METRIS RECEIVABLES INC
8-A12G, 1999-04-27
ASSET-BACKED SECURITIES
Previous: HINES HORTICULTURE INC, DEF 14A, 1999-04-27
Next: PG&E CORP, S-8, 1999-04-27





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-A

                FOR REGISTRATION OF CERTAIN CLASSES OF SECURITIES
                     PURSUANT TO SECTION 12(b) OR (g) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                               METRIS MASTER TRUST
                          (Issuer of the Certificates)

                            METRIS RECEIVABLES, INC.
                     (Originator of the Metris Master Trust)
             (Exact name of registrant as specified in its charter)

                  Delaware                               41-1810301
(State of Incorporation or organization)   (I.R.S. Employer Identification No.)

                        600 South Highway 169, Suite 300
                            St. Louis Park, MN 55426
                                 (612) 417-5645
                    (Address of principal executive offices)

Securities to be registered pursuant to Section 12(b) of the Act:
None

If this form relates to the  registration  of a class of securities  pursuant to
Section  12(b)  of  the  Exchange  Act  and is  effective  pursuant  to  General
Instruction A.(c), check the following box.                               [ ]

If this Form relates to the  registration  of a class of securities  pursuant to
Section  12(g)  of  the  Exchange  Act  and is  effective  pursuant  to  General
Instruction A.(d), check the following box.                               [X]

Securities Act registration statement file numbers to which this form relates:

                             333-61343 and 333-63931

Securities to be registered pursuant to Section 12(g) of the Act:

                                (Title of Class)

$500,000,000 Floating Rate Asset Backed Securities, Series 1998-2, Class A

                                (Title of Class)

$500,000,000 Floating Rate Asset Backed Securities, Series 1998-3, Class A

                 INFORMATION REQUIRED IN REGISTRATION STATEMENT

Item I.  Description of Registrants' Securities to be registered.

         The  description  of  the  $500,000,000   Floating  Rate  Asset  Backed
Securities,  Series 1998-2,  Class A set forth under "Description of the Offered
Securities"  and the tax discussion set forth under "Certain  Federal Income Tax
Consequences" in the Prospectus dated November 24, 1998 and filed on December 2,
1998 pursuant to Rule 424(b) under the  Securities  Act of 1933, as amended,  in
connection  with  the  Registrants'  Registration  Statement  on Form  S-3  (No.
333-61343) are incorporated herein by reference.

         The  description  of  the  $500,000,000   Floating  Rate  Asset  Backed
Securities,  Series 1998-3,  Class A set forth under "Description of the Offered
Securities"  and the tax discussion set forth under "Certain  Federal Income Tax
Consequences" in the Prospectus dated November 24, 1998 and filed on December 2,
1998  pursuant to Rule 424(b)  under the  Securities  Exchange  Act of 1933,  as
amended, in connection with the Registrants'  Registration Statement on Form S-3
(No. 333-63931) are incorporated by reference.

Item 2.  Exhibits.

         List below all exhibits filed as a part of the registration statement:

Exhibit Number  Description of Exhibit
     4(a)       Pooling and Servicing  Agreement dated as of July 30, 1998 among
                Metris Receivables, Inc., as transferor, Direct Merchants Credit
                Card Bank, National  Association,  as servicer,  and The Bank of
                New York  (Delaware),  as trustee  (Incorporated by reference to
                Exhibit 4(a) to of Registrants'
                 Registration Statement on Form S-3 (No. 333-63931))
     4(b)
                Series 1998-2 Supplement dated as of December 4, 1998

     4(c)       Series 1998-3 Supplement dated as of December 4, 1998

                                    SIGNATURE

         Pursuant to the  requirements of Section 12 of the Securities  Exchange
Act of 1934, the registrant  has duly caused this  registration  statement to be
signed on its behalf by the undersigned, thereto duly authorized.

Dated:   April 21, 1999                     METRIS RECEIVABLES, INC.



                         By:     /s/ Paul Runice
                                  Paul Runice
                                  President & Treasurer

                         METRIS MASTER TRUST (Co Registrant)

                         By:      Metris Receivables, Inc.
                                  (Originator of Trust)



                         By:      /s/ Paul Runice
                                  Paul Runice
                                  President & Treasurer






         SERIES  1998-2  SUPPLEMENT,  dated as of December 4, 1998 (this "Series
Supplement") by and among METRIS RECEIVABLES,  INC., a corporation organized and
existing  under  the  laws  of  the  State  of  Delaware,   as  Transferor  (the
"Transferor"),  DIRECT  MERCHANTS  CREDIT  CARD BANK,  NATIONAL  ASSOCIATION,  a
national banking  association  organized under the laws of the United States, as
Servicer  (the  "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  (together  with its  successors  in trust  thereunder  as
provided in the Agreement  referred to below, the "Trustee"),  under the Amended
and  Restated  Pooling  and  Servicing  Agreement  dated as of July 30,  1998 as
amended,  supplemented or otherwise modified from time to time (the "Agreement")
among the Transferor, the Servicer and the Trustee.

                  Section 6.9 of the  Agreement  provides,  among other  things,
that the  Transferor and the Trustee may at any time and from time to time enter
into a supplement to the Agreement for the purpose of  authorizing  the issuance
by the Trustee to the  Transferor,  for execution and  redelivery to the Trustee
for authentication, of one or more Series of Securities.

                  Pursuant to this Series  Supplement,  the  Transferor  and the
Trustee shall create a new Series of Investor  Securities  and shall specify the
Principal Terms thereof.



<PAGE>


                  SECTION 1.  Designation.  There is hereby  created a Series of
Investor  Securities  to be issued  pursuant  to the  Agreement  and this Series
Supplement to be known generally as the "Series 1998-2  Securities."  The Series
1998-2  Securities  shall be issued in two  Classes,  which shall be  designated
generally as the Floating Rate Asset Backed Securities,  Series 1998-2,  Class A
(the "Class A  Securities"),  and the Asset Backed  Securities,  Series  1998-2,
Class B (the "Class B Securities").

                  SECTION  2.  Definitions.  In  the  event  that  any  term  or
provision  contained  herein shall  conflict  with or be  inconsistent  with any
provision  contained in the  Agreement,  the terms and provisions of this Series
Supplement  shall  govern  with  respect to the Series  1998-2  Securities.  All
Article,  Section or subsection references herein shall mean Articles,  Sections
or  subsections  of the  Agreement,  as amended or  supplemented  by this Series
Supplement,  except as otherwise  provided  herein.  All  capitalized  terms not
otherwise  defined herein are defined in the Agreement.  Each  capitalized  term
defined  herein shall relate only to the Series 1998-2  Securities  and no other
Series of Securities issued by the Trust.

                  "Accumulation  Period" shall mean the period commencing at the
close of business on the last day of the April 2000 Monthly Period or such later
date as is  determined  in  accordance  with Section 4.19 of the  Agreement  and
ending on the first to occur of (a) the  commencement of the Early  Amortization
Period and (b) the Series 1998-2 Termination Date.

                  "Accumulation  Period  Factor"  shall  mean,  for any  Monthly
Period, a fraction, the numerator of which is equal to the sum of the numerators
with respect to all Classes of all Series then outstanding used to calculate the
allocation percentages applicable for Principal Collections, and the denominator
of which is equal to the sum of (a) the Class A Invested Amount,  (b) the sum of
the numerators with respect to all Classes of all Series then  outstanding  used
to calculate the allocation  percentages  applicable  for Principal  Collections
(other  than  Series  1998-2 and any Class of any such  Series  retained  by the
Transferor)  which are not expected to be in their revolving periods during such
Monthly  Period,  and (c)  the  sum of the  numerators  used  to  calculate  the
allocation  percentages  applicable for Principal  Collections of all Classes of
other outstanding  Series which are not allocating Shared Principal  Collections
and are expected to be in their revolving periods during such Monthly Period.

                  "Accumulation  Period Length" shall have the meaning  assigned
such term in Section 4.19 of the Agreement.

                  "Accumulation  Period Reserve  Account" shall have the meaning
                  specified   in   subsection    4.18(a)   of   the   Agreement.
                  "Accumulation   Shortfall"   shall  initially  mean  zero  and
                  thereafter shall mean, 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 pursuant to subsection  4.12(a) of the Agreement with
respect to the Series 1998-2 Securities for the previous Monthly Period.

                  "Additional   Interest"   shall   mean,   at   any   time   of
determination, the Class A Additional Interest.

                  "Adjusted  Invested Amount" shall mean as of any Business Day,
(i) the Invested Amount minus (ii) the sum of the amounts then on deposit in the
Principal  Account  and the  Principal  Funding  Account  and the Series  1998-2
Percentage of the amount then on deposit in the Excess Funding Account.

                  "Aggregate Interest Rate Caps Notional Amount" shall mean with
respect to any date of  determination an amount equal to the sum of the notional
amounts or equivalent  amounts of all outstanding  Cap  Agreements,  Replacement
Interest Rate Caps and Qualified Substitute  Arrangements,  each as of such date
of determination.

                  "Amortization  Period" shall mean the period commencing on the
Amortization  Period  Commencement  Date and continuing  until the Series 1998-2
Termination Date.

                  "Amortization Period Commencement Date" shall mean the earlier
of the first day of the Accumulation Period and the Pay Out Commencement Date.

                  "Available Reserve Account Amount" shall mean, with respect to
any Transfer Date,  the lesser of (a) the amount on deposit in the  Accumulation
Period  Reserve  Account as of such date (before giving effect to any withdrawal
made or to be made  pursuant to  subsection  4.18(c) of the  Agreement  from the
Accumulation  Period Reserve Account on such Transfer Date) and (b) the Required
Reserve Account Amount for such Transfer Date.

                  "Available Series 1998-2 Finance Charge Collections" shall
have the meaning specified in subsection 4.9(a) of the Agreement.

                  "Available  Series 1998-2 Principal  Collections"  shall mean,
with  respect  to any  Monthly  Period  or  portion  thereof  commencing  on the
Amortization  Period  Commencement  Date,  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  allocated to
the Series 1998-2 Securities pursuant to subsection 4.9(d) of the Agreement with
respect to such period,  (iii) the sum of the aggregate  amount  allocated  with
respect to the Series  Default Amount with respect to such period and the Series
1998-2 Percentage of any unpaid Adjustment Payments paid pursuant to subsections
4.9(a)(iii)  and  4.9(a)(iv) of the Agreement  with respect to such period,  any
reimbursements of unreimbursed Charge-Offs pursuant to subsections 4.9(a)(v) and
(x) of the  Agreement  with  respect to such period  plus in each case,  amounts
applied with respect  thereto  pursuant to  subsections  4.10(a) and (b),  4.14,
4.17(b),  4.18(b),  (c) and (d) of the  Agreement,  (iv) the Policy Claim Amount
with respect to Potential Class A Charge-Offs for the related  Distribution Date
paid  pursuant  to  subsection  11(b)  of  this  Series  Supplement  and (v) the
aggregate Shared Principal Collections allocated to the Series 1998-2 Securities
pursuant to Section 4.8 of the Agreement with respect to such period.

                  "Base Rate" shall mean,  with  respect to any Monthly  Period,
the sum of (i) the weighted  average of the Class A Interest Rate as of the last
day of such Monthly Period (weighted based on the Class A Invested Amount, as of
the last day of such  Monthly  Period)  plus (ii) the product of 2.00% 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.

                  "Cap Agreements"  shall mean each interest rate cap agreement,
between the Transferor,  the Trustee and a Cap Provider, as amended from time to
time, with respect to the Class A Interest Rate and any additional interest rate
protection  agreement or agreements,  entered into between the  Transferor,  the
Trustee  and a Cap  Provider,  as the  same may  from  time to time be  amended,
restated, modified and in effect.

                  "Cap  Proceeds  Account"  shall have the meaning  specified in
subsection 3A(b) of this Series Supplement.

                  "Cap Provider"  shall mean a third party cap provider having a
rating acceptable to the Rating Agencies.

                  "Cap Receipt  Amount" shall mean, with respect to any Business
Day the amount on deposit in the Cap Proceeds Account.

                  "Cap  Settlement  Date"  shall have the meaning  specified  in
subsection 3A(b) of this Series Supplement.

                  "Carryover  Class A Interest"  shall mean with  respect to any
Business  Day (a) any Class A Monthly  Interest due but not paid on any previous
Distribution  Date  plus (b) any  Class A  Additional  Interest  due on the next
succeeding Distribution Date.

                  "Charge-Offs" shall mean the sum of Class A Charge-Offs and
Class B Charge-Offs.

                           "Class A Additional  Interest" shall have the meaning
specified in subsection 4.6 of the Agreement.

                  "Class A Adjusted Invested Amount" shall mean, for any date of
determination,  an amount not less than zero equal to the then  current  Class A
Invested  Amount minus the sum of the Principal  Funding Account Balance and the
amount then on deposit in the  Principal  Account for the benefit of the Class A
Securities on such date of determination.

                  "Class A  Charge-Offs"  shall have the  meaning  specified  in
subsection 4.13(c) of the Agreement.

                  "Class A Floating  Percentage" shall mean, with respect to any
Business Day, the percentage equivalent of a fraction, the numerator of which is
the Class A Adjusted Invested Amount as of 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  in the Trust and the 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" shall mean the aggregate
initial principal amount of the Class A Securities, which is $500,000,000.

                  "Class A Interest Rate" shall mean 5.92250% per annum from the
Closing Date through and  including  January 19, 1999 and,  with respect to each
Interest Accrual Period thereafter, a per annum rate 0.55% in excess of LIBOR as
determined on the related LIBOR Determination Date.

                  "Class A Interest  Shortfall" shall have the meaning specified
in subsection 4.6 of the Agreement.

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount,  minus (b) the aggregate  amount of principal
payments made to Class A  Securityholders  through and  including  such Business
Day,  minus  (c) the  aggregate  amount  of Class A  Charge-Offs  for all  prior
Distribution  Dates,  plus (d) the sum of the aggregate  amount  reimbursed with
respect to reductions of the Class A Invested  Amount through and including such
Business  Day  pursuant to  subsection  4.9(a)(v) of the  Agreement  plus,  with
respect to such  subsection,  amounts  applied  thereto  pursuant to subsections
4.10(a) and (b), 4.14,  4.17(b) and 4.18(b),  (c) and (d) of the Agreement,  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.

