convey the Receivables of such Supplemental
 Accounts, whether now existing or hereafter created, to the Trust as part
 of the corpus of the Trust (as each such term is defined in the Pooling and
 Servicing Agreement); and 
  
           WHEREAS, the Trustee is willing to accept such designation and
 conveyance subject to the terms and conditions hereof; 
  
           NOW, THEREFORE, the Transferor and the Trustee hereby agree as
 follows: 
  
                (i)  Defined Terms.  All terms defined in the Pooling and
      Servicing Agreement and used herein shall have such defined meanings
      when used herein, unless otherwise defined herein. 
  
                "Addition Date" shall mean, with respect to the Supplemental
      Accounts designated hereby, ____________, ____. 
  
                "Notice Date" shall mean, with respect to the Supplemental
      Accounts designated hereby, _________, ______ (which shall be a date
      on or prior to the fifth Business Day prior to the Addition Date with
      respect to additions pursuant to subsection 2.6(a) of the Pooling and
      Servicing Agreement and the tenth Business Day prior to the Addition
      Date with respect to additions pursuant to subsection 2.6(b) of the
      Pooling and Servicing Agreement). 
  
                (ii)  Designation of Additional Accounts.  The Transferor
      shall deliver to the Trustee not later than five Business Days after
      the Addition Date, a computer file or microfiche list containing a
      true and complete list of each MasterCardregistered trademark and
      VISAregistered trademark account which as of the Addition Date shall
      be deemed to be an Additional Account, such accounts being identified
      by account number and by the amount of Receivables in such accounts as
      of the close of business on the Addition Date. Such list shall be
      delivered five Business Days after the date of this Agreement and
      shall be marked as Schedule l to this Assignment and, as of the
      Addition Date, shall be incorporated into and made a part of this
      Assignment. 
  
                (iii)  Conveyance of Receivables. 
  
           The Transferor does hereby transfer, assign, set-over and
 otherwise convey to the Trustee, on behalf of the Trust, for the benefit of
 the Securityholders, without recourse on and after the Addition Date, all
 right, title and interest of the Transferor in and to the Receivables now
 existing and hereafter created in the Additional Accounts designated
 hereby, all monies due or to become due with respect thereto (including all
 Finance Charge Receivables) and all proceeds of such Receivables. 
  
                       In connection with such transfer, the Transferor
           agrees to record and file, at its own expense, a financing
           statement with respect to the Receivables now existing and
           hereafter created in the Additional Accounts designated hereby
           (which may be a single financing statement with respect to all
           such Receivables) for the transfer of accounts as defined in
           Section 9 106 of the UCC as in effect in the State of Delaware
           meeting the requirements of applicable state law in such manner
           and such jurisdictions as are necessary to perfect the assignment
           of such Receivables to the Trust, and to deliver a file-stamped
           copy of such financing statement or other evidence of such filing
           (which may, for purposes of this Section 3, consist of telephone
           confirmation of such filing) to the Trustee on or prior to the
           date of this Assignment. 
  
                       In connection with such transfer, the Transferor
           further agrees, at its own expense, on or prior to the date of
           this Assignment to indicate in its computer files that
           Receivables created in connection with the Additional Accounts
           designated hereby have been transferred to the Trust pursuant to
           this Assignment for the benefit of the Securityholders. 
  
                The Transferor hereby grants and transfers to the Trustee,
      for the benefit of the Securityholders, a first priority perfected
      security interest in all of the Transferor's right, title and interest
      in, to and under the Receivables now existing and hereafter created
      and arising in connection with the Additional Accounts designated
      hereby, all monies due or to become due with respect thereto
      (including all Finance Charge Receivables) and all proceeds of such
      Receivables, and that this Assignment shall constitute a security
      agreement under applicable law. 
  
                     (iv)  Acceptance by Trustee.  The Trustee hereby
      acknowledges its acceptance on behalf of the Trust for the benefit of
      the Securityholders of all right, title and interest previously held
      by the Transferor in and to the Receivables now existing and hereafter
      created, and declares that it shall maintain such right, title and
      interest, upon the trust herein set forth, for the benefit of all
      Securityholders. 
  
                (v)  Representations and Warranties of the Transferor.  The
      Transferor hereby represents and warrants to the Trust as of the
      Addition Date: 
  
                       Legal Valid and Binding Obligation.  This Assignment
           constitutes a legal, valid and binding obligation of the
           Transferor enforceable against the Transferor in accordance with
           its terms, except as such enforceability may be limited by
           applicable bankruptcy, insolvency, reorganization, moratorium or
           other similar laws now or hereafter in effect affecting the
           enforcement of creditors' rights in general and except as such
           enforceability may be limited by general principles of equity
           (whether considered in a suit at law or in equity). 
  
                       Eligibility of Accounts and Receivables.  Each
           Additional Account designated hereby is an Eligible Account and
           each Receivable in such Additional Account is an Eligible
           Receivable.  No selection procedures believed by the Transferor
           to be materially adverse to the interests of the Investor
           Securityholders were utilized in selecting the Additional
           Accounts from the available Eligible Accounts, provided, that,
           the selection of newly originated Accounts is deemed not to be
           materially adverse to the interests of the Investor
           Securityholders. 
  
                       Insolvency.  The Transferor is not insolvent and,
           after giving effect to the conveyance set forth in Section 3 of
           this Assignment, will not be insolvent. 
  
                       Security Interest.  This Assignment constitutes
           either (i) a valid transfer and assignment to the Trust of all
           right, title and interest of the Transferor in and to Receivables
           now existing and hereafter created in the Additional Accounts
           designated hereby, and all proceeds (as defined in the UCC as in
           effect in the State of Delaware) of such Receivables, and such
           Receivables and any proceeds thereof will be held by the Trust
           free and clear of any Lien of any Person claiming through or
           under the Transferor or any of its Affiliates except for (x)
           Liens permitted under subsection 2.5(b) of the Pooling and
           Servicing Agreement, (y) the interest of the Holder of the
           Exchangeable Transferor Security and (z) the Transferor's right
           to receive interest accruing on, and investment earnings in
           respect of, the Finance Charge Account and the Principal Account
           as provided in the Pooling and Servicing Agreement; or (ii)  a
           grant of a security interest (as defined in the UCC as in effect
           in the State of Delaware) in such property to the Trust, which is
           enforceable with respect to the existing Receivables of the
           Additional Accounts designated hereby and the proceeds (as
           defined in the UCC as in effect in the State of Delaware) 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 Additional Accounts designated hereby and
           the proceeds (as defined in the UCC as in effect in the State of
           Delaware) thereof upon such creation; and provided, further, that
           if this Assignment constitutes the grant of a security interest
           to the Trust in such property pursuant to subsection (ii) above,
           upon the filing of a financing statement described in Section 3
           of this Assignment with respect to the Additional Accounts
           designated hereby and in the case of the Receivables of such
           Additional Accounts thereafter created and the proceeds (as
           defined in the UCC as in effect in the State of Delaware) thereof
           upon such creation, the Trust shall have a first priority
           perfected security interest in such property, except for Liens
           permitted under subsection 2.5(b) of the Pooling and Servicing
           Agreement. 
  
                (vi)  Conditions Precedent.  The acceptance by the Trustee
      set forth in Section 4 and the amendment of the Pooling and Servicing
      Agreement set forth in Section 7 are subject to the satisfaction, on
      or prior to the Addition Date, of the following conditions precedent: 
  
                       Officer's Certificate.  The Transferor shall have
           delivered to the Trustee a certificate of a Vice President or
           more senior officer substantially in the for: of Schedule 2
           hereto, certifying that (i) all requirements set forth in Section
           2.6 of the Pooling and Servicing Agreement for designating
           Additional Accounts and conveying the Principal Receivables of
           such Accounts, whether now existing or hereafter created, have
           been satisfied and (ii) each of the representations and
           warranties made by the Transferor in Section 5 is true and
           correct as of the Addition Date.  The Trustee may conclusively
           rely on such Officer's Certificate, shall have no duty to make
           inquiries with regard to the matters set forth therein, end shall
           incur no liability In so relying. 
  
                       Opinion of Counsel.  The Transferor shall have
           delivered to the Trustee an Opinion of Counsel with respect to
           the Additional Accounts designated hereby substantially in the
           form of Exhibit I to the Pooling and Servicing Agreement. 
  
                       Additional Information.  The Transferor shall have
           delivered to the Trustee such information as was reasonably
           requested by the Trustee to satisfy itself as to the accuracy of
           the representation and warranty set forth in subsection 5(d) to
           this Agreement. 
  
                (vii)  Amendment of the Pooling and Servicing Agreement. 
      The Pooling and Servicing Agreement is hereby amended to provide that
      all references therein to the "Pooling and Servicing Agreement," to
      "this Agreement" and "herein" shall be deemed from and after the
      Addition Date to be a dual reference to the Pooling and Servicing
      Agreement as supplemented by this Assignment.  Except as expressly
      amended hereby, all of the representations, warranties, terms,
      covenants and conditions of the Pooling and Servicing Agreement shall
      remain unamended and shall continue to be, and shall remain, in full
      force and effect in accordance with its terms and except as expressly
      provided herein shall not constitute or be deemed to constitute a
      waiver of compliance with or a consent to noncompliance with any term
      or provision of the Pooling and Servicing Agreement. 
  
                (viii)  Counterparts.  This Assignment may be executed in
      two or more counterparts (and by different parties on separate
      counterparts), each of which shall be an original, but all of which
      together shall constitute one and the same instrument. 
  
                (ix)  Governing Law.  THIS AGREEMENT SHALL BE GOVERNED BY
      AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE,
      WITHOUT REGARD TO ITS CONFLICT OF LAW PROVISIONS. 
  


           IN WITNESS WHEREOF, the undersigned have caused this Assignment
 of Receivables in Additional Accounts to be duly executed and delivered by
 their respective duly authorized officers on the day and year first above
 written. 
  
  
                               METRIS RECEIVABLES, INC. 
  
  
                               By:________________________________
                                     Name: 
                                     Title: 
  
  
                               THE BANK OF NEW YORK (DELAWARE) 
  
  
                               By:_______________________________
                                     Name: 
                                     Title: 

  

                                                                 Schedule 1 
                                                           to Assignment of 
                                                             Receivables in 
                                                      Supplemental Accounts 
  
  
                           SUPPLEMENTAL ACCOUNTS 



                                                                 Schedule 2 
                                                           to Assignment of 
                                                             Receivables in 
                                                      Supplemental Accounts 
  
  
                          Metris Receivables, Inc. 
                            Metris Master Trust 
                           Officer's Certificate 
  
  
           ____________________, a duly authorized officer of Metris
 Receivables, Inc., a Delaware corporation (the "Transferor"), hereby
 certifies and acknowledges on behalf of the Bank that to the best of his
 knowledge the following statements are true on ______, ____, (the "Addition
 Date"), and acknowledges on behalf of the Bank that this Officer's
 Certificate will be relied upon by The Bank of New York (Delaware) as
 Trustee (the "Trustee") of the Metris Master Trust in connection with the
 Trustee entering into Assignment No.  of Receivables in Supplemental
 Accounts, dated as of the Addition Date (the "Assignment"), by and between
 the Bank and the Trustee, in connection with the Amended and Restated
 Pooling and Servicing Agreement, dated as of July 30, 1998, as heretofore
 supplemented and amended (the "Pooling and Servicing Agreement") pursuant
 to which the Transferor and the Trustee are parties.  The undersigned
 hereby certifies and acknowledges on behalf of the Bank that: 
  
             On or prior to the Addition Date, the Bank has delivered to the
 Trustee the Assignment (including an acceptance by the Trustee on behalf of
 the Trust for the benefit of the Investor Securityholders) and the Bank has
 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 after the Addition Date the Bank shall deliver to
 the Trustee a [computer file or] microfiche list containing a true and
 complete list of all Supplemental Accounts identified by account number and
 the aggregate amount of the Receivables in such Supplemental Accounts as of
 the Addition Date, which computer file or microfiche list shall be as of
 the date of such Assignment, incorporated into and made a part of such
 Assignment and the Pooling and Servicing Agreement. 
  
             Legal Valid and Binding Obligation.  The Assignment constitutes
 a legal, valid and binding obligation of the Bank, enforceable against the
 Bank in accordance with its terms, except as such enforceability may be
 limited by applicable bankruptcy, insolvency, reorganization, moratorium or
 other similar laws now or hereafter in effect affecting the enforcement of
 creditors' rights in general except as such enforceability may be limited
 by general principles of equity (whether considered in a suit at law or in
 equity). 
  
             Accounts.  Each Supplemental Account designated Pursuant to the
 Assignment is an Eligible Account.  No selection procedures believed by the
 Bank to be materially adverse to the interests of the Investor
 Securityholders were utilized in selecting the Additional Accounts from the
 available Eligible Accounts, provided, that, the selection of newly
 originated Accounts is deemed not to be materially adverse to the interests
 of the Investor Securityholders. 
  
             Insolvency.  The Bank is not insolvent and, after giving effect
 to the conveyance set forth in Section 3 of the Assignment, will not be
 insolvent. 
  
             Security Interest.  The Assignment constitutes either (i) a
 valid transfer and assignment to the Trust of all right, title and interest
 of the Bank in and to Receivables now existing and hereafter created in the
 Supplemental Accounts designated pursuant to the Assignment and all
 proceeds (as defined in the UCC as in effect in the State of Delaware) of
 such Receivables, and such Receivables and any proceeds thereof will be
 held by the Trust free and clear of any Lien of any Person claiming through
 or under the Transferor or any of its Affiliates except for (x) Liens
 permitted under subsection 2.5(b) of the Pooling and Servicing Agreement,
 (y) the interest of the Bank as holder of the Exchangeable Transferor
 Security and (z) the Bank's right to receive interest accruing on, and
 investment earnings in respect of, the Finance Charge Account and the
 Principal Account or any Series Account as provided in the Pooling and
 Servicing Agreement and any Supplement; or (ii) a grant of a security
 interest (as defined in the UCC as in effect in the State of Delaware) in
 such property to the Trust, which is enforceable with respect to the
 existing Receivables of the Additional Accounts designated pursuant to the
 Assignment and the proceeds (as defined in the UCC as in effect in the
 State of Delaware) 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 Additional Accounts designated pursuant to
 the Assignment and the proceeds (as defined in the UCC as in effect in the
 State of Delaware) thereof upon such creation; and provided, further, that
 if the Assignment constitutes the grant of a security interest to the Trust
 in such property pursuant to subsection (ii) above, upon the filing of a
 financing statement described in Section 3 of the Assignment with respect
 to the Additional Accounts designated pursuant to the Assignment and in the
 case of the Receivables of such Additional Accounts thereafter created and
 the proceeds (as defined in the UCC as in effect in the State of Delaware)
 thereof upon such creation, the Trust shall have a first priority perfected
 security Interest in such property, except for Liens permitted under
 subsection 2.5(b) of the Pooling and Servicing Agreement. 
  
             Requirements of Pooling and Servicing Agreement.  All
 requirements set forth in Section 2.6 of the Pooling and Servicing
 Agreement for designating Additional Accounts and conveying the Principal
 Receivables of such Accounts, whether now existing or hereafter created,
 have been satisfied. 
  
           Initially capitalized terms used herein and not otherwise defined
 are used as defined in the Pooling and Servicing Agreement. 

  

           IN WITNESS WHEREOF, I have hereunto set my hand this ___________
 day of ________ ____. 
  
  
                               METRIS RECEIVABLES, INC. 
  
  
                               By:_______________________________
                                     Name: 
                                     Title:



                                                                  EXHIBIT I 
  
  
         FORM OF OPINION OF COUNSEL REGARDING SUPPLEMENTAL ACCOUNTS 
  
              PROVISIONS TO BE INCLUDED IN OPINION OF COUNSEL 
               TO BE DELIVERED PURSUANT TO SECTION 2.6(d)(vi) 
                   OF THE POOLING AND SERVICING AGREEMENT 
  
  
           The opinions set forth below may be subject to certain
 qualifications, assumptions, limitations and exceptions taken or made in
 the opinion of the Transferor's counsel with respect to similar matters
 delivered on the Closing Date.  Such counsel may rely as to factual matters
 on certificates of officers of the Transferor and the Servicer. 
  