                  "Class  A   Monthly   Interest"   shall   mean  the   interest
distributable  in respect of the Class A Securities  as calculated in accordance
with subsection 4.6 of the Agreement.

                  "Class A Outstanding Principal Amount" shall mean with respect
to the Class A Securities, when used with respect to any Business Day, an amount
equal to (a) the Class A Initial  Invested Amount minus (b) the aggregate amount
of principal  payments made to the Class A  Securityholders  on or prior to such
Business Day.

                  "Class A  Percentage"  shall mean a fraction the  numerator of
which is the Class A Initial Invested Amount and the denominator of which is the
Class A Initial Invested Amount.

                  "Class A Principal" shall mean the principal  distributable in
respect of the Class A Securities as calculated  in accordance  with  subsection
4.7(a) of the Agreement.

                  "Class A Required Amount" shall mean the amount  determined by
the Servicer for each  Business Day equal to the excess,  if any, of (x) the sum
of (i) the Class A Monthly Interest for the Interest Accrual Period beginning in
the then current Monthly Period, (ii) any Carryover Class A Interest,  (iii) the
Class A Floating  Percentage of the  Servicing Fee for the then current  Monthly
Period,  (iv) the Class A Floating Percentage of the Default Amount, if any, for
such  Business  Day and, to the extent not  previously  paid,  for any  previous
Business  Day in such  Monthly  Period and,  (v) the Class A  Percentage  of the
Series 1998-2  Percentage of any  Adjustment  Payment the Transferor is required
but  fails to make  pursuant  to  subsection  3.8(a)  of the  Agreement  on such
Business Day and on each previous  Business Day during such Monthly  Period over
(y) the  Available  Series 1998-2  Finance  Charge  Collections  plus any Excess
Finance Charge  Collections from other Series and any Transferor  Finance Charge
Collections  allocated  with respect to the amounts  described in clauses (x)(i)
through (vi) above with respect to such Business Days and all previous  Business
Days in such Monthly Period.

                  "Class A Securities" shall mean any of the securities executed
by  the  Transferor  and   authenticated   by  or  on  behalf  of  the  Trustee,
substantially in the form of Exhibit A-1 hereto.

                  "Class A Securityholder" shall mean the Person in whose name a
Class A Security is registered in the Security Register.

                  "Class A Securityholders'  Interest" shall mean the portion of
the Series 1998-2 Securityholders' Interest evidenced by the Class A Security.

                  "Class B  Charge-Offs"  shall have the  meaning  specified  in
subsection 4.13(a) of the Agreement.

                  "Class  B Excess  Amounts"  shall  mean  with  respect  to any
Business Day, the excess of the Class B Invested  Amount over the Stated Class B
Amount on such day after  taking  into  account all  adjustments  of the Class A
Adjusted Invested Amount on such day.

                  "Class  B  Fixed/Floating   Percentage"  shall  mean  for  any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount 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 amount 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 Floating  Percentage"  shall mean with respect to any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the  Class  B  Invested  Amount  on such  day  after  taking  into  account  all
adjustments  of the Class B Invested  Amount on such day and the  denominator of
which  is the  greater  of (a)  the sum of the  aggregate  amount  of  Principal
Receivables  and the amount on deposit in the Excess Funding  Account at 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" shall mean the aggregate
initial principal amount of the Class B Securities, which is $49,450,550.

                  "Class B Interest  Shortfall" shall have the meaning specified
in subsection 4.6(d) of the Agreement.

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(c) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal Collections for all prior Business Days.

                  "Class B Outstanding  Principal  Amount" shall mean, when used
with  respect to any  Business  Day, an amount  equal to (a) the Class B Initial
Invested  Amount minus (b) the  aggregate  amount of principal  payments made to
Class B Securityholders prior to such Business Day.

                  "Class B Principal" shall mean the principal  distributable in
respect of the Class B  Securities  as  specified  in  subsection  4.7(b) of the
Agreement.

                  "Class B Principal Payment  Commencement  Date" shall mean 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 the Series  1998-2  Securities
remaining  after  payments  have  been made to the  Class A  Securities  on such
Distribution  Date, the Distribution Date following the first  Distribution Date
on which the Class A  Invested  Amount is paid in full and (b) the  Distribution
Date  following a sale or repurchase of the  Receivables as set forth in Section
2.4(e), 9.2, 10.2(a),  12.1 or 12.2 of the Agreement or Section 3 of this Series
Supplement.

                  "Class B Securities" shall mean any of the securities executed
by  the  Transferor  and   authenticated   by  or  on  behalf  of  the  Trustee,
substantially in the form of Exhibit A-2 hereto.

                  "Class B  Securityholder"  shall mean the Person in whose name
Class B Securities is registered in the Security Register.

                  "Class B Securityholders'  Interest" shall mean the portion of
the Series 1998-2 Securityholders' Interest evidenced by the Class B Security.

                  "Closing Date" shall mean December 4, 1998.

                  "Controlled  Accumulation Amount" shall mean, for any Transfer
Date with respect to the Accumulation Period prior to the payment in full of the
Class  A  Invested  Amount,   $83,333,334;   provided,   however,  that  if  the
Accumulation  Period Length is determined to be less than 12 months  pursuant to
Section  4.19 of the  Agreement,  the  Controlled  Accumulation  Amount for each
Transfer  Date with respect to the  Accumulation  Period prior to the payment in
full of the sum of the Class A Invested  Amount will be equal to (i) the product
of (x) the Class A  Initial  Invested  Amount  and (y) the  Accumulation  Period
Factor for the Monthly  Period  preceding such Transfer Date divided by (ii) the
Required Accumulation Factor Number.

                  "Controlled  Deposit  Amount" shall mean,  with respect to any
Transfer  Date,  the sum of (a) the  Controlled  Accumulation  Amount  for  such
Transfer Date and (b) any existing Accumulation Shortfall.

                  "Covered  Amount"  shall mean,  with  respect to any  Interest
Accrual  Period during the  Accumulation  Period prior to the payment in full of
the Class A Invested  Amount,  the  product of (a) the  weighted  average of the
Class A Interest  Rate in effect with respect to such Interest  Accrual  Period,
(b) 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 and (c) the
Principal  Funding Account Balance (up to the Class A Invested Amount) as of the
last day of the  Monthly  Period  preceding  the  Monthly  Period in which  such
Interest Accrual Period ends.

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

                  "Default  Recognition  Date"  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.

                  "Distribution  Date"  shall mean  January  20,  1999,  and the
twentieth  day of each month  thereafter,  or if such day is not a Business Day,
the next succeeding Business Day.
                  "DTC" shall mean The Depository Trust Company.

                  "Early Amortization Period" shall mean 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
has not been paid in full on such  date,  and  ending on the  earlier of (i) the
date on which the Class A Invested  Amount and the Class B Invested  Amount have
been paid in full and (ii) the Scheduled Series 1998-2 Termination Date.

                  "Enhancement"   shall  mean,  with  respect  to  the  Class  A
Securities,  the Policy and the Interest Rate Cap for the benefit of the Class A
Securityholders and the subordination of the Class B Invested Amount.

                  "Excess Finance Charge  Collections"  shall mean, with respect
to any Business Day, as the context requires, either (x) the amount described in
subsection  4.9(a)(xiii)  of  the  Agreement  allocated  to  the  Series  1998-2
Securities but available to cover shortfalls in amounts paid from Finance Charge
Collections  for other Series,  if any, or (y) the  aggregate  amount of Finance
Charge Collections  allocable to other Series in excess of the amounts necessary
to make required  payments with respect to such Series, if any, and available to
cover shortfalls with respect to the Series 1998-2 Securities.

                  "Excess  Spread  Percentage"  shall  mean with  respect to any
Monthly  Period the excess of the Portfolio  Yield for such Monthly  Period over
the Base Rate as determined at the close of business on the Distribution Date in
such Monthly Period;  provided,  however, that with respect to the December 1998
Monthly  Period for purposes of  determining  the Excess Spread  Percentage  the
Available  Series 1998-2  Finance Charge  Collections  shall include the initial
deposit of  $3,866,076.39  to the Interest  Funding  Account made on the Closing
Date pursuant to subsection 4.5(a) of the Agreement.

                  "Expected Final Payment Date" shall mean the November 2000
Distribution Date.

                  "FASIT" shall have the meaning specified in Section 16 of this
Series Supplement.

                  "Fixed/Floating  Percentage"  shall mean for any  Business Day
the percentage equivalent of a fraction,  the numerator of which is the Invested
Amount 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 amount 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;  provided,  however,  that,  on and  after  the  Pay Out
Commencement  Date,  with respect to the  allocations  of Collections of Finance
Charge  Receivables,  the numerator used in the above  calculation  shall be the
Adjusted  Invested  Amount  as of the  day  immediately  preceding  the  Pay Out
Commencement Date.

                  "Floating  Percentage" shall mean for any Business Day the sum
of the applicable  Class A Floating  Percentage and Class B Floating  Percentage
for such Business Day.

                  "Guaranteed Distributions" shall have the meaning specified in
Section 11.1 of the Agreement.


                  "Initial  Invested  Amount"  shall mean an amount equal to the
sum of (i) the  Class A  Initial  Invested  Amount  and (ii) the Class B Initial
Invested Amount.

                  "Insurance   Agreement"   shall   mean   the   Insurance   and
Reimbursement  Agreement,  dated as of December 4, 1998 among the  Insurer,  the
Trustee, the Servicer and the Transferor.

                  "Insurer"  shall mean MBIA Insurance  Corporation,  a New York
domiciled insurance company.

                  "Interest  Accrual  Period"  shall  mean,  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  and  Servicing  Fee  Deficiency"  shall mean,  with
respect to any Monthly  Period,  an amount equal to the excess of (a) the sum of
the Class A Monthly  Interest for the Interest  Accrual Period beginning in such
Monthly Period, the Carryover Class A Monthly Interest and the Servicing Fee for
such  Monthly  Period  over  (b) the  Available  Series  1998-2  Finance  Charge
Collections applied to the payment thereof pursuant to subsections 4.9(a)(i) and
(ii) of the Agreement,  the amount of Transferor  Finance Charge Collections and
Excess Finance Charge Collections  allocated thereto pursuant to Section 4.10 of
the  Agreement,  the amount of  Redirected  Principal  Collections  applied with
respect  thereto  pursuant  to  Section  4.14 of the  Agreement,  the  amount of
Principal  Funding  Account  Investment  Proceeds  applied with respect  thereto
pursuant to subsection  4.17(b) of the Agreement and amounts  withdrawn from the
Accumulation Period Reserve Account and applied with respect thereto pursuant to
subsection 4.18(c) of the Agreement.

                  "Interest  Rate  Caps"  shall  mean  the  interest  rate  caps
provided  pursuant to Cap Agreements by one or more Cap Providers to the Trustee
on behalf of any of the Securityholders which shall entitle the Trust to receive
monthly  payments equal to the product of (i) the positive  difference,  if any,
between LIBOR in effect for each applicable  Interest  Accrual Period and 9.25%,
(ii) the notional  amount of such  interest rate cap and (iii) the actual number
of days in the Interest Period divided by 360.

                  "Invested  Amount"  shall mean,  when used with respect to any
Business  Day, an amount equal to the sum of (a) the Class A Invested  Amount as
of such  Business  Day and (b) the Class B Invested  Amount as of such  Business
Day.

                  "Investment Earnings" shall mean, with respect to any Business
Day, the  investment  earnings on amounts on deposit in (i) the Payment  Reserve
Account,  deposited in the Collection  Account  pursuant to subsection  4.16(c),
(ii) the Principal Funding Account, deposited in the Collection Account pursuant
to  subsection  4.17(b)  and  (iii) the  Accumulation  Period  Reserve  Account,
deposited in the Collection Account pursuant to subsection 4.18(b).

                  "Investor  Securities"  shall mean the Class A Securities  and
the Class B Security.

                  "Investor  Percentage"  shall mean,  for any Business Day, (a)
with respect to Finance  Charge  Collections  prior to the Pay Out  Commencement
Date,  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  on and  after  the Pay Out  Commencement  Date and
Principal   Collections  during  the  Amortization  Period,  the  Fixed/Floating
Percentage.

                  "Investor  Securityholder"  shall mean the Holder of record of
an Investor Security of Series 1998-2.

                  "LIBOR" shall mean, as of any LIBOR  Determination  Date,  the
London interbank offered quotations for one-month Dollar deposits  determined by
the Trustee for each Interest  Accrual Period in accordance  with the provisions
of Section 4.15 of the Agreement.

                  "LIBOR  Determination Date" shall mean the second Business Day
prior  to the  commencement  of each  Interest  Accrual  Period  beginning  with
Interest  Accrual  Period  commencing  in January  1999.  For  purposes  of this
definition,  a Business Day is any day on which banks in London and New York are
open for the transaction of international business.


                  "Minimum Retained Percentage" shall mean 2%.

                  "Minimum  Transferor  Percentage"  shall  mean  0%;  provided,
however, that in certain circumstances such percentage may be increased.

                  "Monthly  Period"  shall  have the  meaning  specified  in the
Agreement,  except  that the first  Monthly  Period  with  respect to the Series
1998-2  Securities  shall begin on and include the Closing Date and shall end on
and include December 31, 1998.

                  "Negative  Carry Amount"  shall have the meaning  specified in
subsection 4.10(a) of the Agreement.

                  "Paired Series" shall have the meaning specified in Section 17
of this Series Supplement.

                  "Pay Out  Commencement  Date"  shall  mean the date on which a
Trust Pay Out Event is deemed to occur  pursuant to Section 9.1 of the Agreement
or a Series  1998-2  Pay Out Event is deemed to occur  pursuant  to Section 8 of
this Series Supplement.

                  "Paying Agent" shall mean,  for the Series 1998-2  Securities,
initially The Bank of New York and, in certain limited circumstances, the Banque
Generale du Luxembourg, S.A.

                  "Payment Reserve Account" shall have the meaning  specified in
subsection 4.16(a) of the Agreement.

                  "Policy" shall mean the Financial Guaranty Insurance Policy
issued by the Insurer.

                  "Portfolio  Adjusted  Yield"  shall mean,  with respect to any
Monthly Period,  the average of the  percentages  obtained for each of the three
preceding  Monthly  Periods by subtracting the Base Rate for such Monthly Period
from the Portfolio Yield for such Monthly Period.

                  "Portfolio Yield" shall mean for the Series 1998-2 Securities,
with respect to any Monthly Period,  the annualized  percentage  equivalent of a
fraction,  the numerator of which is an amount equal to the sum of the aggregate
amount of Available  Series 1998-2 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 and amounts  withdrawn from the
Accumulation Period Reserve Account, if any, with respect to such Monthly Period
calculated on a cash basis,  minus the aggregate  Series Default Amount for such
Monthly Period and the Series 1998-2 Percentage of any Adjustment Payments which
the  Transferor is required but fails to make pursuant to the Agreement for such
Monthly  Period,  and the  denominator  of which is the average  daily  Invested
Amount;  provided,  however,  that Excess Finance Charge Collections applied for
the benefit of the Series 1998-2  Securityholders  may be added to the numerator
if the Transferor  shall have provided ten Business Days prior written notice of
such action to each  Rating  Agency and the  Transferor,  the  Servicer  and the
Trustee  shall have received  notification  in writing that such action will not
result in Standard & Poor's  reducing or withdrawing its then existing rating of
the Investor Securities (without giving effect to the Policy) of any outstanding
Series or Class with respect to which it is a Rating Agency.

                  "Potential  Class  A  Charge-Offs"   shall  have  the  meaning
specified in subsection 4.13(b) of the Agreement.

                  "Principal  Funding  Account" shall have the meaning set forth
in subsection 4.17 of the Agreement.

                  "Principal  Funding Account  Balance" shall mean, with respect
to any date of  determination  during the  Accumulation  Period,  the  principal
amount,  if any,  on deposit in the  Principal  Funding  Account on such date of
determination.

                  "Principal  Funding Account  Investment  Proceeds" shall mean,
with respect to each Interest Accrual Period during the Accumulation Period, the
investment earnings on funds on deposit in the Principal Funding Account (net of
investment losses and expenses) for such Interest Accrual Period.

                  "Principal  Shortfalls" shall mean on any Business Day (x) for
Series 1998-2, (i) during the Accumulation  Period, the amount, if any, by which
the Controlled  Deposit Amount for the Transfer Date  immediately  following the
then  current  Monthly  Period  exceeds  the total of the amounts  described  in
clauses (v),  (w), (x) and (y) of  subsection  4.9(c)(i),  and (ii) at all other
times, the Invested Amount of the class then receiving  principal payments after
the  application  of Principal  Collections  on such Business Day or (y) for any
other  Series the amounts  specified  as such in the  Supplement  for such other
Series.

                  "QIB" shall mean a "qualified  institutional buyer" within the
meaning of Rule 144A under the Securities Act.

                  "Qualified  Substitute  Arrangement" shall mean an arrangement
in addition to or in  substitution  for any prior interest rate cap  arrangement
satisfactory to the Rating Agencies.

                  "Rating Agencies" shall mean Standard & Poor's and Moody's.

                  "Redirected  Principal  Collections"  shall  have the  meaning
specified in Section 4.14 of the Agreement.

                  "Reference  Banks"  shall mean four major  banks in the London
interbank market selected by the Trustee.

                  "Reimbursement   Required   Amount"  shall  have  the  meaning
specified in subsection 4.01(b) of the Agreement.


                  "Replacement  Event"  shall  have  the  meaning  specified  in
subsection 11(c) of this Series Supplement.

                  "Replacement  Interest  Rate  Cap"  shall  mean  one  or  more
Interest Rate Caps,  which in combination with all other Interest Rate Caps then
in effect,  after giving  effect to any planned  cancellations  of any presently
outstanding Interest Rate Caps satisfies the Transferor's  covenant contained in
Section 3A of this Series Supplement to maintain Interest Rate Caps.

                  "Required  Accumulation  Factor  Number"  shall  be equal to a
fraction, rounded upwards to the nearest whole number, the numerator of which is
one and the  denominator  of  which is equal  to the  lowest  monthly  principal
payment  rate on the  Receivables,  expressed  as a  decimal,  for the 12 months
preceding the date of such calculation.

                  "Required Amount" shall have the meaning specified in
subsection 4.10(b) of the Agreement.

                  "Required  Reserve Account Amount" shall mean, for any date on
or after the Reserve  Account  Funding  Date an amount equal to (a) 0.50% of the
Class A 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 (i) provided the  Servicer  and the Trustee with  evidence  that the Rating
Agency Condition has been satisfied and (ii) 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.

                  "Reserve  Account Funding Date" shall mean the earliest of (a)
the first day of the third  Monthly  Period  preceding the first full day of the
Accumulation  Period;  (b) the Determination Date occurring in the first Monthly
Period for which the  Portfolio  Adjusted  Yield is less than 2.0%,  but in such
event the Reserve  Account  Funding Date shall not be required to occur  earlier
than the first day of the Monthly Period which  commences 12 months prior to the
first full day of the Accumulation  Period; (c) the Determination Date occurring
in the first Monthly Period for which the Portfolio  Adjusted Yield is less than
3.0%, but in such event the Reserve  Account  Funding Date shall not be required
to occur  earlier  than the first day of the Monthly  Period  which  commences 6
months  prior to the  first  full  day of the  Accumulation  Period;  or (d) the
Determination Date occurring in the first Monthly Period for which the Portfolio
Adjusted Yield is less than 3.5%, but in such event the Reserve  Account Funding
Date shall not be  required to occur  earlier  than the first day of the Monthly
Period which commences 4 months prior to the first full day of the  Accumulation
Period.

                  "Revolving  Period"  shall mean the period from and  including
the Closing Date to, but not including,  the  Amortization  Period  Commencement
Date.

                  "Scheduled Series 1998-2 Termination Date" shall mean the
October 2004 Distribution Date.

                  "Series  1998-2"  shall mean the  Series of the Metris  Master
Trust represented by the Series 1998-2 Securities.

                  "Series 1998-2 Pay Out Event" shall have the meaning specified
in Section 8 of this Series Supplement.

                  "Series  1998-2   Percentage"  shall  mean,  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 relating to all other Series then outstanding.

                  "Series 1998-2  Securities"  shall mean the Class A Securities
and the Class B Securities.

                  "Series 1998-2 Securityholder" shall mean the holder of record
of any Series 1998-2 Security.

                  "Series  1998-2  Securityholders'  Interest"  shall  have  the
meaning specified in Section 4.4 of the Agreement.

                  "Series  1998-2  Termination  Date"  shall mean the earlier to
occur of (i) the day after the  Distribution  Date on which  the  Series  1998-2
Securities and amounts owing to the Insurer  hereunder are paid in full, or (ii)
the Scheduled Series 1998-2 Termination Date.

                  "Series  Default  Amount"  shall  mean,  with  respect to each
Business  Day, an amount equal to the product of the Default  Amount  identified
since the prior reporting date and the Floating  Percentage  applicable for such
Business Day.

                  "Series Servicing Fee Percentage" shall mean 2.00% per annum.

                  "Servicing Fee" shall mean for any Monthly  Period,  an amount
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 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.

                  "Shared  Principal  Collections"  shall  mean,  as the context
requires, either (a) the amount allocated to the Series 1998-2 Securities which,
in accordance  with  subsections  4.9(b) and 4.9(c)(v) of the Agreement,  may be
applied in  accordance  with Section  4.3(d) of the Agreement or (b) the amounts
allocated to the investor securities of other Series which the applicable Series
Supplements  for such  Series  specify  are to be treated  as "Shared  Principal
Collections" and which may be applied to cover Principal Shortfalls with respect
to the Series 1998-2 Securities.

                  "Spread Account" shall have the meaning specified in the
Insurance Agreement.

                  "Spread Account Maximum" shall have the meaning specified in
the Insurance Agreement.

                  "Stated Class B Amount" shall mean the greater of (i) zero and
(ii) a number rounded to the nearest Dollar equal to the product of 9.89 percent
and the Class A Adjusted Invested Amount;  provided,  however,  that in no event
shall the Stated  Class B Amount be less than  $16,483,517,  except  that if the
Class A Adjusted  Invested  Amount is equal to zero,  the Stated  Class B Amount
shall be zero; and provided  further that during any Early  Amortization  Period
the  Stated  Class B  Amount  shall  be  equal  to the  Stated  Class  B  Amount
immediately preceding the commencement of the Early Amortization Period.

                  "Termination Payment Date" shall mean the earlier of the first
Distribution  Date  following the  liquidation  or sale of the  Receivables as a
result of an Insolvency  Event and the occurrence of the Scheduled Series 1998-2
Termination Date.

                  "Transferor  Finance  Charge  Collections"  shall  mean on any
Business Day the product of (a) the Finance Charge Collections for such Business
Day, (b) the Transferor Percentage and (c) the Series 1998-2 Percentage.

                  "Transferor   Retained   Securities"   shall   mean   investor
securities of any Series,  which may include the Class B  Securities,  which the
Transferor  retains,  but  only  to the  extent  that  and  for so  long  as the
Transferor is the Holder of such Securities.

                  "Transferor  Retained Finance Charge  Collections"  shall mean
with respect to each  Business Day other than a Default  Recognition  Date,  the
amount specified in subsection 4.9(a)(xiii) of the Agreement.

                  "Weighted  Average Invested Amount" shall mean 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"  shall  mean  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.

                  SECTION 3.  Reassignment  Terms. The Series 1998-2  Securities
shall be subject to termination  by the Transferor at its option,  in accordance
with  the  terms  specified  in  subsection  12.2(a)  of the  Agreement,  on any
Distribution  Date on or  after  the  Distribution  Date on  which  the  Class A
Invested  Amount  would be reduced to an amount less than or equal to 10% of the
highest Class A Invested Amount during the Revolving Period;  provided, that all
amounts  due and owing to the  Insurer  and  unreimbursed  draws on the  Policy,
together  with  interest  thereon,  have been  paid.  The  deposit  required  in
connection with any such  termination and final  distribution  shall be equal to
the unpaid Class A Invested Amount plus accrued and unpaid interest on the Class
A Securities  through the day prior to the Distribution  Date on which the final
distribution  occurs,  in each case after giving  effect to any payments on such
date.

                  SECTION 3A.  Conveyance  of Interest in Interest Rate Cap; Cap
Proceeds  Account.  (a) The Transferor  hereby  covenants and agrees that, on or
prior to the  issuance  of the Class A  Securities,  it shall  obtain and at all
times  prior to the close of  business  on the Series  1998-2  Termination  Date
maintain one or more Interest Rate Caps whose  notional  amounts singly or taken
as a group  equal or  exceed  the  Class A  Outstanding  Principal  Amount.  The
Transferor  hereby assigns,  sets-over,  conveys,  pledges and grants a security
interest  and lien (free and clear of all other  Liens) to the  Trustee  for the
benefit of the Series 1998-2 Securityholders,  in all of the Transferor's right,
title  and  interest  now  existing  or  hereafter  arising  in and  to the  Cap
Agreements and the Interest Rate Caps arising thereunder,  together with the Cap
Proceeds Account and all other proceeds thereof,  as collateral security for the
benefit of the Series 1998-2  Securityholders.  The  Transferor  hereby  further
agrees to execute all such instruments,  documents and financing  statements and
take all such  further  action  requested by the Trustee to evidence and perfect
the assignment of the Cap Agreements and the Interest Rate Caps pursuant to this
Section 3A. The Transferor  agrees that each Interest Rate Cap shall provide for
payments  to the  Trustee  and that the  Trust's  interest  in  respect  of such
payments shall be deposited into the Cap Proceeds Account.

                  (b)  The  Trustee,  for  the  benefit  of  the  Series  1998-2
Securityholders,  shall establish and maintain with the Trustee,  in the name of
the  Trustee,  on behalf of the  Securityholders,  a  certain  segregated  trust
account (the "Cap Proceeds Account").  All amounts paid pursuant to the Interest
Rate Caps or any Qualified  Substitute  Arrangement  on any Business Day (a "Cap
Settlement  Date") shall be deposited in the Cap Proceeds  Account.  Any amounts
paid pursuant to the Interest Rate Caps or any Qualified Substitute  Arrangement
on the  Transfer  Date in any Monthly  Period  shall be treated for all purposes
herein,  including  application  in  accordance  with  subsection  4.9(a) of the
Agreement,  as if  they  had  been  received  on the  last  Business  Day of the
preceding Monthly Period. Funds in the Cap Proceeds Account shall be invested at
the direction of the Servicer,  in Cash  Equivalents  with  maturities not later
than the next succeeding Business Day. Any earnings on such invested funds shall
be deposited and held in the Cap Proceeds Account and applied in the same manner
and priority as payments pursuant to the Interest Rate Caps.

                  (c) In  the  event  that  the  Cap  Provider  defaults  in its
obligation to make a payment to the Trustee under one or more Cap  Agreements on
any Cap  Settlement  Date, the Trustee shall make a demand on such Cap Provider,
or any guarantor, if applicable, demanding payment by 12:30 p.m., New York time,
on such date.  The  Trustee  shall give notice to the  Securityholders  upon the
continuing  failure by any Cap Provider to perform its obligation during the two
Business Days  following a demand made by the Trustee on such Cap Provider,  and
shall take such action with respect to such  continuing  failure  directed to be
taken by the Securityholders.