           (i)  The Assignment has been duly authorized, executed and
 delivered by the Transferor and constitutes the valid and legally binding
 agreement of the Transferor, enforceable against the Transferor in
 accordance with its terms, except (x) to the extent that the enforceability
 thereof may be limited by (a) bankruptcy, insolvency, receivership,
 reorganization, moratorium or other similar laws now or hereafter in effect
 relating to creditors' rights generally and the rights of creditors of
 Delaware chartered banks as the same may be applied in the event of the
 bankruptcy, insolvency, receivership, reorganization, moratorium or other
 similar event in respect of the Transferor, and (b) general principles of
 equity (regardless of whether enforceability is considered in a proceeding
 at law or in equity). 
  
           (ii)  The provisions of the Pooling and Servicing Agreement are
 effective to create, in favor of the Trustee, a valid security interest (as
 such term is defined in Section 1-201(37) of the Delaware UCC) in all of
 the Transferor's right, title and interest in that portion of the
 Receivables which constitutes accounts, general intangibles or chattel
 paper under the Delaware UCC and proceeds thereof which security interest
 if characterized as a transfer for security will secure all Secured
 Obligations and which security interest if characterized as a sale of
 accounts will constitute a valid sale of all of the Transferor's right,
 title and interest in and to the Receivables and the proceeds thereof. 
  
           (iii)  A Uniform Commercial Code financing statement having been
 filed in the appropriate recording offices, the security interest (as such
 term is defined in Section 1-201(37) of the Relevant UCC) in favor of the
 Trustee in the Receivables and proceeds thereof has been perfected, and
 under the Relevant UCC no other security interest of any other creditor of
 the Transferor will be equal or prior to the security interest of the
 Trustee in such Receivables and the proceeds thereof.



                                                                  EXHIBIT J 
  
  
                    FORM OF REASSIGNMENT OF RECEIVABLES 
  
  
           REASSIGNMENT NO.     OF RECEIVABLES, dated as of                ,
      , by and between METRIS RECEIVABLES, INC., a corporation organized and
 existing under the laws of the States of Delaware (the "Transferor"), and
 THE BANK OF NEW YORK (DELAWARE), a banking corporation organized under the
 laws of the State of Delaware (the "Trustee") pursuant to the Pooling and
 Servicing Agreement referred to below. 
  
                            W I T N E S S E T H 
  
           WHEREAS, the Transferor and the Trustee are parties to the
 Amended and Restated Pooling and Servicing Agreement, dated as of July
 30,1998 (hereinafter as such agreement may have been, or may from time to
 time be, amended, supplemented or otherwise modified, the "Pooling and
 Servicing Agreement") by and among the Transferor, Federated Department
 Stores, Inc. as Servicer, and the Trustee; 
  
           WHEREAS, pursuant to Section 2.7 of the Pooling and Servicing
 Agreement, the Transferor wishes to remove all Receivables from certain
 designated Accounts (collectively, the "Removed Accounts") and to cause the
 Trustee to reconvey the Receivables of such Removed Accounts, whether now
 existing or hereafter created, from the Trust to the Transferor (as each
 such term is defined in the Pooling and Servicing Agreement); and 
  
           WHEREAS, the Trustee is willing to accept such designation and to
 reconvey the Receivables in the Removed Accounts subject to the terms and
 conditions hereof. 
  
           NOW THEREFORE, the Transferor and the Trustee hereby agree as
 follows: 
  
           (x)  Defined Terms.  All terms defined in the Pooling and
 Servicing Agreement and used herein shall have such defined meanings when
 used herein, unless otherwise defined herein. 
  
           "Removal Date" shall mean, with respect to the Removed Accounts
 designated hereby,            ,    . 
  
           "Removal Notice Date" shall mean, with respect to the Removed
 Accounts designated hereby,        ,      (which shall be a date on or
 prior to the fifth Business Day prior to the Removal Date). 
  
           (xi)  Designation of Removed Accounts.  The Transferor shall
 deliver to the Trustee or the bailee of the Trustee, not later than five
 Business Days after the Removal Date, a computer file or microfiche list
 containing a true and complete list of each revolving consumer credit card
 account which as of the Removal Date shall be deemed to be a Removed
 Account, such accounts being identified by account number and by the
 aggregate amount of Receivables in such accounts as of the close of
 business on the Removal Date.  Such list shall be marked as Schedule 1 to
 this Reassignment and shall be incorporated into and made a part of this
 Reassignment as of the Removal Date. 
  
           (xii)  Conveyance of Receivables 
  
            The Trustee does hereby reconvey to the Transferor, without
 recourse, representation or warranty, on and after the Removal Date, all
 right, title and interest of the Trust in and to the Receivables now
 existing and hereafter created in the Removed Accounts designated hereby,
 all monies due or to become due with respect thereto (including all Finance
 Charge Receivables) and all proceeds (as defined in Section 9-306 of the
 UCC as in effect in the [Relevant UCC State]) of such Receivables. 
  
             In connection with such transfer, the Trustee agrees to execute
 and deliver to the Transferor on or prior to the date of this Reassignment,
 a termination statement with respect to the Receivables now existing and
 hereafter created in the Removed Accounts designated hereby evidencing the
 release by the Trust of its Lien on the Receivables in the Removed
 Accounts, and meeting the requirements of applicable state law, in such
 manner and such jurisdictions as are necessary to remove such Lien. 
  
           (xiii)  Representations and Warranties of the Transferor.  The
 Transferor hereby represents and warrants to the Trust as of the Removal
 Date: 
  
                  Legal, Valid and Binding Obligation.  This Reassignment
 constitutes a legal, valid and binding obligation of the Transferor
 enforceable against the Transferor in accordance with its terms, except as
 such enforceability may be limited by applicable bankruptcy, insolvency,
 reorganization, moratorium or other similar laws now or hereafter in effect
 affecting the enforcement of creditors' rights in general and except as
 such enforceability may be limited by general principles of equity (whether
 considered in a suit at law or in equity). 
  
                  Selection Procedures.  No selection procedures believed by
 the Transferor to be materially adverse to the interests of the Investor
 Securityholders were utilized in selecting the Removed Accounts designated
 hereby. 
  
           (xiv)  Conditions Precedent.  The amendment of the Pooling and
 servicing Agreement set forth in Section 6 hereof is subject to the
 satisfaction, on or prior to the Removal Date, of the following condition
 precedent: 
  
                The Transferor shall have delivered to the Trustee an
 Officer's Certificate certifying that (i) as of the Removal Date, all
 requirements set forth in Section 2.7 of the Pooling and Servicing
 Agreement for designating Removed Accounts and reconveying the Receivables
 of such Removed Accounts, whether now existing or hereafter created, have
 been satisfied, and (ii) each of the representations and warranties made by
 the Transferor in Section 4 hereof is true and correct as of the Removal
 Date.  The Trustee may conclusively rely on such Officer's Certificate,
 shall have no duty to make inquiries with regard to the matters set forth
 therein and shall incur no liability in so relying. 
  
           (xv)  Amendment of the Pooling and Servicing Agreement.  The
 Pooling and Servicing Agreement is hereby amended to provide that all
 references therein to the "Pooling and Servicing Agreement", to "this
 Agreement" and "herein" shall be deemed from and after the Removal Date to
 be a dual reference to the Pooling and Servicing Agreement as supplemented
 by this Reassignment.  Except as expressly amended hereby, all of the
 representations, warranties, terms, covenants and conditions of the Pooling
 and Servicing Agreement shall remain unamended and shall continue to be,
 and shall remain, in full force and effect in accordance with its terms and
 except as expressly provided herein shall not constitute or be deemed to
 constitute a waiver of compliance with or a consent to non-compliance with
 any term or provision of the Pooling and Servicing Agreement. 
  
           (xvi)  Counterparts.  This Reassignment may be executed in two or
 more counterparts, and by different parties on separate counterparts, each
 of which shall be an original, but all of which together shall constitute
 one and the same instrument. 
  
           (xvii)  Governing Law.  THIS REASSIGNMENT SHALL BE CONSTRUED IN
 ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
 CONFLICT OF LAW PROVISIONS. 
  


           IN WITNESS WHEREOF, the undersigned have caused this Reassignment
 of Receivables to be duly executed and delivered by their respective duly
 authorized officers on the day and year first above written. 
  
  
                               METRIS RECEIVABLES INC. 
  
  
                               By:_________________________________
                                     Name: 
                                     Title: 
  
                           
                               THE BANK OF NEW YORK (DELAWARE), 
                               as Trustee 
  
  
                               By:________________________________
                                     Name: 
                                     Title: 




                           METRIS COMPANIES INC. 
                                   Buyer 
  
  
                                    and 
  
  
                     DIRECT MERCHANTS CREDIT CARD BANK, 
                            NATIONAL ASSOCIATION 
                                   Seller 


  
                            AMENDED AND RESTATED 
                    BANK RECEIVABLES PURCHASE AGREEMENT 
                         Dated as of July 30, 1998 
  


                             TABLE OF CONTENTS 
  
  
                                 ARTICLE I 
  
      DEFINITIONS  . . . . . . . . . . . . . . . . . . . . . . . . . .    2 
      Section 1.1  Definitions . . . . . . . . . . . . . . . . . . . .    2 
      Section 1.2  Other Definitional Provisions . . . . . . . . . . .    8 
  
                                 ARTICLE II 
  
      PURCHASE, CONVEYANCE AND SERVICING OF RECEIVABLES  . . . . . . .    9 
      Section 2.1  Sale  . . . . . . . . . . . . . . . . . . . . . . .    9 
  
                                ARTICLE III 
  
      CONSIDERATION AND PAYMENT  . . . . . . . . . . . . . . . . . . .   11 
      Section 3.1  Purchase Price  . . . . . . . . . . . . . . . . . .   11 
      Section 3.2  Payment of Purchase Price . . . . . . . . . . . . .   11 
      Section 3.3  Daily Reports . . . . . . . . . . . . . . . . . . .   12 
  
                                 ARTICLE IV 
  
      REPRESENTATIONS AND WARRANTIES . . . . . . . . . . . . . . . . .   12 
      Section 4.1  Seller's Representations and Warranties . . . . . .   12 
      Section 4.2  Seller's Representations and Warranties 
                     Regarding Receivables . . . . . . . . . . . . . .   15 
      Section 4.3  Representations and Warranties of the Buyer . . . .   17 
  
                                 ARTICLE V 
  
      COVENANTS OF SELLER AND BUYER  . . . . . . . . . . . . . . . . .   19 
      Section 5.1  Seller Covenants  . . . . . . . . . . . . . . . . .   19 
      Section 5.2  Addition of Accounts  . . . . . . . . . . . . . . .   21 
      Section 5.3  Buyer Covenant Regarding Sale Treatment . . . . . .   22 
  
                                 ARTICLE VI 
  
      OPTIONAL REPURCHASE  . . . . . . . . . . . . . . . . . . . . . .   22 
      Section 6.1  Breach of Warranty  . . . . . . . . . . . . . . . . . 22 
      Section 6.2  Conveyance of Reassigned Receivables  . . . . . . .   23 
  
                                ARTICLE VII 
  
      CONDITIONS PRECEDENT . . . . . . . . . . . . . . . . . . . . . .   23 
      Section 7.1  Conditions to the Buyer's Obligations
                     Regarding Receivables . . . . . . . . . . . . . .   23 
      Section 7.2  Conditions Precedent to the Seller's
                     Obligations . . . . . . . . . . . . . . . . . . .   24 
  
                                ARTICLE VIII 
  
      TERM AND TERMINATION . . . . . . . . . . . . . . . . . . . . . .   25 
      Section 8.1  Term  . . . . . . . . . . . . . . . . . . . . . . .   25 
      Section 8.2  Effect of Termination . . . . . . . . . . . . . . .   25 
  
                                 ARTICLE IX 
  
      MISCELLANEOUS PROVISIONS . . . . . . . . . . . . . . . . . . . .   26 
      Section 9.1  Amendment . . . . . . . . . . . . . . . . . . . . .   26 
      Section 9.2  Governing Law . . . . . . . . . . . . . . . . . . .   26 
      Section 9.3  Notices . . . . . . . . . . . . . . . . . . . . . .   26 
      Section 9.4  Severability of Provisions  . . . . . . . . . . . .   27 
      Section 9.5  Further Assurances  . . . . . . . . . . . . . . . .   27 
      Section 9.6  No Waiver; Cumulative Remedies  . . . . . . . . . .   27 
      Section 9.7  Counterparts  . . . . . . . . . . . . . . . . . . .   27 
      Section 9.8  Binding Effect; Third Party Beneficiaries . . . . .   27 
      Section 9.9  Merger and Integration.   . . . . . . . . . . . . .   28 
      Section 9.10 Headings  . . . . . . . . . . . . . . . . . . . . .   28 
      Section 9.11 Schedules and Exhibits  . . . . . . . . . . . . . .   28 
      Section 9.12 Protection of Right, Title and Interest
                     to Receivables  . . . . . . . . . . . . . . . . .   28 
  
      Exhibit A  Form of Daily Report 



  
                         AMENDED AND RESTATED BANK  
                       RECEIVABLES PURCHASE AGREEMENT 
  
           AMENDED AND RESTATED BANK RECEIVABLES PURCHASE AGREEMENT, dated
 as of July 30, 1998 (the "Agreement"), by and between METRIS COMPANIES
 INC., a Minnesota corporation ("Metris" or the "Buyer"), and DIRECT
 MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION, a national banking
 association ("Direct Merchants" or the "Seller"). 
  
                           W I T N E S S E T H : 
  
           WHEREAS, the Buyer desires to purchase from time to time certain
 open-end or revolving credit receivables (including, without limitation,
 MasterCard, Visa and private label credit card receivables) generated on or
 before April 18, 1995 (the "Original Closing Date") or to be generated
 after the Closing Date in the normal course of business; 
  
           WHEREAS, the Seller desires to sell and assign from time to time
 such receivables to the Buyer upon the terms and conditions hereinafter set
 forth; 
  
           WHEREAS, the Buyer is an Affiliate of the Seller; 
  
           WHEREAS, the Seller is the successor by merger to Direct
 Merchants Credit Card Bank, National Association, a national banking
 association with its principal place of business in Salt Lake City, Utah
 (the "Predecessor Seller"). 
  
           WHEREAS, the Predecessor Seller and Fingerhut Companies, Inc.
 ("Fingerhut") previously entered into that certain Amended and Restated
 Bank Receivables Purchase Agreement dated as of May 26, 1995 as amended
 prior hereto pursuant to which the Predecessor Seller has previously sold
 to the Buyer all Receivables in all Previous Accounts (as hereinafter
 defined) (the "Previously Amended and Restated Purchase Agreement"); 
  
           WHEREAS, the Predecessor Seller, the Buyer and Fingerhut
 previously entered into an Assignment and Assumption Agreement (the
 "Assumption Agreement") dated as of September 16, 1996 in which Fingerhut
 assigned to Metris all of its rights arising under the Previously Amended
 and Restated Purchase Agreement and Metris agreed to assume and perform all
 of Fingerhut's duties and obligations under the Previously Amended and
 Restated Purchase Agreement; 
  
           WHEREAS, the Seller and the Buyer previously entered into an
 Amendment and Assumption Agreement (the "Amendment and Assumption
 Agreement") dated as of July 13, 1998 (the "Assumption Date") in which the
 Seller assumed all of the rights and obligations of the Predecessor Seller; 
  
           WHEREAS, the parties hereto desire to amend and restate the
 Previously Amended and Restated Purchase Agreement; 
  
           WHEREAS, the Seller understands that the Buyer will be re-selling
 the Receivables (as defined herein) to a special purpose subsidiary, which
 will in turn transfer the Receivables to a master trust pursuant to the
 Pooling and Servicing Agreement (as defined herein); 
  
           NOW, THEREFORE, it is hereby agreed by and between the Buyer and
 the Seller as follows: 
  
  
                                 ARTICLE I 
  
                                DEFINITIONS 
  
           Section 1.1  Definitions.  For all purposes of this Agreement,
 except as otherwise expressly provided herein or unless the context
 otherwise requires, capitalized terms used herein shall have the following
 meanings assigned to them: 
  
           "Account" shall mean: (i) each revolving credit card account in
 which the Predecessor Seller had rights on the Original Closing Date; (ii)
 each revolving credit card account in which the Predecessor Seller acquired
 rights from the Original Closing Date through the Assumption Date; (iii)
 each revolving credit card account in which the Seller had rights on the
 Assumption Date and (iv) each Additional Account.  The definition of
 Account shall include each Transferred Account but shall not include any
 Accounts containing Ineligible Receivables and repurchased by the Seller
 pursuant to Article VI hereof. The term "Account" shall be deemed to refer
 to an Additional Account only from and after the date the Seller acquires
 rights therein.  
  
           "Additional Account" shall mean each revolving credit card
 account in which the Seller acquires rights after the Assumption Date other
 than any Excluded Accounts. 
  
           "Affiliate" shall mean, with respect to a particular Person, any
 Person that, directly or indirectly, is in control of, is controlled by, or
 is under common control with, such Person. 
  
           "Assumption Date" shall mean July 13, 1998. 
  
           "Business Day" shall mean any day other than a Saturday, a Sunday
 or a day on which banking institutions in Minneapolis, Minnesota,
 Scottsdale, Arizona, Tulsa, Oklahoma or Omaha, Nebraska are authorized or
 obligated by law or executive order to be closed. 
  
           "Collections" shall mean all payments received by the Seller in
 respect of the Eligible Receivables in the form of cash, checks or any
 other form of payment in accordance with the Contract in effect from time
 to time on any Eligible Receivables, other than pre-paid insurance
 premiums. 
  
           "Contract" shall mean an agreement between the Seller or an
 Affiliate thereof and another Person for the extension of revolving credit,
 including pursuant to a credit card, in the form of a written contract,
 invoice, or revolving credit agreement (but shall not include any agreement
 or plan relating to the extension of credit on a closed-end basis). 
  
           "Credit Adjustment" shall have the meaning set forth in Section
 3.2(b) hereof. 
  
           "Credit and Collection Policy" shall mean the written policies
 and procedures of the Seller 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, the extension of credit to 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. 
  
           "Date of Processing" shall mean with respect to any transaction,
 the date on which such transaction is settled according to the Seller's
 computer master file of revolving credit accounts. 
  
           "Defaulted Account" shall mean each Account with respect to
 which, in accordance with the Credit and Collection Policy or the Seller's
 customary and usual servicing procedures, the Seller has charged off the
 Receivables in such Account as uncollectible; an Account shall become a
 Defaulted Account on the day on which such Receivables are recorded as
 charged off as uncollectible on the Seller's computer master file of
 consumer credit card revolving accounts.  Notwithstanding any other
 provision hereof, any Receivables in a Defaulted Account that are
 Ineligible Receivables shall be treated as Ineligible Receivables rather
 than Receivables in Defaulted Accounts. 
  
           "Eligible Account" shall mean, as of May 26, 1995 (or, with
 respect to Additional Accounts, as of the date the Receivable arising in
 such Accounts are first sold to the Buyer), each revolving credit consumer
 credit card account owned by the Seller: 
  
           (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 the Seller in its computer
 master file as stolen or lost; 
  
           (d)  which is not at the time of sale sold or pledged to any
 other party and which does not have Receivables, which at the time of sale,
 are sold or pledged to any other party (provided that Receivables which
 were sold or pledged prior to the Closing Date, but repurchased free of all
 Liens or where all Liens were released prior to the sale hereunder, shall
 not be disqualified under this clause (d)); 
  
           (e)  the Receivables in which the Seller has not charged off (or
 required to be charged off) in its customary and usual manner for charging
 off Receivables in such Accounts as of the Closing Date (or, with respect
 to Additional Accounts, as of the date the Receivables of such Accounts are
 sold to the Buyer) unless such Account is subsequently reinstated; and 
  
           (f)  which is not an Excluded Account. 
  
           "Eligible Receivable" shall mean each Receivable that satisfies
 each of the following criteria:  (a)  it 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 the Relevant UCC State, (d) it is at the
 time of its purchase by the Buyer 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) which was created or acquired in compliance, in all material
 respects, with all Requirements of Law applicable to the Seller and
 pursuant to a Contract which complies, in all material respects, with all
 Requirements of Law applicable to the Seller (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 Seller will have good
 and marketable title free and clear of all Liens and security interests
 arising under or through the Seller (other than Permitted Liens). 

           "Excluded Account" shall mean an Additional Account which the
 Buyer and the Seller have elected to exclude from sale under this Agreement
 in accordance Section 2.1(e) hereof. 
  
           "Finance Charge Receivables" shall mean the sum of (w) all
 amounts billed from time to time to the Obligors on any Account in respect
 of (i) Periodic Finance Charges, (ii) overlimit fees, (iii) late charges,
 (iv) returned check fees, (v) annual membership fees and annual service
 charges, if any, (vi) transaction charges, (vii) cash advance fees and
 (viii) similar fees and charges, excluding fees and charges for insurance
 and insurance type products, plus (y) Recoveries.  
  
           "Governmental Authority" shall mean 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. 
  
           "Ineligible Receivable" shall have the meaning set forth in
 Section 6.1 hereof. 
  
           "Lien" shall mean any lien, security interest or other
 encumbrance. 
  
           "Obligor" shall mean a Person obligated to make payments with
 respect to a Receivable arising under an Account pursuant to a Contract. 
  
           "Original Closing Date" shall mean April 18, 1995. 
  
           "Periodic Finance Charges" shall have, with respect to any
 Account, the meaning set forth in the Contract applicable to such Account
 for finance charges (due to periodic rate) or any similar term. 
  
           "Permitted Lien" shall mean with respect to the Receivables: 
 Liens that 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" shall mean 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. 
  
           "Pooling and Servicing Agreement" shall mean the Amended and
 Restated Pooling and Servicing Agreement, dated as of July 20, 1998, as
 amended from time to time, by and among Direct Merchants Credit Card Bank,
 National Association, as Servicer, Metris Receivables, Inc., as Transferor
 and The Bank of New York (Delaware), as Trustee. 
  
           "Previous Accounts" shall mean all revolving credit card accounts
 specified in clauses (i) and (ii) of the definition of Account. 
  
           "Principal Receivables" shall mean amounts shown on the Seller's
 records as amounts payable by Obligors with respect to Eligible Receivables
 on any Account other than such amounts that are Finance Charge Receivables
 or 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. 
  
           "Purchase Price" shall have the meaning set forth in Section 3.1
 hereof. 
  
           "Receivable" shall mean, with respect to any Obligor, all of the
 indebtedness of such Obligor under an Account, including the right to
 receive payment of any interest or finance charges and other obligations of
 such Obligor with respect thereto.  Each receivable includes, without
 limitation, all rights of the Seller under the applicable Contract. 
  
           "Recoveries" shall mean any amounts received by the Seller with
 respect to Receivables in Accounts that previously became Defaulted
 Accounts. 
  
           "Relevant UCC State" shall mean each jurisdiction in which the
 filing of a UCC financing statement is necessary to perfect the ownership
 interest and security interest of the Buyer pursuant to this Agreement. 
  
           "Requirements of Law" for any Person shall mean 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. 
  
           "Sale Papers" shall have the meaning set forth in Section 4.1(c)
 hereof. 
  
           "Secured Obligations" shall have the meaning set forth in Section
 2.1(d) hereof. 
  
           "Termination Date" shall have the meaning set forth in Section
 8.1 hereof. 
  
           "Transferred Account" shall mean an Account with respect to which
 a new credit card account number has been issued by the Seller under
 circumstances resulting from a lost or stolen credit card and not requiring
 standard application and credit evaluation procedures under the Credit and
 Collection Policy. 
  
           "UCC" shall mean the Uniform Commercial Code, as amended from
 time to time, as in effect in the applicable jurisdiction. 
  
           Section 1.2  Other Definitional Provisions.  The words "hereof,"
 "herein" and "hereunder" and words of similar import when used in this
 Agreement or any Sale Paper shall refer to this Agreement as a whole and
 not to any particular provision of this Agreement; and Section, Subsection,
 Schedule and Exhibit references contained in this Agreement are references
 to Sections, Subsections, Schedules and Exhibits in or to this Agreement
 unless otherwise specified. 
  
                             [END OF ARTICLE I] 
  
  
                                 ARTICLE II 
  
                    PURCHASE, CONVEYANCE AND SERVICING  
                               OF RECEIVABLES 
  
           Section 2.1  Sale.  (a)  In consideration for the Purchase Price
 and upon the terms and subject to the conditions set forth herein, the
 Seller does hereby sell, assign, transfer, set-over, and otherwise convey
 to the Buyer, and the Buyer does hereby purchase from the Seller, on the
 terms and subject to the conditions specifically set forth herein, all of
 the Seller's right, title and interest in, to and under (i) the Receivables
 now existing and hereafter created and arising in connection with the
 Accounts and any Additional Accounts, including, without limitation, all
 accounts, general intangibles, chattel paper and other obligations of any
 Obligor with respect to the Receivables, now or hereafter 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.  The foregoing sale, transfer, assignment, set-over
 and conveyance does not constitute and is not intended to result in a
 creation or an assumption by the Buyer of any obligation of the Seller in
 connection with the Receivables or any agreement or instrument relating
 thereto, including, without limitation, any obligation to any Obligors,
 merchant banks, merchant clearance systems, VISA USA, Inc., MasterCard
 International Incorporated or insurers. 
  
           (b)  In connection with the foregoing sale, the Seller agrees to
 record and file, at the Buyer's expense, a financing statement or
 statements with respect to the Receivables and the other property described
 in Section 2.1(a) sold by the Seller hereunder meeting the requirements of
 applicable state law in such manner and in such jurisdictions as are
 necessary to perfect and protect the interests of the Buyer created hereby
 under the applicable UCC against all creditors of and purchasers from the
 Seller, and to deliver a file-stamped copy of such financing statements or
 other evidence of such filings to the Buyer. 
  
           (c)  In connection with the sale and conveyance hereunder, the
 Seller agrees, at the Buyer's expense, on or prior to the Closing Date and
 on each Business Day thereafter, to indicate or cause to be indicated
 clearly and unambiguously in its accounting records that such Receivables
 and the other property described in clauses (i), (ii) and (iii) of Section
 2.1(a) have been sold to the Buyer pursuant to this Agreement as of the
 Closing Date or such Business Day as applicable. 
  
           (d)  It is the express intent of the Seller and the Buyer that
 the conveyance of the Receivables by the Seller to the Buyer pursuant to
 this Agreement be construed as a sale of such Receivables by the Seller to
 the Buyer.  It is, further, not the intention of the Seller and the Buyer
 that such conveyance be deemed a grant of a security interest in the
 Receivables by the Seller to the Buyer to secure a debt or other obligation
 of the Seller.  However, in the event that, notwithstanding the intent of
 the parties, the Receivables are held to continue to be property of the
 Seller, then (i) this Agreement also shall be deemed to be and hereby is a
 security agreement within the meaning of the UCC; and (ii) the conveyance
 by the Seller provided for in this Agreement shall be deemed to be and the
 Seller hereby grants to the Buyer a security interest in and to all of the
 Seller's right, title and interest in (w) all Receivables outstanding on
 the Closing Date and thereafter created by the Seller and all rights (but
 not the obligations) relating to such Receivables, (x) with respect to the
 Receivables, all accounts (as defined in the applicable UCC) outstanding on
 the Closing Date and thereafter created by  the Seller, and all rights (but
 not the obligations) relating thereto, (y) all monies due or to become due
 with respect thereto and (z) all proceeds of the foregoing to secure (1)
 the obligations of the Seller and (2) a loan to the Seller in the amount of
 the Purchase Price as set forth in this Agreement (the "Secured
 Obligations").  The Seller and the Buyer shall, to the extent consistent
 with this Agreement, take such actions as may be necessary to ensure that,
 if this Agreement were deemed to create a security interest in the
 Receivables, such security interest would be deemed to be a perfected
 security interest of first priority in favor of the Buyer under applicable
 law and will be maintained as such throughout the term of this Agreement.   
  
           (e) The Buyer and the Seller may designate revolving credit card
 accounts which would otherwise be Additional Accounts as Excluded Accounts. 
 Such designation shall be evidenced by the Seller indicating in the
 appropriate computer files that receivables arising under such revolving
 credit card accounts have been retained by the Seller by including in such
 computer files a code identifying that each such account has been so
 retained.  If such designation is made after the Buyer acquires rights in
 such Accounts and the Buyer has agreed to the designation of such revolving
 credit card accounts as Excluded Accounts, upon receipt of payment for the
 related receivables the Buyer will take such actions as may be reasonably
 requested by the Seller to reconvey any Receivables relating to such
 Excluded Accounts to the Seller. 
  
                            [END OF ARTICLE II] 
  
  
                                ARTICLE III 
  
                         CONSIDERATION AND PAYMENT 
  
           Section 3.1  Purchase Price.  The Purchase Price for the
 Receivables and related property conveyed to the Buyer under this Agreement
 shall be a dollar amount equal to, for Receivables sold on any date, the
 aggregate amount of all Principal Receivables sold as of such date subject
 to adjustment from time to time with respect to new Receivables to reflect
 such factors as the Buyer and the Purchaser mutually agree will result in a
 Purchase Price determined to approximate the fair market value of such new
 Receivables. 
  
           Section 3.2  Payment of Purchase Price.  (a)On each Business Day
 on which Receivables are transferred hereunder, the Purchase Price shall be
 paid in immediately available funds.  
  
           (b) The Purchase Price shall be adjusted on a daily basis (the
 "Credit Adjustment") if the Seller adjusts downward the amount of any
 Receivable because of a rebate, refund, unauthorized charge or billing
 error to an Obligor, because such Receivable was created in respect of
 merchandise which was refused or returned by an Obligor, or if the Seller
 otherwise adjusts downward the amount of any Receivable without receiving
 Collections therefor or without charging off such amount as uncollectible. 
  
           Section 3.3  Daily Reports.  On each Business Day, the Seller
 shall deliver to the Buyer a Daily Report (the "Daily Report") showing the
 aggregate Purchase Price of Receivables generated, the aggregate amount, if
 any, owing to the Buyer pursuant to Section 6.1 hereof and the aggregate
 net amount of cash owing for Receivables generated in each case for the
 period from and including the preceding Business Day. 
  
                            [END OF ARTICLE III] 

  
                                 ARTICLE IV 
  
                       REPRESENTATIONS AND WARRANTIES 
  
           Section 4.1  Seller's Representations and Warranties.  Without
 limiting the generality of the Amendment and Assumption Agreement, the
 Seller expressly assumes responsibility for all representations and
 warranties made by the Predecessor Seller under Section 4.1 and 4.2 of the
 Previously Amended and Restated Purchase Agreement which are incorporated
 herein by reference.  The Seller represents and warrants to the Buyer as of
 the Assumption Date, and as to matters involving  Additional Accounts, as
 of the date the Receivables of such Accounts are sold to the Buyer, that: 
  
           (a)  Organization and Good Standing.  The Seller is a national
 banking association organized and validly existing in good standing under
 the laws of the United States and has the corporate power and authority and
 legal right to own its property and conduct its business as such properties
 are presently owned and as such business is presently conducted and to
 execute, deliver and perform its obligations under this Agreement and each
 other document or instrument to be delivered by the Seller hereunder
 (collectively, the "Sale Papers"). 
  
           (b)  Due Qualification.  The Seller is duly qualified to do
 business and is in good standing (or is exempt from such requirements), as
 a foreign corporation in any state required in order to conduct business,
 and has obtained all necessary licenses and approvals with respect to the
 Seller required under applicable law; provided that no representation or
 warranty is made with respect to any qualifications, licenses or approvals
 which the Buyer would have to obtain to do business in any state in which
 the Buyer seeks to enforce any Receivable. 
  
           (c)  Due Authorization.  The execution and delivery of the Sale
 Papers, and the consummation of the transactions provided for herein and
 therein have been duly authorized by the Seller by all necessary corporate
 action on its part. 
  
           (d)  Binding Obligation.  Each of the Sale Papers, and the
 consummation of the transactions provided for therein, constitutes a legal,
 valid and binding obligation of the Seller, enforceable in accordance with
 its terms, except as enforceability may be limited by applicable
 bankruptcy, insolvency, reorganization, moratorium or other similar laws
 now or hereinafter in effect, affecting the enforcement of creditors'
 rights in general and as such enforceability may be limited by general
 principles of equity (whether considered in a proceeding at law or in
 equity). 
  