                  (d) In the event that the Cap Provider is downgraded below the
rating required by a Rating Agency,  then within 30 days after receiving  notice
of such decline in the creditworthiness of the Cap Provider as determined by the
Rating  Agencies,   either  (x)  the  Cap  Provider,   with  the  prior  written
confirmation of the Rating Agencies that such arrangement will not result in the
reduction or withdrawal of the rating of the Class A Securities  (without giving
effect to the Policy) will enter into an arrangement  the purpose of which shall
be to  assure  performance  by the Cap  Provider  of its  obligations  under the
Interest  Rate Cap; or (y) the Servicer  shall at its option either (i) with the
prior  written  confirmation  of the Rating  Agencies  that such action will not
result in a reduction  or  withdrawal  of the rating of the Class A  Securities,
cause the Cap Provider to pledge securities in the manner provided by applicable
law which  shall be held by the  Trustee or its agent free and clear of the Lien
of any third party, in a manner conferring on the Trustee a perfected first Lien
in such  securities  securing the Cap Provider's  performance of its obligations
under the  applicable  Interest  Rate Cap, or (ii)  provided  that a Replacement
Interest Rate Cap or Qualified  Substitute  Arrangement meeting the requirements
of Section 3A(e) has been  obtained,  direct the Trustee (A) to provide  written
notice to the Cap Provider of its intention to terminate the applicable Interest
Rate Cap within such 30-day period and (B) to terminate the applicable  Interest
Rate Cap within such 30-day period,  to request the payment to it of all amounts
due to the Trust under the applicable  Interest Rate Cap through the termination
date and to deposit any such amounts so received,  on the day of receipt, to the
Cap Proceeds  Account for the benefit of the Class A  Securityholders,  or (iii)
establish any other  arrangement  (including an arrangement or  arrangements  in
addition to or in substitution for any prior arrangement made in accordance with
the provisions of this Section 3A(d))  satisfactory  to the Rating Agencies such
that the Rating  Agencies  will not reduce or withdraw the rating of the Class A
Securities  (without  giving  effect to the  Policy)  (a  "Qualified  Substitute
Arrangement");  provided, however, that in the event at any time any alternative
arrangement established pursuant to clause (x) or (y)(i) or (y)(iii) above shall
cease to be  satisfactory  to the Rating  Agencies  then the  provisions of this
Section  3A(d)  shall again be applied and in  connection  therewith  the 30-day
period referred to above shall commence on the date the Servicer receives notice
of such cessation or termination, as the case may be.

                  (e) Unless an alternative  arrangement  pursuant to clause (x)
or (y)(i) of Section 3A(d) is being established, the Servicer shall use its best
efforts  to  obtain a  Replacement  Interest  Rate Cap or  Qualified  Substitute
Arrangement  meeting the  requirements  of this Section  3A(e) during the 30-day
period  referred  to in Section  3A(d).  The  Trustee  shall not  terminate  the
Interest Rate Cap unless,  prior to the expiration of the 30-day period referred
to in said Section 3A(d), the Servicer delivers to the Trustee (i) a Replacement
Interest  Rate  Cap or  Qualified  Substitute  Arrangement,  (ii) to the  extent
applicable,  an Opinion of Counsel as to the due  authorization,  execution  and
delivery and validity and  enforceability of such Replacement  Interest Rate Cap
or Qualified Substitute Arrangement, as the case may be, and (iii) a letter from
each of the Rating Agencies confirming that the termination of the Interest Rate
Cap and its  replacement  with such  Replacement  Interest Rate Cap or Qualified
Substitute  Arrangement  will not  adversely  affect  its  rating of the Class A
Securities (without giving effect to the Policy).

                  (f) The  Servicer  shall  notify  the  Trustee  and the Rating
Agencies  within five Business Days after  obtaining  knowledge  that the senior
unsecured  debt rating of the Interest  Rate Cap Provider has been  withdrawn or
reduced by either of the Rating Agencies.

                  (g)  Notwithstanding  the  foregoing,  the Servicer may at any
time obtain a Replacement Interest Rate Cap, provided that the Servicer delivers
to the Trustee (i) an Opinion of Counsel as to the due authorization,  execution
and delivery and validity and  enforceability of such Replacement  Interest Rate
Cap and (ii) a letter  from  each of the  Rating  Agencies  confirming  that the
termination of the then current  Interest Rate Cap and its replacement with such
Replacement  Interest Rate Cap will not adversely affect its rating of the Class
A Securities (without giving effect to the Policy).

                  (h)  The  Trustee,  on  behalf  of the  Securityholders,  upon
notification from the Servicer shall, sell all or a portion of the Interest Rate
Caps subject to the following conditions having been met:

                           (x) the Aggregate  Interest Rate Caps Notional Amount
         after  giving  effect to such sale  shall  equal or exceed  the Class A
         Outstanding  Principal  Amount as of the date of such sale after giving
         effect to all payments and allocations made pursuant to this Agreement;

                           (y) such sale will not  result  in a  downgrading  or
         withdrawal of the then current  rating on the Class A Securities by the
         Rating Agencies; and

                           (z) the minimum  notional amount  denomination of any
Interest Rate Cap to be sold is $500,000.

                  The  Servicer  shall have the duty of  obtaining a fair market
value  price for the sale of the Trust's  rights  under any  Interest  Rate Cap,
notifying  the Trustee of  prospective  purchasers  and bids,  and selecting the
purchaser  of such  Interest  Rate Cap. The Trustee upon receipt of the purchase
price in the  Collection  Account shall execute all  documentation  necessary to
effect the transfer of the Trust's  rights  under the  Interest  Rate Cap and to
release the Lien of the Trustee on the  Interest  Rate Cap to the extent of such
sale and proceeds thereof.

                  Funds  deposited in the  Collection  Account in respect of the
sale of all or a portion of an Interest  Rate Cap shall be applied as  Principal
Collections  allocable  to  Series  1998-2  and  shall  be  applied  on the next
Distribution  Date in accordance with subsections  4.7(a),  (b), (c) and (d) and
4.9(b), (c) and (e).



<PAGE>


                  SECTION  4.   Delivery  and  Payment  for  the  Series  1998-2
Securities.   The  Transferor  shall  execute  and  deliver  the  Series  1998-2
Securities to the Trustee for  authentication  in accordance with Section 6.1 of
the Agreement. The Trustee shall deliver the Series 1998-2 Securities to or upon
the order of the Transferor when authenticated in accordance with Section 6.2 of
the Agreement.

                  SECTION  5.  Form of  Delivery  of Series  1998-2  Securities;
Denominations.  (a) The Class A  Securities,  shall be delivered  as  Book-Entry
Securities  as provided in Sections 6.1 and 6.10 of the  Agreement.  The Class A
Securities  shall be issued in  minimum  denominations  of $1,000  and  integral
multiples  thereof.  The Class B Security  shall be  delivered  as a  Registered
Security as provided in Section 6.1 of the Agreement.

                  (b) The  Depositary  for  Series  1998-2  shall be DTC and the
Class A Securities shall be initially  registered in the name of Cede & Co., its
nominee, and will initially be held by the Trustee as custodian for DTC.

                  SECTION 6. Article IV of Agreement.  Sections 4.1, 4.2 and 4.3
of the  Agreement  shall read in their  entirety as  provided in the  Agreement.
Article IV of the Agreement (except for Sections 4.1, 4.2 and 4.3 thereof) shall
read in its  entirety  as  follows  and shall be  applicable  only to the Series
1998-2 Securities:




<PAGE>


                                   ARTICLE IV

                          RIGHTS OF SECURITYHOLDERS AND
                    ALLOCATION AND APPLICATION OF COLLECTIONS

                  SECTION  4.4.  Rights of  Securityholders.  The Series  1998-2
Securities shall represent undivided interests in the Trust, including the right
to receive,  to the extent necessary to make the required  payments with respect
to such Series 1998-2  Securities  at the times and in the amounts  specified in
this Agreement,  (a) the Floating  Percentage and the Fixed/Floating  Percentage
(as  applicable  from time to time) of  Collections  (including  Finance  Charge
Collections)  available in the Collection  Account,  (b) funds  allocable to the
Series 1998-2 Securities on deposit in the Excess Funding Account,  (c) funds on
deposit in the Interest Funding Account,  the Principal  Account,  the Principal
Funding  Account,  the  Accumulation  Period Reserve  Account,  the Distribution
Account, the Cap Proceeds Account and the Payment Reserve Account and (d) in the
case of Class A  Securityholders  only,  the proceeds of any draws on the Policy
(for such Series, the "Series 1998-2  Securityholders'  Interest").  The Class B
Securities shall be subordinated to the Class A Securities. Except in connection
with the payment of Class B Excess Amounts, the Class B Securities will not have
the right to receive payments of principal until the Class A Invested Amount has
been paid in full.

                  SECTION 4.5.  Collections and Allocation; Payments on
Exchangeable Transferor Security.

                  (a)  Collections and  Allocations.  The Servicer will apply or
will  instruct  the  Trustee  to apply all funds on  deposit  in the  Collection
Account  and  the  Excess  Funding  Account   allocable  to  the  Series  1998-2
Securities,  and all funds on  deposit  in the  Interest  Funding  Account,  the
Principal Account,  the Cap Proceeds Account, the Principal Funding Account, the
Accumulation  Period Reserve Account,  the Distribution  Account and the Payment
Reserve Account,  as described in this Article IV. On each Business Day, (i) the
amount  of  Finance  Charge  Collections  available  in the  Collection  Account
allocable to the Series 1998-2 Securities shall be determined by multiplying the
aggregate amount of such Finance Charge  Collections by (x) prior to the Pay Out
Commencement  Date,  the  Floating  Percentage  and (y) on and after the Pay Out
Commencement Date, the Fixed/Floating  Percentage,  (ii) the amount of Principal
Collections  available in the Collection  Account allocable to the Series 1998-2
Securities  shall be determined  by  multiplying  the  aggregate  amount of such
Principal   Collections  by  (x)  during  the  Revolving  Period,  the  Floating
Percentage  and  (y)  during  any  Amortization   Period,   the   Fixed/Floating
Percentage,  and (iii) the  Receivables in Defaulted  Accounts  allocable to the
Series 1998-2  Securities  shall be determined by multiplying the Default Amount
by the  Floating  Percentage.  In addition,  on the Closing Date the  Transferor
shall  make  a  deposit  to the  Interest  Funding  Account  in  the  amount  of
$3,866,076.39  to be allocated to the Series  1998-2  Securities  and applied as
Available Series 1998-2 Finance Charge Collections in accordance with subsection
4.9(a) of the Agreement.

                  (b)  Payments  to the  Holder of the  Exchangeable  Transferor
Security.  On each Business Day, the Servicer shall allocate and pay Collections
in  accordance  with the Daily Report with  respect to such  Business Day to the
Holder of the  Exchangeable  Transferor  Security in accordance  with subsection
4.3(b) of the Agreement;  provided,  however, that such amounts shall be applied
in accordance with Section 4.10 hereof to the extent specified therein.

                  Notwithstanding the foregoing and any other provisions of this
Supplement,  amounts payable to the Transferor 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.

                  SECTION 4.6.  Determination  of Interest for the Series 1998-2
Securities.  The amount of monthly  interest  (the  "Class A Monthly  Interest")
which shall accrue for the benefit of the Class A Securities with respect to any
Interest Accrual Period shall be an amount equal to the product of (i) the Class
A Interest Rate,  (ii) 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
and (iii) the Class A Outstanding  Principal  Amount as of the close of business
on the first day of such Interest  Accrual Period (or in the case of the initial
Distribution  Date,  an amount  equal to the  product of (u) the Class A Initial
Invested  Amount,  (v) 47  divided  by 360,  and (w) the Class A  Interest  Rate
determined on December 2, 1998).

                  On the Determination  Date preceding each  Distribution  Date,
the Servicer shall determine an amount (the "Class A Interest  Shortfall") equal
to the excess,  if any,  of (x) the Class A Monthly  Interest  for the  Interest
Accrual Period applicable to the Distribution Date over (y) the amount available
to be paid  to the  Class A  Securityholders  in  respect  of  interest  on such
Distribution  Date. If there is a Class A Interest Shortfall with respect to any
Distribution Date, an additional amount ("Class A Additional Interest") shall be
payable  as  provided  herein  with  respect to the Class A  Securities  on each
Distribution  Date  following  such  Distribution  Date,  to and  including  the
Distribution  Date on which such Class A Interest  Shortfall  is paid to Class A
Securityholders,  equal to the product of (i) the Class A Interest Rate,  (ii) 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 and (iii) such Class
A Interest Shortfall remaining unpaid.  Notwithstanding anything to the contrary
herein,  Class A Additional  Interest shall be payable or distributed to Class A
Securityholders only to the extent permitted by applicable law.

                  SECTION  4.7.  Determination  of  Principal  Amounts.  (a) The
amount  of  principal   (the  "Class  A  Principal")   distributable   from  the
Distribution Account or available for deposit into the Principal Funding Account
with respect to the Class A Securities for each  Distribution  Date with respect
to the  Amortization  Period  shall be equal to the  least of (i) the  Available
Series 1998-2  Principal  Collections  on deposit in the Principal  Account with
respect to the  related  Transfer  Date,  (ii) for each  Distribution  Date with
respect  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.

                  (b)  The  amount  of  principal   (the  "Class  B  Principal")
distributable  from  the  Distribution  Account  with  respect  to the  Class  B
Securities  for each  Distribution  Date,  beginning  with the Class B Principal
Payment  Commencement  Date, or, in the case of  distributions of Class B Excess
Amounts,  on each  Distribution  Date during the Accumulation  Period,  shall be
equal to the lesser of (i) the  Available  Series 1998-2  Principal  Collections
remaining  on deposit  in the  Principal  Account  with  respect to the  related
Transfer Date after application  thereof to Class A Principal,  if any, (ii) the
Class  B  Invested  Amount  on such  Transfer  Date  and  (iii)  in the  case of
distributions of Class B Excess Amounts, the Class B Excess Amount.

                  SECTION 4.8. Shared  Principal  Collections.  Shared Principal
Collections  allocated to Available Series 1998-2 Principal  Collections for the
Series  1998-2  Securities  and to be applied to Class A  Principal  and Class B
Principal pursuant to subsection  4.9(c)(i)(z) of the Agreement for any Business
Day with  respect to the  Amortization  Period shall mean an amount equal to the
product of (x) Shared Principal Collections for all Series for such Business Day
and (y) a fraction,  the numerator of which is the  Principal  Shortfall for the
Series 1998-2  Securities for such Business Day and the  denominator of which is
the aggregate  amount of Principal  Shortfalls  for all Series for such Business
Day. For any Business Day with respect to the Revolving Period, Shared Principal
Collections  allocated to Available Series 1998-2 Principal  Collections for the
Series 1998-2 Securities shall be zero.