           (e)  No Conflicts.  The execution and delivery of the Sale Papers
 and the performance of the transactions contemplated thereby, do not (i)
 contravene the Seller's charter or by-laws or (ii) violate any material
 provision of law applicable to it or require any filing (except for the
 filings under the UCC), registration, consent or approval under, any law,
 rule, regulation, order, writ, judgment, injunction, decree, determination
 or award presently in effect having applicability to the Seller, except for
 such filings, registrations, consents or approvals as have already been
 obtained and are in full force and effect. 
  
           (f)  Taxes.  The Seller 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 Seller or is contesting any such tax, assessment or other
 governmental charge in good faith through appropriate proceedings.  
  
           (g)  No Violation.  The execution and delivery of the Sale
 Papers, the performance of the transactions contemplated by the Sale Papers
 and the fulfillment of the terms thereof, will not violate any Requirements
 of Law applicable to the Seller, will not violate, result in any breach of
 any of the material terms and provisions of or constitute (with or without
 notice or lapse of time or both) a default under any Requirement of Law
 applicable to the Seller, or any material indenture, contract, agreement,
 mortgage, deed of trust or other material instrument to which the Seller is
 a party or by which it or its properties are bound. 
  
           (h)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Seller, threatened against the
 Seller before any Governmental Authority (i) asserting the invalidity of
 the Sale Papers, (ii) seeking to prevent the consummation of any of the
 transactions contemplated thereby, (iii) seeking any determination or
 ruling that would materially and adversely affect the performance by the
 Seller of its obligations thereunder or (iv) seeking any determination or
 ruling that would materially and adversely affect the validity or
 enforceability thereof. 
  
           (i)  All Consents Required.  All approvals, authorizations,
 consents, orders or other actions of any Governmental Authority required in
 connection with the execution and delivery of the Sale Papers, the
 performance of the transactions contemplated by the Sale Papers and the
 fulfillment of the terms hereof and thereof, have been obtained. 
  
           (j)  Bona Fide Receivables.  The Seller 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 Seller in any document or report delivered under this
 Agreement satisfies the requirements of eligibility contained in the
 definition of Eligible Receivable set forth herein. 
  
           (k)  Place of Business.  The principal executive offices of the
 Seller are in Scottsdale, Arizona and the offices where the Seller keeps
 its records concerning the Receivables and related Contracts are in
 Scottsdale, Arizona, [Salt Lake City, Utah], Omaha, Nebraska, Hennepin
 County, Minnesota, Tulsa, Oklahoma and St. Cloud, Minnesota. 
  
           (l)  Use of Proceeds.  No proceeds of the sale of any Receivable
 hereunder received by the Seller will be used by the Seller to purchase or
 carry any margin stock. 
  
           (m)  Not an Investment Company.  The Seller is not an "investment
 company" within the meaning of the Investment Company Act, or is exempt
 from all provisions of such Act. 
  
           The representations and warranties set forth in this Section 4.1
 shall survive the sale of the Receivables to the Buyer.  The Seller hereby
 represents and warrants to the Buyer, that the representations and
 warranties of the Seller set forth in Section 4.1 are true and correct as
 of such date.  Upon discovery by the Seller or the Buyer of a material
 breach of any of the foregoing representations and warranties, the party
 discovering such breach shall give prompt written notice thereof to the
 other. 
  
           Section 4.2  Seller's Representations and Warranties Regarding
 Receivables. 
  
           (a)  Valid Sale, etc.  The Seller (x) hereby represents and
 warrants as of the Assumption Date, with respect to the Receivables created
 on or prior to, and outstanding on, such date and (y) shall be deemed to
 represent and warrant as of the date of the creation and transfer to the
 Buyer of any Receivables with respect to such Receivables, that: 
  
                (i)  This Agreement constitutes the legal, valid and binding
      obligation of the Seller, enforceable against the Seller in accordance
      with its terms, except (A) as such enforceability may be limited by
      applicable bankruptcy, receivership, insolvency, reorganization,
      moratorium or other similar laws now or hereafter in effect, affecting
      the enforcement of creditors' rights in general, and (B) as such
      enforceability may be limited by general principles of equity (whether
      considered in a suit at law or in equity). 
  
                (ii)  The transfer of Receivables by the Seller to the Buyer
      under this Agreement constitutes a valid sale, transfer, assignment,
      set-over and conveyance to the Buyer of all right, title and interest
      of the Seller in and to the Receivables, whether then existing or
      thereafter created and arising in connection with the Accounts, and
      such Receivables will be held by the Buyer free and clear of any Lien
      of any Person claiming through or under the Seller or any of its
      Affiliates except for Permitted Liens.  This Agreement constitutes a
      valid sale, transfer, assignment, set-over and conveyance to the Buyer
      of all right, title and interest of the Seller in and to the
      Receivables purported to be sold hereunder, whether then existing or
      thereafter created and the proceeds thereof. 
  
                (iii)  The Seller is not insolvent and will not be rendered
      insolvent upon sale of the Receivables to the Buyer. 
  
                (iv)  The Seller is (or, with respect to Receivables arising
      after the date hereof, will be) the legal and beneficial owner of all
      right, title and interest in and to each Receivable and each
      Receivable has been or will be transferred to the Buyer free and clear
      of any Lien other than Permitted Liens. 
  
                (v)  All consents, licenses, approvals or authorizations of
      or registrations or declarations with any Governmental Authority
      required in connection with the transfer of such Receivables to the
      Buyer have been obtained. 
  
                (vi)  Each Account classified as an "Eligible Account" by
      the Seller in any document or report delivered hereunder will satisfy
      the requirements contained in the definition of Eligible Account as of
      the date of such document or report and each Receivable classified as
      an "Eligible Receivable" by the Seller in any document or report
      delivered hereunder will satisfy the requirements contained in the
      definition of Eligible Receivable as of the time of such document or
      report. 
  
                (vii)  Each Receivable then existing has been conveyed to
      the Buyer free and clear of any Lien of any Person claiming through or
      under the Seller or any of its Affiliates (other than Permitted Liens)
      and in compliance, in all material respects, with all Requirements of
      Law applicable to the Seller.  
  
           (b)  Daily Representations and Warranties.  On each day on which
 any new Receivable is created or acquired by the Seller, the Seller shall
 be deemed to represent and warrant to the Buyer that (A) each Receivable
 purchased by the buyer on such day has been conveyed to the Buyer in
 compliance, in all material respects, with all Requirements of Law
 applicable to the Seller and free and clear of any Lien of any Person
 claiming through or under the Seller or any of its Affiliates (other than
 Permitted Liens) and (B) with respect to each such Receivable, all
 consents, licenses, approvals or authorizations of or registrations or
 declarations with, any Governmental Authority required to be obtained,
 effected or given by the Seller in connection with the conveyance of such
 Receivable to the Buyer have been duly obtained, effected or given and are
 in full force and effect.   
  
           (c)  Notice of Breach.  The representations and warranties set
 forth in this Section 4.2 shall survive the sale, transfer and assignment
 of the respective Receivables to the Buyer.  Upon discovery by the Seller
 or the Buyer of a breach of any of the representations and warranties set
 forth in this Section 4.2, the party discovering such breach shall give
 prompt written notice thereof to the other.  The Seller agrees to cooperate
 with the Buyer in attempting to cure any such breach.   
  
           Section 4.3  Representations and Warranties of the Buyer.  The
 Buyer hereby represents and warrants and agrees with the Seller, as of the
 date hereof, and shall be deemed to represent and warrant as of the date of
 the sale of any Receivable to the Buyer hereunder that: 
  
           (a)  Organization and Good Standing.  The Buyer is a corporation
 duly organized and validly existing in good standing under the laws of the
 State of Delaware and has the corporate power and authority and legal right
 to own its property and conduct its business as such properties are
 presently owned and such business is presently conducted and to execute,
 deliver, and perform its obligations under the Sale Papers.  
  
           (b)  Due Qualification.  The Buyer is duly qualified to do
 business and is in good standing (or is exempt from such requirements) as a
 foreign corporation in any state required in order to conduct business and
 has obtained all necessary licenses and approvals with respect to the Buyer
 required under federal and Minnesota law. 
  
           (c)  Due Authorization.  The execution and delivery of the Sale
 Papers and the consummation of the transactions provided for in the Sale
 Papers have been duly authorized by the Buyer by all necessary corporate
 action on its part. 
  
           (d)  No Conflicts.  The execution and delivery of the Sale Papers
 and the performance of the transactions contemplated thereby do not (i)
 contravene the Buyer's certificate of incorporation or by-laws or (ii)
 violate any material provision of law applicable to it, or require any
 filing (except for the filings under the UCC), registration, consent or
 approval under, any law, rule, regulation, order, writ, judgment,
 injunction, decree, determination or award presently in effect having
 applicability to the Buyer, except for such filings, registrations,
 consents or approvals as have already been obtained and are in full force
 and effect. 
  
           (e)  No Violation.  The execution and delivery of the Sale
 Papers, the performance of the transactions contemplated by the Sale
 Papers, and the fulfillment of the terms of the Sale Papers will not
 violate any Requirements of Law applicable to the Buyer, will not violate,
 result in any breach of any of the material terms and provisions of, or
 constitute (with or without notice or lapse of time or both) a default
 under any Requirement of Law applicable to the Buyer, or any material
 indenture, contract, agreement, mortgage, deed of trust or other material
 instrument to which the Buyer is a party or by which it or its properties
 are bound. 
  
           (f)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Buyer, threatened against the
 Buyer, before any Governmental Authority (i) asserting the invalidity of
 the Sale Papers, (ii) seeking to prevent the consummation of any of the
 transactions contemplated by the Sale Papers, (iii) seeking any
 determination or ruling that would materially and adversely affect the
 performance by the Buyer of its obligations thereunder or (iv) seeking any
 determination or ruling that would materially and adversely affect the
 validity or enforceability of the Sale Papers. 
  
           (g)  All Consents Required.  All approvals, authorizations,
 consents, orders, or other actions of any Governmental Authority required
 in connection with the execution and delivery of the Sale Papers, the
 performance of the transactions contemplated by the Sale Papers, and the
 fulfillment of the terms of the Sale Papers have been obtained. 
  
           The representations and warranties set forth in this Section 4.3
 shall survive the sale of the Receivables to the Buyer.  The Buyer hereby
 represents and warrants to the Seller that the representations and
 warranties of the Buyer set forth in Section 4.3 are true and correct as of
 such date.  Upon discovery by the Buyer or the Seller of a breach of any of
 the foregoing representations and warranties, the party discovering such
 breach shall give prompt written notice to the other. 
  
                            [END OF ARTICLE IV] 
  
  
                                 ARTICLE V 
  
                       COVENANTS OF SELLER AND BUYER 
  
           Section 5.1  Seller Covenants.  The Seller hereby covenants that: 
  
           (a)  Receivables to be Accounts, General Intangibles or Chattel
 Paper.  The Seller will take no action to cause any Receivable to be
 evidenced by any instrument (as defined in the UCC as in effect in the
 Relevant UCC State), except in connection with the enforcement or
 collection of a Receivable.  Except in such circumstances, the Seller will
 take no action to cause any Receivable to be anything other than an
 "account," a "general intangible" or "chattel paper" (as defined in the UCC
 as in effect in the Relevant UCC State). 
  
           (b)  Security Interests.  Except for the conveyances hereunder,
 the Seller will not sell, pledge, assign or transfer to any other Person,
 or grant, create, incur, assume or suffer to exist any Lien, on any
 Receivable, whether now existing or hereafter created, or any interest
 therein; the Seller will immediately notify the Buyer of the existence of
 any Lien on any Receivable; and the Seller shall defend the right, title
 and interest of the Buyer in, to and under the Receivables, whether now
 existing or hereafter created, against all claims of third parties claiming
 through or under the Seller; provided, however, that nothing in this
 subsection 5.1(b) shall prevent or be deemed to prohibit the Seller from
 suffering to exist upon any of the Receivables any Permitted Lien. 
  
           (c)  Periodic Finance Charges and Other Fees.  Except as
 otherwise required by any Requirement of Law, or as is deemed by the Seller
 in its sole discretion to be necessary in order to maintain its credit card
 business on a competitive basis, it shall 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) the Seller's reasonable expectation is that
 such reduction will cause a Pay Out Event (as defined in the Pooling and
 Servicing Agreement) to occur so long as there are Investor Securities (as
 defined in the Pooling and Servicing Agreement) outstanding or (ii) such
 reduction is not also applied to any comparable segment of consumer
 revolving credit card accounts owned by the Seller that have
 characteristics the same as, or substantially similar to, such Accounts. 
  
           (d)  Credit and Collection Policy and Contracts.  The Seller
 shall comply with and perform its obligations under the Contracts relating
 to the Accounts and the Credit and Collection Policy except insofar as any
 failure so to comply or perform would not materially and adversely affect
 the rights of the Trust or the Securityholders hereunder or under the
 Securities.  Subject to compliance with all Requirements of Law, the Seller
 may change the terms and provisions of the Contracts or the Credit and
 Collection Policy with respect to any of the Accounts in any respect
 (including the calculation of the amount, or the timing, of charge-offs and
 the Periodic Finance Charges and other fees to be assessed thereon) only if
 in the reasonable judgment of the Seller (i) (if it owns a comparable
 segment of receivables) such change is made applicable to any comparable
 segment of the consumer revolving credit card accounts owned by the Seller
 which have characteristics the same as, or substantially similar to, such
 Accounts or (ii) (if it does not own such a comparable segment of
 receivables) such change will not be made with the intent to materially
 benefit the Seller over the Buyer or to materially adversely affect the
 Buyer, except as otherwise restricted by an endorsement, sponsorship, or
 other agreement between the Seller and an unrelated third party or by the
 terms of the Contracts. The Seller further covenants that the Seller will
 not enter into any amendments to this Agreement that would cause a Ratings
 Event (as defined in the Pooling and Servicing Agreement) to occur so long
 as there are Investor Securities outstanding. 
  
           (e)  Delivery of Collections.  In the event that the Seller
 receives Collections, the Seller agrees to forward to the Buyer or its
 designee such Collections as soon as practicable after the receipt thereof,
 but in no event later than the second Business Day following the Date of
 Processing thereof. 
  
           (f)  Notice of Liens.  The Seller shall notify the Buyer promptly
 after becoming aware of any Lien on any Receivable other than Permitted
 Liens. 
  
           (g)  Separate Business.  The Seller shall maintain separate
 corporate records and books of account from those of the Buyer.  The Seller
 will not conduct its business in the name of the Buyer so as not to mislead
 others as to the identity of the entity with which those others are
 concerned. 
  
           Section 5.2  Addition of Accounts. Unless excluded pursuant to
 Section 2.1(e) hereof, all revolving credit consumer credit card accounts
 shall be included as Accounts from and after the date upon which the Seller
 acquires rights in such Additional Accounts and all Receivables in such
 Additional Accounts, whether such Receivables are then existing or
 thereafter created or acquired, shall be automatically sold to the Buyer.
 For the purposes of this Agreement, all receivables of such Additional
 Accounts shall be treated as Receivables upon their creation. 
  
           Section 5.3  Buyer Covenant Regarding Sale Treatment.  The Buyer
 agrees to treat this conveyance for all purposes (including, without
 limitation, tax and financial accounting purposes) as a sale on all
 relevant books, records, tax returns, financial statements and other
 applicable documents. 
  
                             [END OF ARTICLE V] 
  
  
                                 ARTICLE VI 
  
                            OPTIONAL REPURCHASE 
  
           Section 6.1  Breach of Warranty.  In the event of a breach with
 respect to a Receivable of any of the representations and warranties set
 forth in Section 4.1(j) or subsections 4.2(a)(iii) through (vii) or 4.2(b),
 or in the event that a Receivable is not an Eligible Receivable on the date
 of its transfer to the Buyer as a result of the failure to satisfy the
 conditions set forth in the definition of Eligible Receivable, at the sole
 option of the Buyer and upon written notice to the Seller, such Receivable
 shall be designated an "Ineligible Receivable" and the Seller shall pay to
 the Buyer an amount in cash equal to the purchase price paid for any such
 Ineligible Receivable by the Buyer to the Seller.  Such payment must be
 made by the close of business on the thirtieth Business Day following the
 day such Receivable has been designated an Ineligible Receivable; 
 provided, however, that such amount may be offset against any amounts due
 from the Buyer to the Seller with respect to the Purchase Price for
 Receivables sold to the Buyer on such day.  The obligation of the Seller
 set forth in this Section shall constitute the sole remedy respecting any
 breach of the representations and warranties set forth in the above-
 referenced Sections or failure to meet the conditions set forth in the
 definition of Eligible Receivable with respect to such Receivable available
 to the Buyer. 
  
           Section 6.2  Conveyance of Reassigned Receivables.  Upon the
 request of the Seller, the Buyer shall execute and deliver to the Seller a
 reconveyance substantially in such form and upon such terms as shall be
 acceptable to the Seller, pursuant to which the Buyer evidences the
 conveyance to the Seller of all of the Buyer's right, title, and interest
 in any Receivables reconveyed to the Seller pursuant to Section 6.1. The
 Buyer shall execute such other documents or instruments of conveyance or
 take such other actions as the Seller may reasonably require to effect any
 repurchase of Receivables pursuant to this Article VI. 
  
                            [END OF ARTICLE VI] 

  
                                ARTICLE VII 
  
                            CONDITIONS PRECEDENT 
  
           Section 7.1  Conditions to the Buyer's Obligations Regarding
 Receivables.  The obligations of the Buyer to purchase the Receivables on
 any Business Day shall be subject to the satisfaction of the following
 conditions: 
  
           (a)  All representations and warranties of the Seller contained
 in this Agreement shall be true and correct on the Closing Date and on the
 day of creation of any Receivable created thereafter with the same effect
 as though such representations and warranties had been made on such date; 
  
           (b)  All information concerning the Receivables provided to the
 Buyer shall be true and correct in all material respects as of the Closing
 Date, in the case of Receivables sold to the Buyer on the Closing Date, or
 the applicable Date of Processing, in the case of Receivables created after
 the Closing Date; 
  
           (c)  At the Closing Date, the Seller shall have substantially
 performed all other obligations required to be performed by the provisions
 of this Agreement; 
  
           (d)  With respect to Receivables sold to the Buyer on the Closing
 Date, the Seller shall have filed the financing statement(s) required to be
 filed pursuant to Section 2.1(b); and 
  
           (e)  All corporate and legal proceedings and all instruments in
 connection with the transactions contemplated by this Agreement shall be
 satisfactory in form and substance to the Buyer, and the Buyer shall have
 received from the Seller copies of all documents (including, without
 limitation, records of corporate proceedings) relevant to the transactions
 herein contemplated as the Buyer may reasonably have requested. 
  
           Section 7.2  Conditions Precedent to the Seller's Obligations. 
 The obligations of the Seller to sell Receivables on any Business Day shall
 be subject to the satisfaction of the following conditions: 
  
           (a)  All representations and warranties of the Buyer contained in
 this Agreement shall be true and correct with the same effect as though
 such representations and warranties had been made on such date; 
  
           (b)  Payment or provision for payment of the Purchase Price in
 accordance with the provisions of Section 3.2 hereof shall have been made;
 and 
  
           (c)  All corporate and legal proceedings and all instruments in
 connection with the transactions contemplated by this Agreement shall be
 satisfactory in form and substance to the Seller, and the Seller shall have
 received from the Buyer copies of all documents (including, without
 limitation, records of corporate proceedings) relevant to the transactions
 herein contemplated as the Seller may reasonably have requested. 
  
                            [END OF ARTICLE VII] 


                                ARTICLE VIII 
  
                            TERM AND TERMINATION 
  
           Section 8.1  Term.  This Agreement shall commence as of the date
 of execution and delivery hereof and shall continue in full force and
 effect until the earlier of:  (a) such date as may be agreed to in writing
 by the Buyer and the Seller, or (b) the occurrence of any of the following
 events:  the Buyer or the Seller shall (i) become insolvent, (ii) fail to
 pay its debts generally as they become due, (iii) voluntarily seek, consent
 to, or acquiesce in the benefit or benefits of any debtor relief law, (iv)
 become a party to (or be made the subject of) any proceeding provided for
 by any debtor relief law, other than as a creditor or claimant, and, in the
 event such proceeding is involuntary, the petition instituting same is not
 dismissed within 60 days after its filing, or (v) become unable for any
 reason to purchase or re-purchase Receivables in accordance with the
 provisions of this Agreement or default in its obligations hereunder, which
 default continues unremedied for more than 30 days after written notice is
 delivered to the defaulting party by the non-defaulting party (any such
 date set forth in clause (a) or (b) hereof being a "Termination Date");
 provided, however, that the termination of this Agreement pursuant to this
 Section 8.1 shall not discharge any Person from any obligations incurred
 prior to such termination, including, without limitation, any obligations
 to make any payments with respect to Receivables sold prior to such
 termination. 
  
           Section 8.2  Effect of Termination.  No termination or rejection
 of or failure to assume the executory obligations of this Agreement in the
 event of the receivership of the Seller or bankruptcy of the Buyer shall be
 deemed to impair or affect the obligations pertaining to any executed sale
 or executed obligations, including, without limitation, pre-termination
 breaches of representations and warranties by the Seller or the Buyer. 
  
                           [END OF ARTICLE VIII] 

  
                                 ARTICLE IX 
  
                          MISCELLANEOUS PROVISIONS 
  
           Section 9.1  Amendment.  This Agreement and any other Sale Papers
 and the rights and obligations of the parties hereunder may not be changed
 orally, but only by an instrument in writing signed by the Buyer and the
 Seller.  The Seller shall provide prompt written notice of any such
 amendment to the Rating Agencies. 
  
           Section 9.2  Governing Law.  THIS AGREEMENT AND THE OTHER SALE
 PAPERS SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
 MINNESOTA, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
 OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
 DETERMINED IN ACCORDANCE WITH SUCH LAWS. 
  
           Section 9.3  Notices.  All demands, notices and communications
 hereunder shall be in writing and shall be deemed to have been duly given
 if personally delivered at or mailed by registered mail, return receipt
 requested, to: 
  
           (a)  in the case of the Seller, to: 
  
                Direct Merchants Credit Card Bank, N.A. 
                6909 East Greenway Parkway 
                Scottsdale, Arizona  85254 
                Attention:  Treasurer 
                Telephone:  (602) 718-4600 
  
           (b)  in the case of the Buyer, to: 
  
                Metris Companies Inc. 
                600 South Highway 169, Suite 1800 
                St. Louis Park, Minnesota  55426 
                Attention:  Chief Financial Officer 
                Telephone:  (612) 525-5094 
                Telecopy:   (612) 525-5070 
  
 or, as to each party, at such other address as shall be designated by such
 party in a written notice to each other party. 
  
           Section 9.4  Severability of Provisions.  If any one or more of
 the covenants, agreements, provisions or terms of the Sale Papers shall for
 any reason whatsoever be held invalid, then such covenants, agreements,
 provisions, or terms shall be deemed severable from the remaining
 covenants, agreements, provisions, or terms of the Sale Papers and shall in
 no way affect the validity or enforceability of the other provisions of the
 Sale Papers. 
  
           Section 9.5  Further Assurances.  The Buyer and the Seller agree
 to do and perform, from time to time, any and all acts and to execute any
 and all further instruments required or reasonably requested by the other
 party more fully to effect the purposes of the Sale Papers, including,
 without limitation, the execution of any financing statements or
 continuation statements or equivalent documents relating to the Receivables
 for filing under the provisions of the UCC or other laws of any applicable
 jurisdiction. 
  
           Section 9.6  No Waiver; Cumulative Remedies.  No failure to
 exercise and no delay in exercising, on the part of the Buyer or the
 Seller, any right, remedy, power or privilege hereunder, shall operate as a
 waiver thereof; nor shall any single or partial exercise of any right,
 remedy, power or privilege hereunder preclude any other or further exercise
 thereof or the exercise of any other right, remedy, power or privilege. 
 The rights, remedies, powers and privileges herein provided are cumulative
 and not exhaustive of any rights, remedies, powers and privileges provided
 by law. 
  
           Section 9.7  Counterparts.  The Sale Papers may each be executed
 in two or more counterparts including telefax transmission thereof (and by
 different parties on separate counterparts), each of which shall be an
 original, but all of which together shall constitute one and the same
 instrument. 
  
           Section 9.8  Binding Effect; Third Party Beneficiaries.  The Sale
 Papers will inure to the benefit of and be binding upon the parties hereto
 and their respective successors and assigns.  The Seller hereby
 acknowledges that the Buyer has assigned certain of its rights hereunder to
 Metris Receivables, Inc. and Metris Funding Corporation, respectively, and
 that such entities are third party beneficiaries hereunder. 
  
           Section 9.9  Merger and Integration.  Except as specifically
 stated otherwise herein, the Sale Papers set forth the entire understanding
 of the parties relating to the subject matter hereof, and all prior
 understandings, written or oral, are superseded by the Sale Papers.  The
 Sale Papers may not be modified, amended, waived or supplemented except as
 provided herein. 
  
           Section 9.10  Headings.  The headings herein are for purposes of
 reference only and shall not otherwise affect the meaning or interpretation
 of any provision hereof. 
  
           Section 9.11  Schedules and Exhibits.  The schedules and exhibits
 attached hereto and referred to herein shall constitute a part of this
 Agreement and are incorporated into this Agreement for all purposes. 
  
           Section 9.12  Protection of Right, Title and Interest to
 Receivables. 
  
           (a)  The Seller shall cause this Agreement, all amendments hereto
 and/or all financing statements and continuation statements and any other
 necessary documents covering the Seller's and the Buyer's right, title and
 interest to the Receivables to be promptly recorded, registered and filed,
 and at all times to be kept recorded, registered and filed, all in such
 manner and in such places as may be required by law fully to preserve and
 protect the right, title and interest of the Buyer hereunder to the
 Receivables and proceeds thereof.  The Seller shall deliver to the Buyer
 file-stamped copies of, or filing receipts for, any document recorded,
 registered or filed as provided above, as soon as available following such
 recording, registration or filing.  The Buyer shall cooperate fully with
 the Seller in connection with the obligations set forth above and will
 execute any and all documents reasonably required to fulfill the intent of
 this subsection 9.12(a). 
  
           (b)  Within 30 days after the Seller makes any change in its
 name, identity or corporate structure which would make any financing
 statement or continuation statement filed in accordance with paragraph (a)
 above materially misleading within the meaning of Section 9-402(7) of the
 UCC as in effect in the Relevant UCC State, the Seller shall give the Buyer
 written notice of any such change and shall file such financing statements
 or amendments as may be necessary to continue the perfection of the Buyer's
 security interest in the Receivables and the proceeds thereof. 
  
           (c)  The Seller will give the Buyer prompt written notice of any
 relocation of any office from which it services Receivables or keeps
 records concerning the Receivables or of its principal executive office and
 whether, as a result of such relocation, the applicable provisions of the
 UCC would require the filing of any amendment of any previously filed
 financing or continuation statement or of any new financing statement and
 shall file such financing statements or amendments as may be necessary to
 continue the perfection of the Buyer's security interest in the Receivables
 and the proceeds thereof.  The Seller will at all times maintain each
 office from which it services Receivables and its principal executive
 office within the United States of America. 
  
                            [END OF ARTICLE IX] 


           IN WITNESS WHEREOF, the Buyer and the Seller each have caused
 this Agreement to be duly executed by their respective officers as of the
 day and year first above written. 
  
  
                                 DIRECT MERCHANTS CREDIT CARD
                                   BANK, NATIONAL ASSOCIATION, 
                                   as Seller 
  
  
                                 By:________________________ 
                                    Title: 
  
  
                                 METRIS COMPANIES INC., 
                                   as Buyer 
  
  
                                 By:________________________ 
                                    Title: 



  
                                 EXHIBIT A 
  
                            FORM OF DAILY REPORT 
  



                          METRIS RECEIVABLES, INC.
                                   Buyer
  
  
                                    and
  
  
                           METRIS COMPANIES INC.
                                   Seller
                                                           
  
  
                            AMENDED AND RESTATED
                             PURCHASE AGREEMENT
                         Dated as of July 30, 1998
  



                             TABLE OF CONTENTS 
  
  
                                 ARTICLE I 
  
 DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    1 
 Section 1.1  Definitions  . . . . . . . . . . . . . . . . . . . . . .    1 
 Section 1.2  Other Definitional Provisions  . . . . . . . . . . . . .    2 
  
                                 ARTICLE II 
  
 PURCHASE, CONVEYANCE AND SERVICING  
 OF RECEIVABLES  . . . . . . . . . . . . . . . . . . . . . . . . . . .    3 
 Section 2.1  Sale . . . . . . . . . . . . . . . . . . . . . . . . . .    3 
  
                                ARTICLE III 
  
 CONSIDERATION AND PAYMENT . . . . . . . . . . . . . . . . . . . . . .    6 
 Section 3.1  Purchase Price . . . . . . . . . . . . . . . . . . . . .    6 
 Section 3.2  Payment of Purchase Price  . . . . . . . . . . . . . . .    6 
 Section 3.3  Daily Reports  . . . . . . . . . . . . . . . . . . . . .    6 
 Section 3.4  Capital Contribution . . . . . . . . . . . . . . . . . . .  6 
  
                                 ARTICLE IV 
  
 REPRESENTATIONS AND WARRANTIES  . . . . . . . . . . . . . . . . . . .    7 
 Section 4.1  Seller's Representations and Warranties  . . . . . . . .    7 
 Section 4.2  Seller's Representations and Warranties
               Regarding Receivables . . . . . . . . . . . . . . . . .   10 
 Section 4.3  Representations and Warranties of the Buyer  . . . . . .   12 
  
                                 ARTICLE V 
  
 COVENANTS OF SELLER AND BUYER . . . . . . . . . . . . . . . . . . . .   15 
 Section 5.1  Seller Covenants . . . . . . . . . . . . . . . . . . . .   15 
 Section 5.2  Addition of Accounts . . . . . . . . . . . . . . . . . .   17 
 Section 5.3  Buyer Covenant Regarding Sale Treatment  . . . . . . . .   17 
  
                                 ARTICLE VI 
  
 REPURCHASE OBLIGATION . . . . . . . . . . . . . . . . . . . . . . . .   18 
 Section 6.1  Mandatory Repurchase . . . . . . . . . . . . . . . . . .   18 
 Section 6.2  Conveyance of Reassigned Receivables . . . . . . . . . .   19 
  
                                ARTICLE VII 
  
 CONDITIONS PRECEDENT  . . . . . . . . . . . . . . . . . . . . . . . .   20 
 Section 7.1  Conditions to the Buyer's Obligations Regarding
               Receivables . . . . . . . . . . . . . . . . . . . . . .   20 
 Section 7.2  Conditions Precedent to the Seller's Obligations . . . .   20 
  
                                ARTICLE VIII 
  
 TERM AND TERMINATION  . . . . . . . . . . . . . . . . . . . . . . . .   22 
 Section 8.1  Termination  . . . . . . . . . . . . . . . . . . . . . .   22 
  
                                 ARTICLE IX 
  
                          MISCELLANEOUS PROVISIONS  . . . . . . . . .   23 
 Section 9.1   Amendment . . . . . . . . . . . . . . . . . . . . . . .   23 
 Section 9.2   Governing Law . . . . . . . . . . . . . . . . . . . . .   23 
 Section 9.3   Notices . . . . . . . . . . . . . . . . . . . . . . . .   23 
 Section 9.4   Severability of Provisions  . . . . . . . . . . . . . .   24 
 Section 9.5   Assignment  . . . . . . . . . . . . . . . . . . . . . .   24 
 Section 9.6   Further Assurances  . . . . . . . . . . . . . . . . . .   24 
 Section 9.7   No Waiver; Cumulative Remedies  . . . . . . . . . . . .   25 
 Section 9.8   Counterparts  . . . . . . . . . . . . . . . . . . . . .   25 
 Section 9.9   Binding Effect; Third-Party Beneficiaries . . . . . . .   25 
 Section 9.10  Merger and Integration.   . . . . . . . . . . . . . . .   25 
 Section 9.11  Headings  . . . . . . . . . . . . . . . . . . . . . . .   25 
 Section 9.12  Schedules and Exhibits  . . . . . . . . . . . . . . . .   25 
 Section 9.13  No Bankruptcy Petition Against the Buyer  . . . . . . .   25 
 Section 9.14  Merger or Consolidation of, or Assumption of
                the Obligations of, the Seller . . . . . . . . . . . .   26 
 Section 9.15  Protection of Right, Title and Interest to
                Receivables  . . . . . . . . . . . . . . . . . . . . .   27 
  
 Exhibit A     Form of Daily Report 




                            AMENDED AND RESTATED
                             PURCHASE AGREEMENT

  
  
           AMENDED AND RESTATED PURCHASE AGREEMENT, dated as of July 30,
 1998 (the "Agreement"), by and between METRIS COMPANIES INC., a Minnesota
 corporation ("Metris" or the "Seller"), and METRIS RECEIVABLES, INC., a
 Delaware corporation ("MRI" or the "Buyer"). 
  