<PAGE>


                  SECTION 4.9.  Application of Funds.  (a) On each Business Day,
the  Servicer  shall  deliver  to the  Trustee a Daily  Report in which it shall
instruct the Trustee to withdraw,  and the Trustee,  acting in  accordance  with
such  instructions,  shall  withdraw  from the  Collection  Account  and the Cap
Proceeds  Account,  to the  extent  of  the  sum of (w)  prior  to the  Pay  Out
Commencement  Date,  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, available in the Collection Account or, on and after the Pay Out
Commencement  Date, 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  by not  made in a prior
Monthly Period,  available in the Collection Account, (x) Investment Earnings on
deposit in the Collection Account, (y) 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,  and (z) the Cap Receipt Amount,  if any, for such
Business  Day  (the  "Available  Series  1998-2  Finance  Charge   Collections";
provided,  that with  respect to the Closing  Date the amount  deposited  by the
Transferor into the Interest  Funding Account  pursuant to subsection  4.5(a) of
the Agreement  shall also  constitute  Available  Series 1998-2  Finance  Charge
Collections)  the amounts  required to be withdrawn from the Collection  Account
pursuant to subsections 4.9(a)(i) through 4.9(a)(xiii) of the Agreement.

                           (i) Class A Monthly  Interest.  On each  Business Day
         during a  Monthly  Period,  the  Trustee,  acting  in  accordance  with
         instructions  from the  Servicer,  shall  withdraw  first  from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve Account,  and
         deposit into the Interest  Funding Account for distribution on the next
         Distribution Date to the Class A Securityholders,  to the extent of the
         Available  Series 1998-2 Finance Charge  Collections  for such Business
         Day, an amount equal to the lesser of (x) the  Available  Series 1998-2
         Finance Charge Collections and (y) the excess of (1) the sum of Class A
         Monthly  Interest for the  Interest  Accrual  Period  beginning in such
         Monthly Period and Carryover Class A Interest over (2) any amounts with
         respect thereto previously  deposited into the Interest Funding Account
         on any prior Business Day during such Monthly  Period.  Notwithstanding
         anything  to the  contrary  herein,  the portion of  Carryover  Class A
         Interest that constitutes Class A Additional  Interest shall be payable
         or  distributable  to  Class  A  Securityholders  only  to  the  extent
         permitted by applicable law.

                           (ii)  Investor  Servicing  Fee. On each Business Day,
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  and distribute to the Servicer,  to the
         extent  of any  Available  Series  1998-2  Finance  Charge  Collections
         remaining after giving effect to the withdrawals pursuant to subsection
         4.9(a)(i)  of the  Agreement,  an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-2 Finance Charge  Collections and
         (y) the excess of (i) the  Servicing  Fee for such Monthly  Period plus
         any unpaid  Servicing  Fees from prior  Monthly  Periods  over (ii) any
         amounts with respect  thereto  previously  distributed  to the Servicer
         during such Monthly Period.

                           (iii) Series  Default  Amount.  On each Business Day,
         first  if such day is the  Default  Recognition  Date  for the  related
         Monthly  Period,  the  Transferor  will  deposit (as  described  below)
         Transferor  Retained  Finance Charge  Collections for each prior day in
         the Current Monthly Period and second the Trustee, acting in accordance
         with instructions from the Servicer,  shall withdraw first from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve  Account,  to
         the extent of any Available  Series 1998-2 Finance  Charge  Collections
         remaining   after  giving  effect  to  the   withdrawals   pursuant  to
         subsections 4.9(a)(i) and (ii) of the Agreement, an amount equal to the
         lesser of (x) any such remaining Available Series 1998-2 Finance Charge
         Collections  and, if such day is the related Default  Recognition  Date
         for such Monthly  Period,  an amount equal to the aggregate  Transferor
         Retained  Finance  Charge  Collections  for each  prior day  during the
         related  Monthly  Period  and (y) the sum of (1) the  aggregate  Series
         Default Amount for such Business Day plus (2) the unpaid Series Default
         Amount for each previous Business Day during such Monthly Period,  such
         amount to be (A)  treated as Shared  Principal  Collections  during the
         Revolving Period,  and (B) treated as Available Series 1998-2 Principal
         Collections during the Amortization Period.

                           (iv) Adjustment Payment Shortfalls.  On each Business
         Day, the  Trustee,  acting in  accordance  with  instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-2 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through  (iii) of the  Agreement,  an amount equal to the lesser of (x)
         any such remaining  Available Series 1998-2 Finance Charge  Collections
         and  (y)  an  amount  equal  to the  Series  1998-2  Percentage  of any
         Adjustment  Payment which the  Transferor is required but fails to make
         pursuant to subsection 3.8(a) of the Agreement, such amount, (i) during
         the Revolving  Period,  to be treated as Shared Principal  Collections,
         and (ii) during the  Amortization  Period,  to be treated as  Available
         Series 1998-2 Principal Collections.

                           (v)  Reimbursement  of Class A  Charge-Offs.  On each
         Business Day, the Trustee,  acting in accordance with instructions from
         the Servicer, shall withdraw first from the Cap Proceeds Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-2 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (iv) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-2 Finance Charge  Collections and
         (y) the  unreimbursed  Class A Charge-Offs,  if any, will be applied to
         reimburse Class A Charge-Offs, such amount during the Revolving Period,
         to  be  treated  as  Shared  Principal  Collections,   and  during  the
         Amortization Period, to be treated as Available Series 1998-2 Principal
         Collections.

                           (vi)  Monthly  Premium.  On each  Business  Day,  the
         Trustee,  acting in accordance with the instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1998-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (v)  of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-2 Finance Charge  Collections and (y) the portion
         of  the  monthly  premium  with  respect  to  the  Policy  due  on  the
         Distribution  Date in the next  succeeding  Monthly Period that has not
         been  previously  deposited  in the Interest  Funding  Account plus any
         prior  monthly  premium with respect to the Policy that was due but not
         previously  deposited in the Interest Funding Account, and deposit such
         amount into the Interest  Funding Account for  distribution on the next
         succeeding Distribution Date to the Insurer.

                           (vii) Reimbursement of Policy Draws. On each Business
         Day, the Trustee,  acting in accordance with the instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-2 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (vi) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-2 Finance Charge  Collections and
         (y) the portion of the unreimbursed claims on the Policy, that have not
         been previously  deposited in the Interest Funding Account, and deposit
         such amount into the Interest  Funding Account for  distribution on the
         next succeeding Distribution Date to the Insurer.

                           (viii)  Spread  Account.  On each  Business  Day, the
         Trustee,  acting in accordance with the instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1998-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant to  subsections  4.9(a)(i)  through  (vii) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-2 Finance Charge  Collections and (y) the excess,
         if any,  of the Spread  Account  Maximum  over the amount on deposit in
         such Spread Account and deposit such amount into the Spread Account.

                           (ix) Payment to the Insurer.  On each  Business  Day,
         the  Trustee,  acting  in  accordance  with the  instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-2 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (viii) of the  Agreement,  an amount equal to the lesser of (x)
         any such remaining  Available Series 1998-2 Finance Charge  Collections
         and (y) the  portion of any other  amounts  required  to be paid to the
         Insurer  pursuant  to the  Insurance  Agreement  which  have  not  been
         previously  deposited in the Interest  Funding Account and deposit such
         amount in the Interest  Funding  Account for  distribution  on the next
         succeeding Distribution Date to the Insurer.

                           (x)  Reimbursement  of Class B  Charge-Offs.  On each
         Business Day, the Trustee,  acting in accordance with instructions from
         the Servicer, shall withdraw first from the Cap Proceeds Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-2 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (ix) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-2 Finance Charge  Collections and
         (y) the  unreimbursed  amount by which the Class B Invested  Amount has
         been reduced on prior  Business Days pursuant to clauses (c) and (d) of
         the  definition of Class B Invested  Amount,  if any, such amount,  (i)
         during  the  Revolving  Period,  to  be  treated  as  Shared  Principal
         Collections,  and (ii) during the Amortization Period, to be treated as
         Available Series 1998-2 Principal Collections.

                           (xi)  Accumulation  Period Reserve  Account.  On each
         Business Day on and after the Reserve  Account  Funding Date, but prior
         to the date on which the Accumulation Period Reserve Account terminates
         pursuant to subsection 4.18(d) of the Agreement, the Trustee, acting in
         accordance with  instructions  from the Servicer,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1998-2 Finance Charge Collections  remaining after giving effect
         to the withdrawals pursuant to subsections 4.9(a)(i) through (x) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-2 Finance Charge  Collections and (y) the excess,
         if any, of the  Required  Reserve  Account  Amount  over the  Available
         Reserve  Account Amount and the Servicer shall deposit such amount,  if
         any, in the Accumulation Period Reserve Account.

                           (xii) Payment Reserve Account.  On each Business Day,
         the  Trustee,   acting  in  accordance  with   instructions   from  the
         Transferor,  shall withdraw first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and then  from the  Payment  Reserve  Account,  and  distribute  to the
         Servicer,  to the extent of any Available  Series 1998-2 Finance Charge
         Collections  remaining after giving effect to the withdrawals  pursuant
         to subsections 4.9(a)(i) through (xi) of the Agreement, an amount equal
         to the lesser of (x) any such remaining Available Series 1998-2 Finance
         Charge  Collections and (y) the amount  designated by the Transferor in
         writing (which includes facsimile  transmission) in its instructions to
         the Trustee on such  Business Day and the Servicer  shall  deposit such
         amount, if any, in the Payment Reserve Account.

                           (xiii) Excess Finance Charge Collections. Any amounts
         remaining in the Cap Proceeds Account,  the Collection  Account and the
         Payment Reserve  Account,  to the extent of any Available Series 1998-2
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant  to  subsection  4.9(a)(i)  through  (xii) of the
         Agreement,  shall be treated as Excess Finance Charge Collections,  and
         the Servicer  shall direct the Trustee in writing on each  Business Day
         to withdraw such amounts from the Collection  Account and to first make
         such amounts available to pay to Securityholders of other Series to the
         extent  of   shortfalls,   if  any,   in   amounts   payable   to  such
         Securityholders from Finance Charge Collections allocated to such 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 pay to the Transferor to be
         treated as "Transferor  Retained Finance Charge  Collections,"  and, on
         each Default  Recognition  Date,  to pay any remaining  Excess  Finance
         Charge Collections to the Transferor.

Notwithstanding the foregoing, if on any Default Recognition Date the sum of the
amount of Available  Series 1998-2 Finance Charge  Collections  (including,  all
amounts on deposit in the  Payment  Reserve  Account)  and  Transferor  Retained
Finance  Charge  Collections  is less than the  Series  Default  Amount for such
Default  Recognition  Date,  the Servicer  shall apply amounts  deposited in the
Accumulation  Period Reserve  Account  pursuant to subsection  4.9(a)(xi) of the
Agreement  and the Spread  Account  pursuant to subsection  4.9(a)(viii)  of the
Agreement  during the then current  Monthly Period in accordance with subsection
4.9(a)(iii) of the Agreement to the extent of such shortfall.

                  (b) For  each  Business  Day  with  respect  to the  Revolving
Period,  the funds on  deposit  in the  Collection  Account to the extent of the
product of (i) the  Floating  Percentage  and (ii)  Principal  Collections  with
respect  to  such  Business  Day  (less  the  amount  of  Redirected   Principal
Collections  on  such  Business  Day)  will  be  treated  as  Shared   Principal
Collections  and applied,  pursuant to the written  direction of the Servicer in
the Daily  Report for such  Business  Day, as provided in Section  4.3(d) of the
Agreement.

                  (c) For each Business Day on and after the Amortization Period
Commencement  Date, the amount of funds on deposit in the Collection  Account or
the  Excess  Funding  Account  and other  accounts  as  described  below will be
distributed,  pursuant to the  written  direction  of the  Servicer in the Daily
Report for such Business Day in the following priority:

                           (i) an amount (not in excess of the Invested  Amount)
         equal to the sum of (v) the  product of the  Fixed/Floating  Percentage
         and Principal  Collections in the Collection  Account at the end of the
         preceding  Business Day (less the amount thereof  applied as Redirected
         Principal  Collections on such Business Day), (w) any amount on deposit
         in the Excess Funding Account allocated to the Series 1998-2 Securities
         on such  Business Day pursuant to subsection  4.9(d) of the  Agreement,
         (x) amounts to be paid pursuant to subsections  4.9(a)(iii),  (iv), (v)
         and (x) of the Agreement  from  Available  Series 1998-2 Finance Charge
         Collections and from amounts available pursuant to subsections  4.10(a)
         and (b),  4.14,  4.17(b) and 4.18(b),  (c) and (d) of the  Agreement on
         such  Business Day and (y) the amount of Shared  Principal  Collections
         allocated to the Series 1998-2  Securities  in accordance  with Section
         4.8 of the Agreement on such  Business Day, will be deposited  into the
         Principal Account;  provided,  however that with respect to any Monthly
         Period during the Controlled  Accumulation Period, the aggregate amount
         required to be  deposited  in the  Principal  Account  pursuant to this
         subsection 4.9(c)(i) shall not exceed the sum of the Controlled Deposit
         Amount and, at the option of the Transferor, the Class B Excess Amount.

                           (ii) an amount  equal to the  excess,  if any, of (A)
         the sum of the amounts  described in clauses  (i)(v) and (x) above over
         (B) the sum of the Class A Principal and the Class B Principal  will be
         treated as Shared  Principal  Collections  and  applied as  provided in
         subsection 4.3(d) of the Agreement.

                  (d) On the first Business Day of the Amortization Period funds
on deposit in the Excess  Funding  Account will be  deposited  in the  Principal
Account  to the  extent of the  lesser of (x) the  Invested  Amount  and (y) the
product  of (i) the  amount on  deposit  in the  Excess  Funding  Account at the
beginning of the Amortization Period and (ii) a fraction, the numerator of which
is equal to the Invested Amount and the denominator of which is equal to the sum
of the invested amounts of all Series in amortization periods on such day.

                  SECTION  4.10.  Coverage  of  Required  Amount  for the Series
1998-2  Securities.  (a) To the extent  that any  amounts  are on deposit in the
Excess  Funding  Account on any Business Day, the Servicer  shall apply,  in the
manner  specified for  application  of Available  Series 1998-2  Finance  Charge
Collections in subsections  4.9(a)(i) through (xi) of the Agreement,  Transferor
Finance  Charge  Collections  in an amount equal to the sum of (i) the excess of
(x) the  product of (a) the Base Rate,  (b) the amounts on deposit in the Excess
Funding  Account and (c) 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 are invested
(the "Negative Carry Amount") and (ii) the amount of unreimbursed  claims on the
Policy that have not been deposited in the Interest  Funding Account pursuant to
subsection 4.9(a)(vii) of the Agreement prior to such Business Day.

                  (b) To the extent that on any  Business Day payments are being
made pursuant to any of  subsections  4.9(a)(i)  through (xi) of the  Agreement,
respectively,  and the full amount to be paid  pursuant  to any such  subsection
receiving  payments on such  Business  Day is not paid in full on such  Business
Day, the Servicer  shall  apply,  in the manner  specified  for  application  of
Available  Series 1998-2  Finance Charge  Collections  in subsections  4.9(a)(i)
through (xi) of the  Agreement,  all or a portion of the Excess  Finance  Charge
Collections from other Series with respect to such Business Day allocable to the
Series 1998-2  Securities in an amount equal to the excess of the full amount to
be  allocated  or paid  pursuant to the  applicable  subsection  over the amount
applied with  respect  thereto  from  Available  Series  1998-2  Finance  Charge
Collections and Transferor  Finance Charge Collections on such Business Day (the
"Required Amount").

                  To the extent that on any Business Day on and after the day on
which  the  Invested  Amount  is paid in full  but  prior to the  Series  1998-2
Termination Date there are unreimbursed claims on the Policy, the Servicer shall
apply,  in the manner  specified  for  application  of Available  Series  1998-2
Finance Charge  Collections in subsection  4.9(a)(vii) of the Agreement all or a
portion of the Excess Finance Charge  Collections from other Series with respect
to such  Business Day  allocable to the Series  1998-2  Securities  in an amount
equal to the excess of the full amount to be allocated  or paid  pursuant to the
applicable  subsection  over  the  amount  applied  with  respect  thereto  from
Transferor Finance Charge  Collections on such Business Day (the  "Reimbursement
Required Amount").

                  Excess  Finance  Charge  Collections  allocated  to the Series
1998-2 Securities for any Business Day shall mean an amount 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 or Reimbursement  Required Amount,  as applicable,  for such Business Day
and the  denominator of which is the aggregate  amount of shortfalls in required
amounts or other  amounts to be paid from  Finance  Charge  Collections  for all
Series for such Business Day.

                  SECTION 4.11.  Payment of Interest on  Securities  and Amounts
Owing to Insurer.  (a) On each Transfer Date, the Trustee,  acting in accordance
with  instructions from the Servicer set forth in the Daily Report for such day,
shall  withdraw  the amount on  deposit in the  Interest  Funding  Account  with
respect  to  the  preceding  Monthly  Period  allocable  to  the  Series  1998-2
Securities  and  deposit  such  amount  in the  Distribution  Account.  On  each
Distribution  Date, the Paying Agent shall pay in accordance with Section 5.1 of
the Agreement to the Class A Securityholders  from the Distribution  Account the
amount  deposited  into the  Distribution  Account on the related  Transfer Date
allocable thereto pursuant to subsection 4.9(a)(i) of the Agreement.

                  (b) On each  Distribution  Date, the Paying Agent shall pay in
accordance  with Section 5.1 of the Agreement from the  Distribution  Account to
the Insurer for  application  in  accordance  with the  Insurance  Agreement the
amount deposited into the Distribution Account pursuant to subsection 4.11(a) of
the  Agreement  on the  related  Transfer  Date  allocable  thereto  pursuant to
subsections 4.9(a)(vi), (vii), (viii) and (ix) of the Agreement.

                  SECTION  4.12.  Payment  of  Security  Principal.  (a)  On the
Transfer Date preceding each  Distribution Date with respect to the Amortization
Period,  the Trustee,  acting in accordance with  instructions from the Servicer
set forth in the Daily Report for such day,  shall  withdraw  from the Principal
Account and deposit  into the  Distribution  Account  with  respect to the Early
Amortization  Period,  or the  Principal  Funding  Account  with  respect to the
Accumulation  Period,  to the extent of funds available,  an amount equal to the
Class A Principal for such  Distribution  Date. On each  Distribution  Date with
respect to the Early  Amortization  Period until the Class A Invested  Amount is
paid in  full,  or on the  Expected  Final  Payment  Date  with  respect  to the
Accumulation  Period following any deposit to the Distribution  Account pursuant
to subsection 4.12(e) of the Agreement, the Paying Agent shall pay in accordance
with  Section  5.1 of the  Agreement  to the  Class A  Securityholders  from the
Distribution  Account such amounts  deposited  with respect to Class A Principal
into the Distribution Account on the related Transfer Date.

                  (b) On the  Transfer  Date  preceding  the  Class B  Principal
Payment Commencement Date and each Transfer Date thereafter,  or, in the case of
distributions  of Class B Excess  Amounts,  on each  Transfer  Date  during  the
Accumulation  Period preceding a Distribution Date on which a distribution shall
be made  with  respect  to  Class B  Excess  Amounts,  the  Trustee,  acting  in
accordance with instructions from the Servicer set forth in the Daily Report for
such  day,  shall  withdraw  from  the  Principal  Account  and  deposit  in the
Distribution  Account, to the extent of funds available,  an amount equal to the
Class B Principal  for the related  Distribution  Date. On the Class B Principal
Payment  Commencement  Date after the  payment of any  principal  amounts to the
Class A Securities on such day, and on each  Distribution  Date thereafter until
the Class B Invested Amount is paid in full and on each Distribution Date during
the  Accumulation  Period on which amounts are to be distributed with respect to
Class B Excess  Amounts,  the Paying Agent shall pay in accordance  with Section
5.1 of the Agreement to the Class B Securityholder from the Distribution Account
such amounts  deposited with respect to Class B Principal into the  Distribution
Account on the related Transfer Date; provided,  however, that, if so designated
in writing by the  Transferor  with respect to any such Transfer  Date, any such
payment of Class B Principal shall not be made to the Class B Securityholder and
such amount shall be  subtracted  from the Class B Invested  Amount and added to
the Transferor Interest.

                  (c)  Any  amounts  remaining  in  the  Principal  Account  and
allocable to the Series 1998-2 Securities, after the Class B Invested Amount has
been paid in full, will be treated as Shared  Principal  Collections and applied
in accordance with Section 4.3(d) of the Agreement.

                  (d) On the  earlier  to occur of (i) the first  Transfer  Date
with  respect  to the  Early  Amortization  Period  and (ii) the  Transfer  Date
immediately  preceding the Expected Final Payment Date,  the Trustee,  acting in
accordance  with  instructions  from  the  Servicer,  shall  withdraw  from  the
Principal Funding Account and deposit in the Distribution  Account the amount on
deposit  in  the  Principal   Funding  Account  for   distribution  to  Class  A
Securityholders up to an amount equal to the Class A Invested Amount.

                  SECTION 4.13. Series Charge-Offs. (a) If, on any Determination
Date, the aggregate  Series  Default Amount and the Series 1998-2  Percentage of
unpaid  Adjustment  Payments,  if any, for each  Business  Day in the  preceding
Monthly Period exceeded the Available  Series 1998-2 Finance Charge  Collections
applied to the payment thereof  pursuant to subsections  4.9(a)(iii) and (iv) of
the Agreement,  the amount of Transferor  Finance Charge  Collections and Excess
Finance Charge  Collections  allocated  thereto  pursuant to Section 4.10 of the
Agreement,  the amount of Redirected Principal  Collections applied with respect
thereto  pursuant  to Section  4.14 of the  Agreement,  the amount of  Principal
Funding Account  Investment  Proceeds  applied with respect thereto  pursuant to
subsection  4.17(b),  and amounts withdrawn from the Accumulation Period Reserve
Account pursuant to subsections 4.18(b), (c) and (d) 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,  the Class B Invested Amount will
be reduced by the amount by which the remaining  aggregate Series Default Amount
and Series 1998-2  Percentage of unpaid  Adjustment  Payments  exceed the amount
applied with respect  thereto during such  preceding  Monthly Period (a "Class B
Charge-Off").

                  (b) 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 Trustee will demand
payment  on the  Policy  in an amount  equal to the  amount by which the Class B
Invested Amount would have been reduced below zero, but in no case more than the
sum of (i) the remaining  aggregate  Series 1998-2  Default  Amount and (ii) the
remaining  Series  1998-2  Percentage  of unpaid  Adjustment  Payments  for such
Monthly Period (a "Potential Class A Charge-Off").

                  (c) In the event  that the  Insurer  fails to  deliver  to the
Trustee an amount equal to the Potential  Class A Charge-Off  amount as required
under the Policy,  the Class A Invested Amount will be reduced by the amount the
Insurer has failed to pay (a "Class A Charge-Off").

                  SECTION 4.14.  Redirected Principal Collections for the Series
1998-2  Securities.  On each Business Day, the Servicer will determine an amount
equal to the least of (i) the  Class B  Invested  Amount,  (ii) the  product  of
(x)(I)  during the  Revolving  Period,  the Class B Floating  Percentage or (II)
during an Amortization Period, the Class B Fixed/Floating Percentage and (y) the
amount of Principal  Collections  with respect to such Business Day and (iii) an
amount equal to the Class A Required  Amount for such  Business Day (such amount
called "Redirected Principal Collections") and shall apply Principal Collections
in an amount  equal to such  amount to the  components  of the Class A  Required
Amount as amounts are applied to such  components  from Available  Series 1998-2
Finance Charge Collections pursuant to subsection 4.9(a) of the Agreement.

                  SECTION 4.15.  Determination of LIBOR. (a) "LIBOR" shall mean,
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 the United  States  dollars are  offered by the  Reference  Banks at
approximately 11:00 a.m., London time, on such LIBOR Determination Date to prime
banks in the London interbank market for a period equal to one month (commencing
on the first day of the  relevant  Interest  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 the LIBOR  Determination  Date for loans in United  States  dollars to
leading European banks for a period equal to one month  (commencing on the first
day of such Interest Accrual Period).

                  (b) On each LIBOR  Determination  Date, the Trustee shall send
to the Servicer by facsimile  notification of LIBOR for such LIBOR Determination
Date.

                  SECTION 4.16. Payment Reserve Account.  (a) The Servicer shall
establish  and  maintain  or  cause  to be  established  and  maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the  Securityholders,  the "Payment Reserve Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Securityholders.  The  Trustee  shall
possess all right,  title and interest in all funds on deposit from time to time
in the Payment Reserve Account and in all proceeds thereof.  The Payment Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the  Securityholders.  If, at any time, the  institution  holding the
Payment Reserve Account ceases to be a Qualified Institution,  the Trustee shall
within 10 Business  Days  establish a new Payment  Reserve  Account  meeting the
conditions specified above with a Qualified Institution,  and shall transfer any
cash or any investments to such new Payment Reserve Account.  From the date such
new Payment  Reserve Account is  established,  it shall be the "Payment  Reserve
Account."

                  (b) The Transferor, at its discretion, may on any Business Day
withdraw  all or a part of any amounts  then on deposit in the  Payment  Reserve
Account and apply such funds in accordance with Section 4.9(a) of the Agreement.

                  (c) Funds on deposit in the Payment  Reserve  Account shall be
invested  in Cash  Equivalents  by the  Trustee  (or,  at the  direction  of the
Trustee,  by the  Servicer  on behalf of the  Trustee) at the  direction  of the
Servicer.  Funds on deposit in the Payment  Reserve Account on any Business Day,
after giving effect to any withdrawals from the Payment Reserve  Account,  shall
be  invested  in Cash  Equivalents  that will  mature so that such funds will be
available for withdrawal on or prior to the following Business Day. The proceeds
of any such  investments  shall be invested in Cash Equivalents that will mature
so that such funds will be available for withdrawal on or prior to the following
Business  Day. On each  Business Day following a deposit of funds to the Payment
Reserve  Account,  the  aggregate  proceeds  of any  such  investment  shall  be
deposited  in the  Collection  Account and treated as  Investment  Proceeds  for
application as Available Series 1998-2 Finance Charge Collections.

                  SECTION  4.17.  Principal  Funding  Account.  (a) The Servicer
shall  establish and maintain or cause to be established  and maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the Securityholders, the "Principal Funding Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Series  1998-2  Securityholders.  The
Trustee shall possess all right, title and interest in all funds on deposit from
time to time in the Principal Funding Account and in all proceeds  thereof.  The
Principal  Funding  Account  shall be under the sole dominion and control of the
Trustee for the benefit of the Series 1998-2  Securityholders.  If, at any time,
the institution  holding the Principal  Funding Account ceases to be a Qualified
Institution, the Trustee shall within 10 Business Days establish a new Principal
Funding  Account  meeting  the  conditions  specified  above  with  a  Qualified
Institution,  and  shall  transfer  any  cash or any  investments  to  such  new
Principal  Funding Account.  From the date such new Principal Funding Account is
established,  it shall be the "Principal  Funding Account." The Trustee,  at the
written direction of the Servicer, shall (i) make withdrawals from the Principal
Funding Account from time to time, in the amounts and for the purposes set forth
in this Series  Supplement,  and (ii) on each  Transfer Date (from and after the
commencement of the  Accumulation  Period) prior to termination of the Principal
Funding Account make a deposit into the Principal  Funding Account in the amount
specified  in, and  otherwise  in  accordance  with,  subsection  4.12(a) of the
Agreement.