                           W I T N E S S E T H : 
  
           WHEREAS, the Buyer desires to purchase from time to time certain
 open-end or revolving credit receivables (including, without limitation,
 MasterCard, Visa and private label credit card receivables) generated or
 acquired on or before the Initial Closing Date or to be generated or
 acquired after the Initial Closing Date by the Seller, the Bank or any
 Affiliate thereof in the normal course of its business; 
  
           WHEREAS, the Seller desires to sell and assign from time to time
 such receivables to the Buyer upon the terms and conditions hereinafter set
 forth; 
  
           WHEREAS, the Buyer is an Affiliate of the Seller; 
  
           WHEREAS, the Buyer and Fingerhut Companies, Inc. ("Fingerhut")
 previously entered into that certain Purchase Agreement, dated as of May
 26, 1995, as amended prior hereto (the "Previous Purchase Agreement"); 
  
           WHEREAS, pursuant to the Assignment and Assumption Agreement,
 dated as of September 16, 1996, by and among Fingerhut, Metris and MRI,
 Fingerhut assigned to Metris all of its rights arising under the Previous
 Purchase Agreement and Metris agreed to assume and perform all of
 Fingerhut's duties and obligations under the Purchase Agreement; 
  
           WHEREAS, the parties hereto desire to amend and restate the
 Previous Purchase Agreement in its entirety; 
  
           NOW, THEREFORE, it is hereby agreed by and between the Buyer and
 the Seller as follows: 
  
  
                                 ARTICLE I 
  
                                DEFINITIONS 
  
           Section 1.1  Definitions.  For all purposes of this Agreement,
 except as otherwise expressly provided herein or unless the context
 otherwise requires, capitalized terms used herein shall have the following
 meanings assigned to them: 
  
           "Bank" shall mean Direct Merchants Credit Card Bank, National
 Association, a national banking association organized and existing under
 the laws of the United States of America and the successor by merger to
 DMCCB Utah. 
  
           "Credit Adjustment" shall have the meaning set forth in Section
 3.2(b) hereof. 
  
           "Involuntary Case" shall have the meaning set forth in Section
 2.1(c) hereof. 
  
           "Opinion of Counsel" shall mean a written opinion of counsel
 acceptable to the Buyer and the Seller, which counsel may be an employee of
 the Seller. 
  
           "Pooling and Servicing Agreement" shall mean the Amended and
 Restated Pooling and Servicing Agreement, dated as of July 30, 1998, as
 amended from time to time, by and among the Bank, as Servicer, MRI, as
 Transferor, and the Trustee. 
  
           "Purchase Price" shall have the meaning set forth in Section 3.1
 hereof. 
  
           "Receivable" shall mean 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
 Seller under the applicable Contract. 
  
           "Sale Papers" shall have the meaning set forth in Section 4.1(a)
 hereof. 
  
           "Secured Obligations" shall have the meaning set forth in Section
 2.1(f) hereof. 
  
           Section 1.2  Other Definitional Provisions.  The words "hereof,"
 "herein" and "hereunder" and words of similar import when used in this
 Agreement or any Sale Paper shall refer to this Agreement as a whole and
 not to any particular provision of this Agreement; and Section, Subsection,
 Schedule and Exhibit references contained in this Agreement are references
 to Sections, Subsections, Schedules and Exhibits in or to this Agreement
 unless otherwise specified.  All capitalized terms not otherwise defined
 herein are defined in the Pooling and Servicing Agreement.  In the event
 that any term or provision contained herein shall conflict with or be
 inconsistent with any provisions contained in the Pooling and Servicing
 Agreement, the terms and provisions contained herein shall govern with
 respect to this Agreement. 
  
                             [END OF ARTICLE I] 

  
                                 ARTICLE II 
  
                    PURCHASE, CONVEYANCE AND SERVICING  
                               OF RECEIVABLES 
  
           Section 2.1  Sale.  (a)  In consideration for the Purchase Price
 and upon the terms and subject to the conditions set forth herein, the
 Seller does hereby sell, assign, transfer, set-over, and otherwise convey
 to the Buyer, and the Buyer does hereby purchase from the Seller, on the
 terms and subject to the conditions specifically set forth herein, all of
 the Seller's right, title and interest in, to and under (i) the Receivables
 now existing and hereafter created and arising in connection with the
 Accounts and any accounts that meet the definition of Additional Accounts,
 including, without limitation, all accounts, general intangibles, chattel
 paper, contract rights and other obligations of any Obligor with respect to
 the Receivables, now or hereafter 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), (iii) all proceeds of such
 Receivables and (iv) the Bank Receivables Purchase Agreement to the extent
 that it relates to the Receivables.  The foregoing sale, transfer,
 assignment, set-over and conveyance does not constitute and is not intended
 to result in a creation or an assumption by the Buyer of any obligation of
 the Seller in connection with the Receivables or any agreement or
 instrument relating thereto, including, without limitation, any obligation
 to any Obligors, merchant banks, merchant clearance systems, VISA USA,
 Inc., MasterCard International Incorporated or insurers. 
  
           (b)  In connection with the foregoing sale, the Seller agrees to
 record and file on or prior to the Initial Closing Date, at its own
 expense, a financing statement or statements with respect to the
 Receivables and the other property described in Section 2.1(a) sold by the
 Seller hereunder meeting the requirements of applicable state law in such
 manner and in such jurisdictions as are necessary to perfect and protect
 the interests of the Buyer created hereby under the applicable UCC against
 all creditors of and purchasers from the Seller, and to deliver a file-
 stamped copy of such financing statements or other evidence of such filings
 to the Buyer within 10 days after the Initial Closing Date. 
  
           (c)  The Buyer shall not be obligated to continue to pay for
 Receivables hereunder if the Seller shall become an involuntary party to
 (or be made the subject of) any bankruptcy proceeding or any other
 insolvency, readjustment of debt, marshalling of assets and liabilities or
 similar proceedings of or relating to the Seller or relating to all or
 substantially all of its property (an "Involuntary Case") upon receipt by
 the Seller at its head corporate office of notice of such Involuntary Case. 
  
           (d)  The Buyer shall not be obligated to continue to pay for
 Receivables hereunder if the Seller shall admit in writing its inability to
 pay its debts as they are due, or the Seller shall commence a voluntary
 case under the federal bankruptcy laws, as now or hereafter in effect, or
 any present or future federal or state bankruptcy, insolvency or similar
 law, or the Seller shall consent to the appointment of or taking possession
 by a receiver, liquidator, assignee, trustee, custodian, sequestrator or
 other similar official of the Seller or of any substantial part of its
 property or the Seller shall make an assignment for the benefit of
 creditors or the Seller shall fail generally to pay its debts as such debts
 become due or the Seller shall take corporate action in furtherance of any
 of the foregoing.  In the event the Buyer ceases to pay for new
 Receivables, pursuant to subsection 2.1(c) or 2.1(d) hereof, the Buyer
 shall release its interest in any Receivables thereafter generated in
 Accounts created after the date the Buyer ceases such payments (the
 "Cessation Date") but the Buyer shall not release its interest in new
 Receivables generated after the Cessation Date in Accounts in existence
 prior to the Cessation Date. 
  
           (e)  In connection with the sale and conveyance hereunder, the
 Seller agrees, at its own expense, on or prior to the Initial Closing Date
 and on each Business Day thereafter, to indicate or cause to be indicated
 clearly and unambiguously in its accounting records and with respect to any
 Receivables purchased by the Seller from the Bank to cause the Bank to
 indicate clearly and unambiguously in the Bank's accounting records that
 such Receivables and the other property described in clauses (i), (ii),
 (iii) and (iv) of Section 2.1(a) have been sold to the Buyer pursuant to
 this Agreement as of the Initial Closing Date or such Business Day as
 applicable. 
  
           (f)  It is the express intent of the Seller and the Buyer that
 the conveyance of the Receivables by the Seller to the Buyer pursuant to
 this Agreement be construed as a sale of such Receivables by the Seller to
 the Buyer.  It is, further, not the intention of the Seller and the Buyer
 that such conveyance be deemed a grant of a security interest in the
 Receivables by the Seller to the Buyer to secure a debt or other obligation
 of the Seller.  However, in the event that, notwithstanding the intent of
 the parties, the Receivables are held to continue to be property of the
 Seller, then (i) this Agreement also shall be deemed to be and hereby is a
 security agreement within the meaning of the UCC; and (ii) the conveyance
 by the Seller provided for in this Agreement shall be deemed to be and the
 Seller hereby grants to the Buyer a security interest in and to all of the
 Seller's right, title and interest in (w) the Receivables then existing and
 thereafter created and arising in connection with the Accounts that meet
 the definition of Additional Accounts, including, without limitation, all
 accounts, general intangibles, chattel paper, contract rights and other
 obligations of any Obligor with respect to the Receivables, then or
 thereafter existing, (x) 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), (y) all proceeds of
 such Receivables and (z) the Bank Receivables Purchase Agreement to secure
 (1) the obligations of the Seller and (2) a loan to the Seller in the
 amount of the Purchase Price as set forth in this Agreement (the "Secured
 Obligations").  The Seller and the Buyer shall, to the extent consistent
 with this Agreement, take such actions as may be necessary to ensure that,
 if this Agreement were deemed to create a security interest in the
 Receivables, such security interest would be deemed to be a perfected
 security interest of first priority in favor of the Buyer under applicable
 law and will be maintained as such throughout the term of this Agreement. 
 The Seller and the Buyer may rely upon an Opinion of Counsel addressed to
 them as to what is required to provide the Buyer with such security
 interest; and any such Opinion of Counsel shall permit the Trustee, on
 behalf of the Securityholders, the Securityholders (in the case of any
 Series issued in a placement exempt from the registration requirements of
 the Securities Act) and the Rating Agencies to rely on it. 
  
                            [END OF ARTICLE II] 

                                ARTICLE III 
  
                         CONSIDERATION AND PAYMENT 
  
           Section 3.1  Purchase Price.  The Purchase Price for the
 Receivables and related property conveyed to the Buyer under this Agreement
 shall be a dollar amount equal to, for Receivables sold on any date, the 
 aggregate amount of all Principal Receivables sold as of such date subject
 to adjustment from time to time with respect to new Receivables to reflect
 such factors as the Buyer and the Purchaser mutually agree will result in a
 Purchase Price determined to approximate the fair market value of such new
 Receivables. 
  
           Section 3.2  Payment of Purchase Price.  (a) The Purchase Price
 for Receivables shall be paid or provided for on the Initial Closing Date
 with respect to the Receivables existing on the Initial Closing Date and on
 each Business Day thereafter on which Receivables are transferred
 hereunder, as the case may be, by payment in immediately available funds. 
 To the extent that the total Purchase Price for Receivables is not paid in
 full by the Buyer on the Initial Closing Date or on each Business Day on
 which Receivables are purchased hereunder in cash, the Seller shall be
 deemed to have contributed Receivables in an aggregate principal amount
 equal to such shortfall to the Buyer. 
  
           (b)  The Purchase Price shall be adjusted on a daily basis (the
 "Credit Adjustment") with respect to any Receivable adjusted as provided in
 subsection 3.8 of the Pooling and Servicing Agreement in an amount equal to
 the amount of such Credit Adjustment specified in subsection 3.8 of the
 Pooling and Servicing Agreement.  If the Buyer is required thereunder to
 deposit amounts into the Excess Funding Account, the Seller shall pay the
 amount so adjusted to the Buyer. 
  
           Section 3.3  Daily Reports.  On each Business Day, the Seller
 shall deliver to the Buyer a Daily Report (the "Daily Report") showing the
 aggregate Purchase Price of Receivables generated, the aggregate amount, if
 any, owing to the Buyer pursuant to Section 6.1 hereof and the aggregate
 net amount of cash owing for Receivables generated in each case for the
 period from and including the preceding Business Day. 
  
           Section 3.4  Initial Capitalization.  The Seller has contributed
 cash in exchange for 100 shares of common stock of the Buyer, which 100
 shares represent all of the outstanding capital stock of the Buyer. 
  
                            [END OF ARTICLE III] 
  
                                 ARTICLE IV 
  
                       REPRESENTATIONS AND WARRANTIES 
  
           Section 4.1  Seller's Representations and Warranties.  The Seller
 represents and warrants to the Buyer as of the Initial Closing Date, and
 shall be deemed to represent and warrant as of the date of any Supplement
 and the related Closing Date, that: 
  
           (a)  Organization and Good Standing.  The Seller is a corporation
 duly organized and validly existing in good standing under the laws of the
 State of Delaware and has the corporate power and authority and legal right
 to own its property and conduct its business as such properties are
 presently owned and as such business is presently conducted and to execute,
 deliver and perform its obligations under this Agreement and each other
 document or instrument to be delivered by the Seller hereunder
 (collectively, the "Sale Papers"). 

           (b)  Due Qualification.  The Seller is duly qualified to do
 business and is in good standing (or is exempt from such requirements), as
 a foreign corporation in any state required in order to conduct business,
 and has obtained all necessary licenses and approvals with respect to the
 Seller required under applicable law; provided that no representation or
 warranty is made with respect to any qualifications, licenses or approvals
 which the Buyer would have to obtain to do business in any state in which
 the Buyer seeks to enforce any Receivable.  

           (c)  Due Authorization.  The execution and delivery of the Sale
 Papers, and the consummation of the transactions provided for herein and
 therein have been duly authorized by the Seller by all necessary corporate
 action on its part. 
  
           (d)  Binding Obligation.  Each of the Sale Papers, and the
 consummation of the transactions provided for therein, constitutes a legal,
 valid and binding obligation of the Seller, enforceable in accordance with
 its terms, except as enforceability may be limited by applicable
 bankruptcy, insolvency, reorganization, moratorium or other similar laws
 now or hereinafter in effect, affecting the enforcement of creditors'
 rights in general and as such enforceability may be limited by general
 principles of equity (whether considered in a proceeding at law or in
 equity). 
  
           (e)  No Conflicts.  The execution and delivery of the Sale Papers
 and the performance of the transactions contemplated thereby, do not (i)
 contravene the Seller's charter or by-laws or (ii) violate any material
 provision of law applicable to it or require any filing (except for the
 filings under the UCC), registration, consent or approval under, any law,
 rule, regulation, order, writ, judgment, injunction, decree, determination
 or award presently in effect having applicability to the Seller, except for
 such filings, registrations, consents or approvals as have already been
 obtained and are in full force and effect. 
  
           (f)  Taxes.  Except as specified on Schedule 1 hereto, the Seller
 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 Seller or is contesting any
 such tax, assessment or other governmental charge in good faith through
 appropriate proceedings.  
  
           (g)  No Violation.  The execution and delivery of the Sale
 Papers, the performance of the transactions contemplated by the Sale Papers
 and the fulfillment of the terms thereof, will not violate any Requirements
 of Law applicable to the Seller, will not violate, result in any breach of
 any of the material terms and provisions of or constitute (with or without
 notice or lapse of time or both) a default under any Requirement of Law
 applicable to the Seller, or any material indenture, contract, agreement,
 mortgage, deed of trust or other material instrument to which the Seller is
 a party or by which it or its properties are bound. 
  
           (h)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Seller, threatened against the
 Seller before any Governmental Authority (i) asserting the invalidity of
 the Sale Papers, (ii) seeking to prevent the consummation of any of the
 transactions contemplated thereby, (iii) seeking any determination or
 ruling that would materially and adversely affect the performance by the
 Seller of its obligations thereunder or (iv) seeking any determination or
 ruling that would materially and adversely affect the validity or
 enforceability thereof. 
  