                  (b) Funds on deposit in the Principal Funding Account shall be
invested by the Trustee at the  direction  of the  Servicer in Cash  Equivalents
maturing  no later  than the  following  Transfer  Date.  On the  Transfer  Date
occurring in the month following the commencement of the Accumulation Period and
on each Transfer Date thereafter with respect to the  Accumulation  Period,  the
Trustee, at the Servicer's written direction,  shall transfer from the Principal
Funding  Account  to  the  Collection  Account  the  Principal  Funding  Account
Investment  Proceeds on deposit in the  Principal  Funding  Account,  but not in
excess of the Covered  Amount,  and shall  apply such amount as if such  amounts
were Available Series 1998-2 Finance Charge Collections  available to be applied
pursuant to subsection  4.9(a) on the last Business Day of the preceding Monthly
Period.  Principal Funding Account  Investment  Proceeds  (including  reinvested
interest)  shall  not be  considered  part  of the  amounts  on  deposit  in the
Principal Funding Account for purposes of this Series Supplement.

                  SECTION 4.18.  Accumulation  Period Reserve  Account.  (a) The
Servicer shall  establish and maintain or cause to be established and maintained
with a  Qualified  Institution,  which  may be the  Trustee,  in the name of the
Trustee,  on behalf of the  Securityholders,  the  "Accumulation  Period Reserve
Account,"  which shall be a segregated  trust account with the  corporate  trust
department  of  such  Qualified  Institution,   bearing  a  designation  clearly
indicating  that the funds  deposited  therein  are held for the  benefit of the
Series 1998-2  Securityholders.  The Trustee shall possess all right,  title and
interest in all funds on deposit  from time to time in the  Accumulation  Period
Reserve Account and in all proceeds  thereof.  The  Accumulation  Period Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the Series 1998-2  Securityholders.  If, at any time, the institution
holding  the  Accumulation  Period  Reserve  Account  ceases  to be a  Qualified
Institution,  the  Trustee  shall  within  10  Business  Days  establish  a  new
Accumulation Period Reserve Account meeting the conditions  specified above with
a Qualified Institution,  and shall transfer any cash or any investments to such
new  Accumulation  Period Reserve  Account.  From the date such new Accumulation
Period Reserve  Account is  established,  it shall be the  "Accumulation  Period
Reserve Account." The Trustee,  at the written direction of the Servicer,  shall
(i) make withdrawals  from the Accumulation  Period Reserve Account from time to
time,  in the amounts and for the purposes set forth in this Series  Supplement,
and (ii) on each Transfer Date (from and after the Reserve Account Funding Date)
prior to termination of the  Accumulation  Period Reserve Account make a deposit
into the  Accumulation  Period Reserve  Account in the amount  specified in, and
otherwise in accordance with, subsection 4.9(a)(xi) of the Agreement.

                  (b)  Funds  on  deposit  in the  Accumulation  Period  Reserve
Account  shall 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 deposited in the Collection  Account and treated as
Investment  Proceeds for  application as Available  Series 1998-2 Finance Charge
Collections  available to be applied  pursuant to subsection  4.9(a) on the last
Business Day of the preceding Monthly Period.

                  (c) 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, the Trustee at the direction of the Servicer shall withdraw
from the  Accumulation  Period  Reserve  Account,  up to the  Available  Reserve
Account  Amount,  an amount  equal to the excess of the  Covered  Amount for the
related  Interest Accrual Period over the Principal  Funding Account  Investment
Proceeds with respect to such Transfer Date,  and the amount of such  withdrawal
shall be applied as if such amount were  Available  Series 1998-2 Finance Charge
Collections  available to be applied  pursuant to subsection  4.9(a) on the last
Business Day of the preceding Monthly Period.

                  (d)  The   Accumulation   Period  Reserve   Account  shall  be
terminated  following the earliest to occur of (a) the  termination of the Trust
pursuant to the 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  Series  1998-2  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) shall be applied as if
they were Available  Series 1998-2 Finance  Charge  Collections  available to be
applied pursuant to subsection  4.9(a) on the last Business Day of the preceding
Monthly Period.

                  SECTION  4.19.   Postponement  of  Accumulation   Period.  The
Accumulation  Period is  scheduled  to  commence at the close of business on the
last day of the April 2000  Monthly  Period;  provided,  however,  that,  if the
Accumulation  Period  Length  (determined  as  described  below) is less than 12
months, the date on which the Accumulation Period actually commences may, at the
option of the Servicer,  upon written  notice to the Trustee,  be delayed to the
first  Business  Day of the month  that is the  number  of  months  prior to the
Expected  Final  Payment Date at least equal to the  Accumulation  Period Length
and, as a result, the number of Monthly Periods in the Accumulation  Period will
at least equal the Accumulation  Period Length. On each Determination Date until
the Accumulation  Period begins,  the Servicer will determine the  "Accumulation
Period  Length"  which will equal the number of months  such that the sum of the
Accumulation  Period  Factors for each Monthly Period during such period will be
equal to or greater  than the Required  Accumulation  Factor  Number;  provided,
however, that the Accumulation Period Length will not be less than one month.

                  SECTION  4.20.  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 such that the amount on deposit
in the Principal  Funding Account  following such deposit is equal to the sum of
the Class A Outstanding  Principal Amount and the Class B Outstanding  Principal
Amount, 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 such deposit to the Principal  Funding  Account  through
the Expected Final Payment Date; (ii) the Transferor shall have delivered to the
Trustee  (a) an Opinion of Counsel  to the  effect  that such  deposit  will not
result in the Trust being required to register as an "investment company" within
the meaning of the Investment Company Act of 1940, as amended, (b) 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,  (c) a certificate of an officer of the Transferor stating that the
Transferor  reasonably believes that such deposit will not cause a Pay Out Event
or any event  that,  with the  giving  of notice or the lapse of time,  or both,
would  constitute a Pay Out Event,  to occur;  and (iv) a Ratings Event will not
occur,  the Series 1998-2  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 and the percentages  applicable to the allocation
to the Series 1998-2  Securityholders of Principal  Collections,  Finance Charge
Collections  and  Defaulted  Receivables  will be  reduced  to  zero.  Upon  the
satisfaction  of the foregoing  conditions,  the Class B Invested Amount will be
reduced to zero.



<PAGE>


                  SECTION  7.  Article  V of  the  Agreement.  Article  V of the
Agreement  shall read in its entirety as follows and shall be applicable only to
the Series 1998-2 Securities:

                                    ARTICLE V

                      DISTRIBUTIONS AND REPORTS TO INVESTOR
                                 SECURITYHOLDERS



<PAGE>


                  SECTION 5.1. Distributions. (a) On each Distribution Date, the
Paying Agent shall  distribute  (in  accordance  with the  Settlement  Statement
delivered  by the  Servicer  to the  Trustee  and the Paying  Agent  pursuant to
subsection  3.4(c)) to each Class A  Securityholder  of record on the  preceding
Record Date (other than as  provided  in  subsection  2.4(e) or in Section  12.3
respecting a final distribution) such  Securityholder's pro rata share (based on
the aggregate Undivided  Interests  represented by each Class A Security held by
such  Securityholder)  of amounts on deposit in the Distribution  Account as are
payable to each Class A  Securityholders  pursuant to Sections  4.11 and 4.12 of
the  Agreement  by  check  mailed  to  each  Class  A  Securityholder   at  such
Securityholder's  address as it appears on the Security Register or, in the case
of Class A Securityholders  holding Class A Securities  evidencing not less than
80% of the Class A Invested  Amount,  by wire  transfer,  at the expense of such
Class A  Securityholder,  to the  Spread  Account  or to such  other  account or
accounts  designated by such Class A  Securityholder  by written notice given to
the Paying Agent not less than five days prior to the related Distribution Date;
provided,  however,  that  the  final  payment  in  retirement  of the  Class  A
Securities  will be made only upon  presentation  and  surrender  of the Class A
Securities  at the  office or  offices  specified  in the  notice of such  final
distribution delivered by the Trustee pursuant to Section 12.3 of the Agreement.

                  (b)  On  each  Distribution   Date,  the  Paying  Agent  shall
distribute  (in  accordance  with  the  Settlement  Statement  delivered  by the
Servicer to the Trustee and the Paying Agent  pursuant to  subsection  3.4(c) of
the Agreement) to the Insurer the amounts on deposit in the Distribution Account
as are payable to the Insurer for  application in accordance  with the Insurance
Agreement  pursuant to  subsection  4.11(b) of the Agreement by wire transfer to
the Spread  Account  or to such other  account  or  accounts  designated  by the
Insurer by  written  notice  given to the  Paying  Agent not less than five days
prior to the related Distribution Date.

                  (c)  On  each  Distribution   Date,  the  Paying  Agent  shall
distribute  (in  accordance  with  the  Settlement  Statement  delivered  by the
Servicer to the Trustee and the Paying Agent  pursuant to  subsection  3.4(c) of
the  Agreement)  to  each  Class B  Securityholder  of  record  other  than  the
Transferor  on the  preceding  Record Date (other than as provided in subsection
2.4(e) of the Agreement or in Section 12.3 of the  Agreement  respecting a final
distribution)  such  Securityholder's  pro rata  share  (based on the  aggregate
Undivided   Interests   represented   by  Class  B   Securities   held  by  such
Securityholder) of amounts on deposit in the Distribution Account as are payable
to the  Class B  Securityholders  pursuant  to  Sections  4.11  and  4.12 of the
Agreement  by wire  transfer  to each  Class B  Securityholder  to an account or
accounts  designated by such Class B  Securityholder  by written notice given to
the Paying Agent not less than five days prior to the related Distribution Date;
provided,  however,  that  the  final  payment  in  retirement  of the  Class  B
Securities  will be made only upon  presentation  and  surrender  of the Class B
Securities  at the  office or  offices  specified  in the  notice of such  final
distribution delivered by the Trustee pursuant to Section 12.3 of the Agreement.



<PAGE>


                  SECTION 5.2. Securityholders'  Statement. (a) On the twentieth
day of each  calendar  month  (or if such  day is not a  Business  Day the  next
succeeding  Business Day), the Paying Agent shall forward to each Securityholder
and the  Rating  Agencies  a  statement  substantially  in the form of Exhibit B
prepared by the  Servicer  and  delivered to the Trustee and the Paying Agent on
the preceding Determination Date setting forth the following information (which,
in the case of (i),  (ii) and  (iii)  below,  shall be stated on the basis of an
original  principal  amount of $1,000 per Security  and, in the case of (ix) and
(x),  shall be stated  on an  aggregate  basis  and on the basis of an  original
principal amount of $1,000 per Security):

                           (i)  the total amount distributed;

                           (ii) the  amount of such  distribution  allocable  to
Class A Principal and Class B Principal;

                           (iii) the amount of such  distribution  allocable  to
         Class A Monthly Interest and Carryover Class A Monthly Interest and any
         amounts  payable  to  the  Class  B  Securityholders  with  respect  to
         interest;

                           (iv) the amount of Principal  Collections received in
         the  Collection   Account  during  the  preceding  Monthly  Period  and
         allocated  in  respect  of the  Class A  Securities,  and  the  Class B
         Securities, respectively;

                           (v)  the   amount  of  Finance   Charge   Collections
         processed during the preceding  Monthly Period and allocated in respect
         of the Class A Securities and the Class B Securities, respectively, and
         the  amount  of  Principal  Funding  Account  Investment  Proceeds  and
         investment  earnings on amounts on deposit in the  Accumulation  Period
         Reserve Account;
                           (vi) the aggregate  amount of Principal  Receivables,
         the Invested Amount,  the Class A Invested Amount, the Class B Invested
         Amount,  the Floating  Percentage and, during the Amortization  Period,
         the Fixed/Floating Percentage, as of the end of the day on the last day
         of the related Monthly Period;

                           (vii)   the   aggregate    outstanding   balance   of
         Receivables  which  are  current,  30-59,  60-89,  and 90 days and over
         delinquent  as of the end of the  day on the  last  day of the  related
         Monthly Period;

                           (viii) the aggregate  Series  Default  Amount for the
preceding Monthly Period;

                           (ix) the aggregate  amount of Class A Charge-Offs and
         Class B Charge-Offs for the preceding Monthly Period;

                           (x) the amount of the Servicing Fee for the preceding
Monthly Period;

                           (xi) the amount of unreimbursed  Redirected Principal
Collections for the related Monthly Period;

                           (xii) the  aggregate  amount  of funds in the  Excess
         Funding  Account as of the last day of the Monthly  Period  immediately
         preceding the Distribution Date;

                           (xiii) the number of new Accounts the  Receivables in
         which have been added to the Trust during the related Monthly Period;

                           (xiv) the  Portfolio  Yield for the  related  Monthly
Period;

                           (xv) the Base Rate for the related Monthly Period;

                           (xvi)  the Principal Funding Account Balance on the
         related Transfer Date;

                           (xvii)  the Accumulation Shortfall;

                           (xviii) the scheduled  date for the  commencement  of
         the Accumulation Period and the Accumulation Period Length;

                           (xix)  the  amount  of  Principal   Funding   Account
         Investment  Proceeds deposited in the Collection Account on the related
         Transfer  Date, the Required  Reserve  Account Amount and the Available
         Reserve Account Amount as of the related Transfer Date, and the Covered
         Amount for the related Interest Accrual Period;

                           (xx) the Aggregate Interest Rate Caps Notional Amount
         and the amount deposited in the Cap Proceeds Account during the related
         Monthly Period; and

                           (xxi) the amount of claims,  if any, on the Policy on
such Distribution Date.