           (i)  All Consents Required.  All approvals, authorizations,
 consents, orders or other actions of any Governmental Authority required in
 connection with the execution and delivery of the Sale Papers, the
 performance of the transactions contemplated by the Sale Papers and the
 fulfillment of the terms hereof and thereof, have been obtained. 
  
           (j)  Bona Fide Receivables.  The Seller 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 Seller in any document or report delivered under this
 Agreement satisfies the requirements of eligibility contained in the
 definition of Eligible Receivable set forth in the Pooling and Servicing
 Agreement. 
  
           (k)  Place of Business.  The principal executive offices of the
 Seller are in St. Louis Park, Minnesota and the offices where the Seller
 keeps its records concerning the Receivables and related Accounts are in
 Salt Lake City, Utah, Omaha, Nebraska, Hennepin County, Minnesota, Tulsa,
 Oklahoma and St. Cloud, Minnesota. 
  
           (l) Use of Proceeds.  No proceeds of the sale of any Receivable
 hereunder received by the Seller will be used by the Seller to purchase or
 carry any margin stock. 
  
           (m)  Pay Out Event.  As of the Initial Closing Date, no Pay Out
 Event and no condition that with the giving of notice and/or the passage of
 time would constitute a Pay Out Event, has occurred and is continuing. 
  
           (n)  Not an Investment Company.  The Seller is not an "investment
 company" within the meaning of the Investment Company Act, or is exempt
 from all provisions of such Act. 
  
           The representations and warranties set forth in this Section 4.1
 shall survive the sale of the Receivables to the Buyer.  The Seller hereby
 represents and warrants to the Buyer, that the representations and
 warranties of the Seller set forth in this Section 4.1 are true and correct
 as of such date.  Upon discovery by the Seller or the Buyer of a material
 breach of any of the foregoing representations and warranties, the party
 discovering such breach shall give prompt written notice thereof to the
 other. 
  
           Section 4.2  Seller's Representations and Warranties Regarding
 Receivables. 
  
           (a)  Valid Sale, etc.  The Seller (x) hereby represents and
 warrants as of the Initial Closing Date, with respect to the Receivables
 created on or prior to, and outstanding on, such date and (y) shall be
 deemed to represent and warrant as of the date of the creation or
 acquisition and transfer to the Buyer of any Receivables with respect to
 such Receivables, that: 
  
                (i)  Each of this Agreement and the Bank Receivables
      Purchase Agreement constitutes the legal, valid and binding obligation
      of the Seller, enforceable against the Seller in accordance with its
      terms, except (A) as such enforceability may be limited by applicable
      bankruptcy, insolvency, reorganization, moratorium or other similar
      laws now or hereafter in effect, affecting the enforcement of
      creditors' rights in general, and (B) as such enforceability may be
      limited by general principles of equity (whether considered in a suit
      at law or in equity). 
  
                (ii)  The transfer of Receivables by the Seller to the Buyer
      under this Agreement constitutes a valid sale, transfer, assignment,
      set-over and conveyance to the Buyer of all right, title and interest
      of the Seller in and to the Receivables, whether then existing or
      thereafter created and arising in connection with the Accounts, and
      such Receivables will be held by the Buyer free and clear of any Lien
      of any Person claiming through or under the Seller or any of its
      Affiliates except for Permitted Liens.  This Agreement constitutes a
      valid sale, transfer, assignment, set-over and conveyance to the Buyer
      of all right, title and interest of the Seller in and to the
      Receivables purported to be sold hereunder, whether then existing or
      thereafter created and the proceeds thereof. 
  
                (iii)  The Seller is not insolvent and will not be rendered
      insolvent upon sale of the Receivables to the Buyer. 
  
                (iv)  The Seller is (or, with respect to Receivables arising
      after the date hereof, will be) the legal and beneficial owner of all
      right, title and interest in and to each Receivable and each
      Receivable has been or will be transferred to the Buyer free and clear
      of any Lien other than Permitted Liens. 
  
                (v)  All consents, licenses, approvals or authorizations of
      or registrations or declarations with any Governmental Authority
      required in connection with the transfer of such Receivables to the
      Buyer have been obtained. 
  
                (vi)  Each Account classified as an "Eligible Account" by
      the Seller in any document or report delivered hereunder will satisfy
      the requirements contained in the definition of Eligible Account as of
      the date of such document or report and each Receivable classified as
      an "Eligible Receivable" by the Seller in any document or report
      delivered hereunder will satisfy the requirements contained in the
      definition of Eligible Receivable as of the time of such document or
      report. 
  
                (vii)  Each Receivable then existing has been conveyed to
      the Buyer free and clear of any Lien of any Person claiming through or
      under the Seller or any of its Affiliates (other than Permitted Liens)
      and in compliance, in all material respects, with all Requirements of
      Law applicable to the Seller.  
  
           (b)  Daily Representations and Warranties.  On each day on which
 any new Receivable is created or acquired by the Seller, the Seller shall
 be deemed to represent and warrant to the Buyer that (A) each Receivable
 purchased by the Buyer on such day has been conveyed to the Buyer in
 compliance, in all material respects, with all Requirements of Law
 applicable to the Seller and free and clear of any Lien of any Person
 claiming through or under the Seller or any of its Affiliates (other than
 Permitted Liens) and (B) with respect to each such Receivable, all
 consents, licenses, approvals or authorizations of or registrations or
 declarations with, any Governmental Authority required to be obtained,
 effected or given by the Seller in connection with the conveyance of such
 Receivable to the Buyer have been duly obtained, effected or given and are
 in full force and effect.   
  
           (c)  Notice of Breach.  The representations and warranties set
 forth in this Section 4.2 shall survive the sale, transfer and assignment
 of the respective Receivables to the Buyer.  Upon discovery by the Seller
 or the Buyer of a breach of any of the representations and warranties set
 forth in this Section 4.2, the party discovering such breach shall give
 prompt written notice thereof to the other.  The Seller agrees to cooperate
 with the Buyer in attempting to cure any such breach. 
  
           Section 4.3  Representations and Warranties of the Buyer.  The
 Buyer hereby represents and warrants and agrees with, as of the date hereof
 and as of the Initial Closing Date, the Seller and shall be deemed to
 represent and warrant as of the date of the creation of any Receivable sold
 to the Buyer hereunder that: 
  
           (a)  Organization and Good Standing.  The Buyer is a corporation
 duly organized and validly existing in good standing under the laws of the
 State of Delaware and has the corporate power and authority and legal right
 to own its property and conduct its business as such properties are
 presently owned and such business is presently conducted and to execute,
 deliver, and perform its obligations under the Sale Papers.  
  
           (b)  Due Qualification.  The Buyer is duly qualified to do
 business and is in good standing (or is exempt from such requirements) as a
 foreign corporation in any state required in order to conduct business and
 has obtained all necessary licenses and approvals with respect to the Buyer
 required under federal and Delaware law. 
  
           (c)  Due Authorization.  The execution and delivery of the Sale
 Papers and the consummation of the transactions provided for in the Sale
 Papers have been duly authorized by the Buyer by all necessary corporate
 action on its part. 
  
           (d)  No Conflicts.  The execution and delivery of the Sale Papers
 and the performance of the transactions contemplated thereby do not (i)
 contravene the Buyer's certificate of incorporation or by-laws or (ii)
 violate any material provision of law applicable to it, or require any
 filing (except for the filings under the UCC), registration, consent or
 approval under, any law, rule, regulation, order, writ, judgment,
 injunction, decree, determination or award presently in effect having
 applicability to the Buyer, except for such filings, registrations,
 consents or approvals as have already been obtained and are in full force
 and effect. 
  
           (e)  No Violation.  The execution and delivery of the Sale
 Papers, the performance of the transactions contemplated by the Sale
 Papers, and the fulfillment of the terms of the Sale Papers will not
 violate any Requirements of Law applicable to the Buyer, will not violate,
 result in any breach of any of the material terms and provisions of, or
 constitute (with or without notice or lapse of time or both) a default
 under any Requirement of Law applicable to the Buyer, or any material
 indenture, contract, agreement, mortgage, deed of trust or other material
 instrument to which the Buyer is a party or by which it or its properties
 are bound. 
  
           (f)  No Proceedings.  There are no proceedings or investigations
 pending or, to the best knowledge of the Buyer, threatened against the
 Buyer, before any Governmental Authority (i) asserting the invalidity of
 the Sale Papers, (ii) seeking to prevent the consummation of any of the
 transactions contemplated by the Sale Papers, (iii) seeking any
 determination or ruling that would materially and adversely affect the
 performance by the Buyer of its obligations thereunder or (iv) seeking any
 determination or ruling that would materially and adversely affect the
 validity or enforceability of the Sale Papers. 
  
           (g)  All Consents Required.  All approvals, authorizations,
 consents, orders, or other actions of any Governmental Authority required
 in connection with the execution and delivery of the Sale Papers, the
 performance of the transactions contemplated by the Sale Papers, and the
 fulfillment of the terms of the Sale Papers have been obtained. 
  
           (h)  Solvency.  The Buyer is not insolvent and will not be
 rendered insolvent upon the purchase of the Receivables. 
  
           The representations and warranties set forth in this Section 4.3
 shall survive the sale of the Receivables to the Buyer.  The Buyer hereby
 represents and warrants to the Seller that the representations and
 warranties of the Buyer set forth in Section 4.3 are true and correct as of
 such date.  Upon discovery by the Buyer or the Seller of a breach of any of
 the foregoing representations and warranties, the party discovering such
 breach shall give prompt written notice to the other. 
  
                            [END OF ARTICLE IV] 


                                 ARTICLE V 
  
                       COVENANTS OF SELLER AND BUYER 
  
           Section 5.1  Seller Covenants.  The Seller hereby covenants that: 
  
           (a)  Receivables to be Accounts, General Intangibles or Chattel
 Paper.  The Seller will take no action to cause any Receivable to be
 evidenced by any instrument (as defined in the UCC as in effect in the
 Relevant UCC State), except in connection with the enforcement or
 collection of a Receivable.  Except in such circumstances, the Seller will
 take no action to cause any Receivable to be anything other than an
 "account," a "general intangible" or "chattel paper" (as defined in the UCC
 as in effect in the Relevant UCC State). 
  
           (b)  Security Interests.  Except for the conveyances hereunder,
 the Seller will not sell, pledge, assign or transfer to any other Person,
 or grant, create, incur, assume or suffer to exist any Lien, on any
 Receivable, whether now existing or hereafter created, or any interest
 therein; the Seller will immediately notify the Buyer of the existence of
 any Lien on any Receivable; and the Seller shall defend the right, title
 and interest of the Buyer in, to and under the Receivables, whether now
 existing or hereafter created, against all claims of third parties claiming
 through or under the Seller; provided, however, that nothing in this
 subsection 5.1(b) shall prevent or be deemed to prohibit the Seller from
 suffering to exist upon any of the Receivables any Permitted Lien. 
  
           (c)  Periodic Finance Charges and Other Fees.  Except as
 otherwise required by any Requirement of Law, or as is deemed by the Seller
 in its sole discretion to be necessary in order to maintain its credit card
 business on a competitive basis, it shall 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) the Seller's reasonable expectation is that
 such reduction will cause a Pay Out Event to occur or (ii) such reduction
 is not also applied to any comparable segment of consumer revolving credit
 card accounts owned by the Seller that have characteristics the same as, or
 substantially similar to, such Accounts. 
  
           (d)  Credit and Collection Policy and Contracts.  The Seller
 shall comply with and perform its obligations under the Contracts relating
 to the Accounts and the Credit and Collection Policy except insofar as any
 failure so to comply or perform would not materially and adversely affect
 the rights of the Trust or the Securityholders hereunder or under the
 Securities.  Subject to compliance with all Requirements of Law, the Seller
 may change the terms and provisions of the Contracts or the Credit and
 Collection Policy with respect to any of the Accounts in any respect
 (including the calculation of the amount, or the timing, of charge-offs and
 the Periodic Finance Charges and other fees to be assessed thereon) only if
 in the reasonable judgment of the Credit Card Originator (i) (if it owns a
 comparable segment of receivables) such change is made applicable to any
 comparable segment of the consumer revolving credit card accounts owned by
 such Credit Card Originator which have characteristics the same as, or
 substantially similar to, such Accounts or (ii) (if it does not own a
 comparable segment of receivables) such change will not be made with the
 intent to materially benefit the Credit Card Originator over the buyer or
 to materially adversely affect the buyer, except as otherwise restricted by
 an endorsement, sponsorship, or other agreement between the Credit Card
 Originator and an unrelated third party or by the terms of the Contracts. 
  
           The Seller further covenants that it will not enter into any
 amendments to this Agreement that would cause a Ratings Event to occur. 

           (e)  Delivery of Collections.  In the event that the Seller
 receives Collections, the Seller agrees to deposit such Collections into
 the Collection Account as soon as practicable after the receipt thereof,
 but in no event later than the second Business Day following the Date of
 Processing thereof. 
  
           (f)  Conveyance of Receivables.  Except as provided in Section
 9.5, the Seller covenants and agrees that it will not convey, assign,
 exchange or otherwise transfer any Receivable, to any Person other than the
 Buyer prior to the termination of this Agreement pursuant to Article VIII;
 provided, however, that the Seller shall not be prohibited hereby from
 conveying, assigning, exchanging or otherwise transferring a Receivable in
 connection with a transaction in which the Seller and its successor agree
 to comply with provisions substantially similar to those of Section 9.14. 
  
           (g)  Notice of Liens.  The Seller shall notify the Buyer promptly
 after becoming aware of any Lien on any Receivable other than Permitted
 Liens. 
  
           (h)  Separate Business.  The Seller will not permit its assets to
 be commingled with those of the Buyer and shall maintain separate corporate
 records and books of account from those of the Buyer.  The Seller will not
 conduct its business in the name of the Buyer and will cause the Buyer to
 conduct its business solely in its own name so as not to mislead others as
 to the identity of the entity with which those others are concerned.  The
 Seller will provide for its own operating expenses and liabilities from its
 own funds.  The Seller will not hold itself out, or permit itself to be
 held out, as having agreed to pay, or as generally being liable for, the
 debts of the Buyer, except that the organizational expenses of the Buyer
 may be paid by the Seller and that the Seller will contribute to the
 Transferor on the Initial Closing Date one or more demand notes.  The
 Seller shall cause the Buyer not to hold itself out, or permit itself to be
 held out, as having agreed to pay, or as being liable for, the debts of the
 Seller.  The Seller will maintain an arm's length relationship with the
 Buyer with respect to any transactions between the Seller, on the one hand,
 and the Buyer, on the other. 
  
           Section 5.2  Addition of Accounts.  Unless the Seller specifies
 to the contrary, all Accounts that meet the definition of Additional
 Accounts shall be included as Accounts from and after the date upon which
 such Additional Accounts are created or acquired and all Receivables in
 such Additional Accounts, whether such Receivables are then existing or
 thereafter created or acquired, shall be automatically sold to the Buyer.
 For the purposes of this Agreement, all receivables of such Additional
 Accounts shall be treated as Receivables upon their creation or acquisition
 and shall be subject to the eligibility criteria specified in the
 definitions of "Eligible Receivable" and "Eligible Account." 
  
           Section 5.3  Buyer Covenant Regarding Sale Treatment.  The Buyer
 agrees to treat this conveyance for all purposes (including, without
 limitation, tax and financial accounting purposes) as a sale on all
 relevant books, records, tax returns, financial statements and other
 applicable documents. 
  
                             [END OF ARTICLE V]

  
                                 ARTICLE VI 
  
                           REPURCHASE OBLIGATION 
  
           Section 6.1  Mandatory Repurchase. 
  
           (a)  Breach of Warranty.  In the event of a breach with respect
 to a Receivable of any of the representations and warranties set forth in
 Section 4.1(j) or subsections 4.2(a)(iii) through (vii) or 4.2(b), or in
 the event that a Receivable is not an Eligible Receivable on the date of
 its transfer to the Buyer as a result of the failure to satisfy the
 conditions set forth in the definition of Eligible Receivable, such
 Receivable shall be designated an "Ineligible Receivable" and the Seller
 shall pay to the Buyer an amount in cash equal to the purchase price paid
 for any such Ineligible Receivable by the Buyer to the Seller.  Such
 payment must be made by the close of business on the next succeeding
 Business Day following the day such Receivable has been designated an
 Ineligible Receivable;  provided, however, that such amount may be offset
 against any amounts due from the Buyer to the Seller with respect to the
 Purchase Price for Receivables sold to the Buyer on such day.  The
 obligation of the Seller set forth in this Section shall constitute the
 sole remedy respecting any breach of the representations and warranties set
 forth in the above-referenced Sections or failure to meet the conditions
 set forth in the definition of Eligible Receivable with respect to such
 Receivable available to the Buyer. 
  
           (b)  Reassignment of the Sold Assets.  In the event of a breach
 of any of the representations and warranties set forth in Section 4.1(a),
 (b), and (c) and 4.2(a)(i) and (ii), the Buyer by notice given in writing
 to the Seller may direct the Seller to accept reassignment of the
 Receivables at the amount specified below within 60 days of such notice (or
 within such longer period as may be specified in such notice), and the
 Seller shall be obligated to accept reassignment of the Receivables within
 such applicable period on the terms and conditions set forth below;
 provided, however, that no such reassignment shall be required to be made
 if, at any time during such applicable period, the Seller delivers to the
 Buyer an Officer's Certificate stating that the representations and
 warranties contained in Section 4.1(a), (b), and (c) and 4.2(a)(i) and (ii)
 shall then be true and correct in all material respects as if made on such
 day.  The Seller shall pay to the Buyer on the day of such reassignment an
 amount equal to the aggregate Invested Amount plus accrued and unpaid
 interest on the Investor Securities.  On the day on which such amount has
 been paid, each Receivable shall be sold and reassigned to the Seller, and
 the Buyer shall execute and deliver such instruments of sale and
 assignment, in each case without recourse, representation or warranty, as
 shall be reasonably requested by the Seller to vest in the Seller, or its
 designee or assignee, all right, title and interest of the Buyer in and to
 each Receivable.  The obligation of the Seller to purchase each Receivable
 pursuant to this Section shall constitute the sole remedy available to the
 Buyer for a breach of the representations and warranties contained in
 Section 4.1(a), (b), and (c) and 4.2(a)(i) and (ii). 
  
           Section 6.2  Conveyance of Reassigned Receivables.  Upon the
 request of the Seller, the Buyer shall execute and deliver to the Seller a
 reconveyance substantially in such form and upon such terms as shall be
 acceptable to the Seller, pursuant to which the Buyer evidences the
 conveyance to the Seller of all of the Buyer's right, title, and interest
 in any Receivables reconveyed to the Seller pursuant to Section 6.1(b). 
 The Buyer shall (and shall cause the Trustee to) execute such other
 documents or instruments of conveyance or take such other actions as the
 Seller may reasonably require to effect any repurchase of Receivables
 pursuant to this Article VI. 

                            [END OF ARTICLE VI] 

  
                                ARTICLE VII 
  
                            CONDITIONS PRECEDENT 
  
           Section 7.1  Conditions to the Buyer's Obligations Regarding
 Receivables.  The obligations of the Buyer to purchase the Receivables on
 any Business Day shall be subject to the satisfaction of the following
 conditions: 
  
           (a)  All representations and warranties of the Seller contained
 in this Agreement shall be true and correct on the Initial Closing Date and
 on the day of creation of any Receivable created thereafter with the same
 effect as though such representations and warranties had been made on such
 date; 
  
           (b)  All information concerning the Receivables provided to the
 Buyer shall be true and correct in all material respects as of the Initial
 Closing Date, in the case of Receivables sold to the Buyer on the Initial
 Closing Date, or the applicable Date of Processing, in the case of
 Receivables created after the Initial Closing Date; 
  
           (c)  At the Initial Closing Date, the Seller shall have
 substantially performed all other obligations required to be performed by
 the provisions of this Agreement; 
  
           (d)  With respect to Receivables sold to the Buyer on the Initial
 Closing Date, the Seller shall have filed the financing statement(s)
 required to be filed pursuant to Section 2.1(b); and 
  
           (e)  All corporate and legal proceedings and all instruments in
 connection with the transactions contemplated by this Agreement shall be
 satisfactory in form and substance to the Buyer, and the Buyer shall have
 received from the Seller copies of all documents (including, without
 limitation, records of corporate proceedings) relevant to the transactions
 herein contemplated as the Buyer may reasonably have requested. 
  
           Section 7.2  Conditions Precedent to the Seller's Obligations. 
 The obligations of the Seller to sell Receivables on any Business Day shall
 be subject to the satisfaction of the following conditions: 
  
           (a)  All representations and warranties of the Buyer contained in
 this Agreement shall be true and correct with the same effect as though
 such representations and warranties had been made on such date; 
  
           (b)  Payment or provision for payment of the Purchase Price in
 accordance with the provisions of Section 3.2 hereof shall have been made;
 and 
  
           (c)  All corporate and legal proceedings and all instruments in
 connection with the transactions contemplated by this Agreement shall be
 satisfactory in form and substance to the Seller, and the Seller shall have
 received from the Buyer copies of all documents (including, without
 limitation, records of corporate proceedings) relevant to the transactions
 herein contemplated as the Seller may reasonably have requested. 
  
                            [END OF ARTICLE VII] 


                                ARTICLE VIII 
  
                            TERM AND TERMINATION 
  
           Section 8.1  Termination.  Upon the termination of the Trust
 pursuant to Section 12.1 of the Pooling and Servicing Agreement and the
 surrender of the Exchangeable Transferor Security, the Buyer shall return
 to the Seller (without recourse, representation or warranty) all right,
 title and interest of the Buyer in the Receivables, whether then existing
 or thereafter created, all moneys due or to become due with respect
 thereto, and all proceeds thereof except for amounts held by the Trustee
 pursuant to subsection 12.3(b) of the Pooling and Servicing Agreement.  The
 Buyer shall execute and deliver such instruments of transfer and
 assignment, in each case without recourse, as shall be reasonably requested
 by the Seller to vest in the Seller all right, title and interest which the
 Buyer had in the Receivables. 
  
                           [END OF ARTICLE VIII] 


                                 ARTICLE IX 
  
                          MISCELLANEOUS PROVISIONS 
  
           Section 9.1  Amendment.  This Agreement and any other Sale Papers
 and the rights and obligations of the parties hereunder may not be changed
 orally, but only by an instrument in writing signed by the Buyer and the
 Seller.  The Seller shall provide prompt written notice of any such
 amendment to the Rating Agencies. 
  
           Section 9.2  Governing Law.  THIS AGREEMENT AND THE OTHER SALE
 PAPERS SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
 DELAWARE, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE
 OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE
 DETERMINED IN ACCORDANCE WITH SUCH LAWS. 
  
           Section 9.3  Notices.  All demands, notices and communications
 hereunder shall be in writing and shall be deemed to have been duly given
 if personally delivered at or mailed by registered mail, return receipt
 requested, to: 
  
           (a)  in the case of the Buyer, to: 
  
                Metris Receivables, Inc. 
                600 South Highway 169 
                Suite 1800 
                St. Louis Park, Minnesota  55426 
                Attention: Treasurer 
                (612) 417-5645 
  
           (b)  in the case of the Seller, to: 
  
                Metris Companies Inc. 
                600 South Highway 169 
                Suite 1800 
                St. Louis Park, Minnesota  55426 
                Attention:  Treasurer 
                (612) 525-5094 
  
 or, as to each party, at such other address as shall be designated by such
 party in a written notice to each other party. 
  
           Section 9.4  Severability of Provisions.  If any one or more of
 the covenants, agreements, provisions or terms of the Sale Papers shall for
 any reason whatsoever be held invalid, then such covenants, agreements,
 provisions, or terms shall be deemed severable from the remaining
 covenants, agreements, provisions, or terms of the Sale Papers and shall in
 no way affect the validity or enforceability of the other provisions of the
 Sale Papers. 
  
           Section 9.5  Assignment.  Notwithstanding anything to the
 contrary contained herein, this Agreement may not be assigned by the Buyer
 or the Seller except as contemplated by this Section 9.5 and the Pooling
 and Servicing Agreement; provided, however, that simultaneously with the
 execution and delivery of this Agreement, the Buyer shall assign all of its
 right, title and interest herein to the Trustee for the benefit of the
 Investor Securityholders of all Series as provided in Section 2.1 of the
 Pooling and Servicing Agreement, to which the Seller hereby expressly
 consents; provided, further, that except for the foregoing assignment, no
 such assignment shall occur unless the Buyer shall have received
 confirmation from the Rating Agencies that such assignment shall not cause
 a reduction or withdrawal of the rating of any Series of Securities.  The
 Seller agrees to perform its obligations hereunder for the benefit of the
 Trust and that the Trustee may enforce the provisions of this Agreement,
 exercise the rights of the Buyer and enforce the obligations of the Seller
 hereunder without the consent of the Buyer.  
  
           Section 9.6  Further Assurances.  The Buyer and the Seller agree
 to do and perform, from time to time, any and all acts and to execute any
 and all further instruments required or reasonably requested by the other
 party more fully to effect the purposes of the Sale Papers, including,
 without limitation, the execution of any financing statements or
 continuation statements or equivalent documents relating to the Receivables
 for filing under the provisions of the UCC or other laws of any applicable
 jurisdiction. 
  
           Section 9.7  No Waiver; Cumulative Remedies.  No failure to
 exercise and no delay in exercising, on the part of the Buyer or the
 Seller, any right, remedy, power or privilege hereunder, shall operate as a
 waiver thereof; nor shall any single or partial exercise of any right,
 remedy, power or privilege hereunder preclude any other or further exercise
 thereof or the exercise of any other right, remedy, power or privilege. 
 The rights, remedies, powers and privileges herein provided are cumulative
 and not exhaustive of any rights, remedies, powers and privileges provided
 by law. 
  
           Section 9.8  Counterparts.  The Sale Papers may each be executed
 in two or more counterparts including telefax transmission thereof (and by
 different parties on separate counterparts), each of which shall be an
 original, but all of which together shall constitute one and the same
 instrument. 
  
           Section 9.9  Binding Effect; Third-Party Beneficiaries.  The Sale
 Papers will inure to the benefit of and be binding upon the parties hereto
 and their respective successors and permitted assigns. 
  
           Section 9.10  Merger and Integration.  Except as specifically
 stated otherwise herein, the Sale Papers set forth the entire understanding
 of the parties relating to the subject matter hereof, and all prior
 understandings, written or oral, are superseded by the Sale Papers.  The
 Sale Papers may not be modified, amended, waived or supplemented except as
 provided herein. 

           Section 9.11  Headings.  The headings herein are for purposes of
 reference only and shall not otherwise affect the meaning or interpretation
 of any provision hereof. 
  
           Section 9.12  Schedules and Exhibits.  The schedules and exhibits
 attached hereto and referred to herein shall constitute a part of this
 Agreement and are incorporated into this Agreement for all purposes. 
  
           Section 9.13  No Bankruptcy Petition Against the Buyer.  The
 Seller hereby covenants and agrees that, prior to the date which is one
 year and one day after the payment in full of all Invested Amounts, it will
 not institute against or join any other Person in instituting against the
 Buyer any bankruptcy, reorganization, arrangement, insolvency or
 liquidation proceedings or other similar proceeding under the laws of the
 United States or any state of the United States. 
  
           Section 9.14  Merger or Consolidation of, or Assumption of the
 Obligations of, the Seller.  The Seller shall not consolidate with or merge
 into any other corporation or convey or transfer its properties and assets
 substantially as an entirety to any Person, unless: 
  
                (i)  the corporation formed by such consolidation or into
      which the Seller is merged or the Person which acquires by conveyance
      or transfer the properties and assets of the Seller substantially as
      an entirety shall be a corporation organized and existing under the
      laws of the United States of America or any State or the District of
      Columbia and, if the Seller is not the surviving entity, shall
      expressly assume, by an agreement supplemental hereto, executed and
      delivered to the Buyer in form satisfactory to the Buyer, the
      performance of every covenant and obligation of the Seller hereunder
      (to the extent that any right, covenant or obligation of the Seller,
      as applicable hereunder, is inapplicable to the successor entity, such
      successor entity shall be subject to such covenant or obligation, or
      benefit from such right, as would apply, to the extent practicable, to
      such successor entity); and 
  
                (ii)  the Seller shall have delivered to the Buyer an
      Officer's Certificate that such consolidation, merger, conveyance or
      transfer and such supplemental agreement comply with this Section 9.14
      and that all conditions precedent herein provided for relating to such
      transaction have been complied with and an Opinion of Counsel that
      such supplemental agreement is legal, valid and binding with respect
      to the successor entity and that the entity surviving such
      consolidation, conveyance or transfer is organized and existing under
      the laws of the United States of America or any State or the District
      of Columbia.  The Rating Agencies shall receive prompt written notice
      of such merger or consolidation of the Seller. 
  
           Section 9.15  Protection of Right, Title and Interest to
 Receivables. 
  
           (a)  The Seller shall cause this Agreement, all amendments hereto
 and/or all financing statements and continuation statements and any other
 necessary documents covering the Seller's and the Buyer's right, title and
 interest to the Receivables to be promptly recorded, registered and filed,
 and at all times to be kept recorded, registered and filed, all in such
 manner and in such places as may be required by law fully to preserve and
 protect the right, title and interest of the Buyer hereunder to the
 Receivables and proceeds thereof.  The Seller shall deliver to the Buyer
 file-stamped copies of, or filing receipts for, any document recorded,
 registered or filed as provided above, as soon as available following such
 recording, registration or filing.  The Buyer shall cooperate fully with
 the Seller in connection with the obligations set forth above and will
 execute any and all documents reasonably required to fulfill the intent of
 this subsection 9.15(a). 
  
           (b)  Within 30 days after the Seller makes any change in its
 name, identity or corporate structure which would make any financing
 statement or continuation statement filed in accordance with paragraph (a)
 above materially misleading within the meaning of Section 9-402(7) of the
 UCC as in effect in the Relevant UCC State, the Seller shall give the Buyer
 written notice of any such change and shall file such financing statements
 or amendments as may be necessary to continue the perfection of the Buyer's
 security interest in the Receivables and the proceeds thereof. 
  
           (c)  The Seller will give the Buyer prompt written notice of any
 relocation of any office from which it services Receivables or keeps
 records concerning the Receivables or of its principal executive office and
 whether, as a result of such relocation, the applicable provisions of the
 UCC would require the filing of any amendment of any previously filed
 financing or continuation statement or of any new financing statement and
 shall file such financing statements or amendments as may be necessary to
 continue the perfection of the Buyer's security interest in the Receivables
 and the proceeds thereof.  The Seller will at all times maintain each
 office from which it services Receivables and its principal executive
 office within the United States of America. 
  
                            [END OF ARTICLE IX] 


           IN WITNESS WHEREOF, the Buyer and the Seller each have caused
 this Agreement to be duly executed by their respective officers as of the
 day and year first above written. 
  
  
                            METRIS RECEIVABLES, INC., 
                              as Buyer 
  
  
                            By:________________________ 
                               Title: 
  
  
                            METRIS COMPANIES INC., 
                              as Seller, 
  
  
                            By:________________________ 
                               Title: 


  
                                 EXHIBIT A 
  
                            FORM OF DAILY REPORT 
  


                                                                 SCHEDULE 1
  
  
                          TAX RETURNS AND PAYMENTS
  
  
 Metris and its subsidiaries have filed all applicable federal, state and
 material local tax returns and have paid or caused to be paid all
 associated taxes due and payable on such returns or on any assessments
 received by them; except that because one of Metris's subsidiaries, Direct
 Merchants Credit Card Bank, National Association, is a national banking
 entity (established in 1995) which derives the majority of its income from
 Mastercard credit cards, it may be subject to special financial institution
 rules in certain states.  Such rules attempt to impute state income tax
 nexus to a credit card company it obtains finance revenue and/or has credit
 card receivables generated from customers in that state.  Of the states
 that have adopted such financial institution rules, Minnesota is the only
 state where Metris and its subsidiaries are currently filing income or
 franchise tax returns.  States which currently have rules pursuant to which
 they may attempt to impose income tax nexus based upon such credit card
 activity include: 
  
           Arkansas            Minnesota 
           California          New Mexico 
           Hawaii              Tennessee 
           Indiana             West Virginia 
           Massachusetts   
  
 Direct Merchants Credit Card Bank, National Association has not filed in
 states other than Minnesota because it believes the above referenced
 financial institution rules to be unconstitutional.




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