                  (b)  Annual  Securityholders'  Tax  Statement.  On  or  before
January 31 of each calendar year,  beginning with calendar year 1999, the Paying
Agent  shall  distribute  to each  Person who at any time  during the  preceding
calendar year was a Series 1998-2  Securityholder,  a statement  prepared by the
Servicer  containing  the  information  required to be  contained in the regular
report to Series 1998-2  Securityholders,  as set forth in subclauses  (i), (ii)
and (iii) above,  aggregated  for such calendar year or the  applicable  portion
thereof  during which such Person was a Series 1998-2  Securityholder,  together
with,  on or before  January  31 of each  year,  beginning  in 1999,  such other
customary  information  (consistent  with the  treatment  of the  Series  1998-2
Securities as debt) as the Trustee or the Servicer deems  necessary or desirable
to enable the Series 1998-2  Securityholders to prepare their tax returns.  Such
obligations  of the Trustee shall be deemed to have been satisfied to the extent
that  substantially  comparable  information  shall be  provided  by the Trustee
pursuant to any  requirements of the Internal  Revenue Code as from time to time
in effect.



<PAGE>


                  SECTION 8.  Series 1998-2 Pay Out Events.  If any one of the
following events shall occur with respect to the Series 1998-2 Securities:

                  (a)  failure  on the  part of the  Transferor  (i) to make any
payment or deposit  required  to be made by the  Transferor  by the terms of the
Agreement  or this  Series  Supplement,  on or before  the date  occurring  five
Business  Days after the date such  payment or  deposit is  required  to be made
herein,  (ii) 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 (iii)  duly to observe or perform in any  material
respect any covenants or agreements of the Transferor set forth in the Agreement
or this Series  Supplement,  which failure has a material  adverse effect on the
Series 1998-2  Securityholders or the Insurer and which continues unremedied for
a period of sixty days after the date on which  written  notice of such failure,
requiring  the same to be remedied,  shall have been given to the  Transferor by
the Trustee or the Insurer, or to the Transferor, the Insurer and the Trustee by
the  Holders  of  Series  1998-2  Securities   evidencing   Undivided  Interests
aggregating  not less than 50 percent of the  Invested  Amount and  continues to
affect   materially   and   adversely   the   interests  of  the  Series  1998-2
Securityholders or the Insurer for such period;

                  (b) any  representation  or warranty made by the Transferor in
the Agreement or this Series Supplement,  (i) shall prove to have been incorrect
in any  material  respect  when made,  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
Transferor by the Trustee,  or to the  Transferor and the Trustee by the Insurer
or by the Holders of Series 1998-2  Securities  evidencing  Undivided  Interests
aggregating more than 50% of the Invested Amount of this Series 1998-2, and (ii)
as a result of which the  interests  of the Series  1998-2  Securityholders  are
materially  and adversely  affected and continue to be materially  and adversely
affected for such period; provided,  however, that a Series 1998-2 Pay Out Event
pursuant to this subsection 8(b) shall not be deemed to have occurred  hereunder
if the Transferor has accepted reassignment of the related Receivable, or all of
such  Receivables,  if applicable,  during such period (or such longer period as
the Trustee may specify) in accordance with the provisions of the Agreement;

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

                  (d) (i) the Transferor Interest shall be less than the Minimum
Transferor  Interest,  (ii) 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 the sum of the Class A Outstanding  Principal  Amount
and the  Class B  Outstanding  Principal  Amount,  (iii)  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 (iv) the Retained Percentage shall be equal to or less
than 2%, in each case as of any Determination Date; or

                  (e) any  Servicer  Default  shall  occur  which  would  have a
material adverse effect on the Series 1998-2 Securityholders;

then, in the case of any event described in subparagraph  (a), (b) or (e), after
the  applicable  grace  period,  if any,  set forth in such  subparagraphs,  the
Holders of Series 1998-2 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1998-2, by notice then given
in writing to the Trustee,  the  Transferor,  any Cap Providers and the Servicer
may declare that a pay out event (a "Series  1998-2 Pay Out Event") has occurred
as of the  date of  such  notice,  and in the  case of any  event  described  in
subparagraphs  (c) or (d), a Series 1998-2 Pay Out Event shall occur without any
notice  or  other  action  on the  part  of the  Trustee  or the  Series  1998-2
Securityholders immediately upon the occurrence of such event.

                  SECTION 9. Series 1998-2 Termination.  The right of the Series
1998-2  Securityholders to receive payments from the Trust will terminate on the
first  Business Day  following the Series  1998-2  Termination  Date unless such
Series is an Affected  Series as specified in Section  12.1(c) of the  Agreement
and the sale contemplated  therein has not occurred by such date, in which event
the Series 1998-2  Securityholders  shall remain entitled to receive proceeds of
such sale when such sale occurs.

                  SECTION 10.  Legends;  Transfer and Exchange;  Restrictions on
Transfer of Series 1998-2 Securities. (a) Each Class A Security that is a Global
Security  deposited  with DTC, or a custodian  on behalf of DTC,  shall bear the
following legend:

                  UNLESS  THIS   SECURITY   IS   PRESENTED   BY  AN   AUTHORIZED
         REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION
         ("DTC"),  TO THE  ISSUER  OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,
         EXCHANGE OR PAYMENT,  AND ANY SECURITY ISSUED IS REGISTERED IN THE NAME
         OF CEDE & CO. OR IN SUCH OTHER NAME AS IS  REQUESTED  BY AN  AUTHORIZED
         REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH
         OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),
         ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR
         TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE
         & CO., HAS AN INTEREST HEREIN.

                  (b) Each Class B Security will bear legends  substantially  in
the following form:

                  THIS SECURITY WAS  ORIGINALLY  ISSUED IN A TRANSACTION  EXEMPT
         FROM  REGISTRATION  UNDER THE  SECURITIES  ACT OF 1933, AS AMENDED (THE
         "SECURITIES  ACT").  THIS  SECURITY HAS NOT BEEN  REGISTERED  UNDER THE
         SECURITIES ACT OR ANY APPLICABLE  STATE SECURITIES LAW OF ANY STATE AND
         MAY NOT BE  OFFERED,  SOLD,  PLEDGED OR  OTHERWISE  TRANSFERRED  UNLESS
         REGISTERED PURSUANT TO OR EXEMPT FROM REGISTRATION UNDER THE SECURITIES
         ACT AND ANY OTHER APPLICABLE SECURITIES LAW. TRANSFERS OF THIS SECURITY
         SHALL BE  SUBJECT  TO THE  RESTRICTIONS  SET FORTH IN THE  POOLING  AND
         SERVICING AGREEMENT.

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (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 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).

                  SECTION 11.  The Policy.

                  (a) The Transferor  hereby represents that (i) it has obtained
the Policy in the name of the  Trustee  and solely for the benefit of the Series
1998-2  Securityholders,  (ii) that it has entered into the Insurance  Agreement
which  provides for the issuance of the Policy by the Insurer and (iii) that the
Policy permits the Trustee (or the Servicer on its behalf) to draw on the Policy
from time to time for the  purposes  set forth in this  Supplement.  The Insurer
shall not be  entitled  to  reimbursement  for any draws,  interest or fees with
respect to the  Policy  from the  corpus of the  Trust,  except as  specifically
provided herein.

                  (b) Pursuant to the Policy, if on any  Determination  Date the
Servicer  notifies  the Trustee  that on the related  Distribution  Date (i) the
funds that will be on deposit in the  Interest  Funding  Account  available  for
distribution  are  insufficient to pay the Class A Monthly Interest with respect
to such Monthly  Period or the Servicing Fee with respect to such Monthly Period
will not otherwise be paid in full or (ii) a Potential Class A Charge-Off  shall
occur,  then the  Trustee  shall give notice to the Insurer by telecopy or other
writing  by the  close of  business  on the  second  Business  Day  prior to the
Distribution  Date demanding  payment of an amount equal to the deficiency  (the
"Policy Claim  Amount").  Following  receipt by the Insurer of such notice,  the
Insurer will pay the Policy  Claim Amount  before 12:00 noon on the Business Day
preceding the  Distribution  Date (i) with respect to funds to be applied to the
payment  of  Class  A  Monthly  Interest,  to the  Trustee  for  deposit  in the
Distribution Account, (ii) with respect to funds to be applied to the payment of
the Monthly Servicing Fee, to the Servicer and (iii) with respect to funds to be
applied with  respect to a Potential  Class A  Charge-Off,  to the Trustee to be
treated as Available  Series 1998-2  Principal  Collections and deposited in the
Distribution Account.

                  (c) In the event that the claims paying  ability rating of the
Insurer is downgraded  and such  downgrade  would result in a downgrading of the
then  current  rating of the Class A Securities  (a  "Replacement  Event"),  the
Transferor, in accordance with and upon satisfaction of the conditions set forth
in the Policy, including payment in full of all amounts owed to the Insurer, may
but shall not be required  to,  substitute a new surety bond or surety bonds for
the existing Policy or may arrange for any other form of Enhancement;  provided,
however,  that in each case the Class A Securities  shall be rated no lower than
the rating  assigned by each Rating  Agency to the Class A  Securities  prior to
such  Replacement  Event and the timing and  mechanism  for  drawing on such new
credit enhancement shall be reasonably  acceptable to the Trustee.  Upon receipt
of the new  Enhancement,  the Trustee shall surrender the replaced Policy to the
Insurer.

                  (d)  So  long  as  the  Insurer  has  not   defaulted  on  its
obligations  under the  Policy,  the Insurer  will be  entitled to exercise  all
voting  rights of the Series 1998-2  Securityholders  without the consent of the
Class A  Securityholders  (including  any voting rights with respect to amending
the  Agreement or this  Supplement  or  terminating  a Servicer) and the Class A
Securityholders  may only  exercise  such voting  rights with the prior  written
consent of the  Insurer.  In  determining  whether the  required  percentage  of
Securityholders  have given their  approval or consent with respect to an action
requiring the consent of a majority of the Securityholders,  except as otherwise
specified, the Class A Securityholders will be treated as a single Series.

                  SECTION 12. Ratification of Agreement. As supplemented by this
Series  Supplement,  the Agreement is in all respects ratified and confirmed and
the Agreement as so supplemented by this Series Supplement shall be read, taken,
and construed as one and the same instrument. The Transferor hereby confirms the
conveyance  of the Trust  Property  to the Trustee for the benefit of the Series
1998-2 Securityholders.

                  SECTION 13.  Registration of the Class A Securities  under the
Securities  Exchange  Act of  1934.  The  Transferor  shall  cause  the  Class A
Securities  to be  registered  under the  Securities  Exchange  Act of 1934,  as
amended,  on or before April 30, 1999 and thereafter  maintain such registration
until the Class A Invested Amount has been reduced to zero.

                  SECTION  14.  Counterparts.  This  Series  Supplement  may  be
executed  in any  number of  counterparts,  each of which so  executed  shall be
deemed to be an original, but all of such counterparts shall together constitute
but one and the same instrument.

                  SECTION 15.  GOVERNING  LAW. THIS SERIES  SUPPLEMENT  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 16. Instructions in Writing. All instructions or other
communications given by the Servicer or any other person to the Trustee pursuant
to this  Series  Supplement  shall  be in  writing,  and,  with  respect  to the
Servicer, may be included in a Daily Report or Settlement Statement.

                  SECTION 17.  Amendment for FASIT Purposes.  Each Series 1998-2
Securityholder,  by acquiring an interest in a Series 1998-2 Security, is deemed
to consent to any amendment to the Agreement or this Series Supplement necessary
for the  Transferor to elect for the Trust or any portion  thereof to be treated
as a  financial  asset  securitization  investment  trust  ("FASIT")  within the
meaning of Section 860L of the Internal Revenue Code (or any successor provision
thereto),  provided,  that such  election may not be made unless the  Transferor
delivers  an opinion to the  Trustee  and the  Servicer  to the effect that such
election  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.

                  SECTION 18. Paired Series.  Subject to obtaining  confirmation
by each Rating Agency of the then  existing  ratings of each class of Securities
which is then rated,  and prior to the  commencement  of the Early  Amortization
Period, the Series 1998-2 Securities may be paired with one or more other Series
(each a "Paired  Series").  Each Paired Series either will be pre-funded with an
initial  deposit  to a  pre-funding  account  in an  amount  up to  the  initial
principal  balance of such Paired Series and primarily  from the proceeds of the
sale of such Paired Series or will have a variable  principal  amount.  Any such
pre-funding  account will be held for the benefit of such Paired  Series and not
for the benefit of the Securityholders. As principal is paid with respect to the
Series 1998-2 Securities,  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 Series 1998-2  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 in subsection  6.9(b)
of the Agreement.

                  SECTION  19.  Third  Party  Beneficiaries.  The  Agreement  as
supplemented  by this  Series  Supplement  shall  inure to the benefit of and be
binding  upon the parties  hereto,  the  Securityholders,  the Insurer and their
respective successors and permitted assigns.


<PAGE>





                  IN WITNESS  WHEREOF,  the  Transferor,  the  Servicer  and the
Trustee have caused this Series  1998-2  Supplement to be duly executed by their
respective officers as of the day and year first above written.



                                      METRIS RECEIVABLES, INC.
                                           Transferor


                                      By:/s/ Paul T. Runice
                                           Name: Paul T. Runice
                                           Title: Treasurer



                                      DIRECT MERCHANTS CREDIT CARD BANK,
                                       NATIONAL ASSOCIATION
                                           Servicer


                                      By:/s/ Jean C. Benson
                                           Name: Jean C. Benson
                                           Title: Controller



                                      THE BANK OF NEW YORK (DELAWARE)
                                           Trustee


                                      By:/s/ Cheryl L. Laser
                                           Name: Cheryl L. Laser
                                           Title: Assistant Vice President



<PAGE>






                                                                    Exhibit A-1

                        FORM OF CLASS A INVESTOR SECURITY

                  UNLESS  THIS   SECURITY   IS   PRESENTED   BY  AN   AUTHORIZED
         REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION
         ("DTC"),  TO THE  TRUSTEE OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,
         EXCHANGE, OR PAYMENT, AND ANY SECURITY ISSUED IS REGISTERED IN THE NAME
         OF CEDE & CO. OR IN SUCH OTHER NAME AS IS  REQUESTED  BY AN  AUTHORIZED
         REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH
         OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),
         ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR
         TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE
         & CO. HAS AN INTEREST HEREIN.

No. ___  $_________
                                                   CUSIP NO._______________


                               METRIS MASTER TRUST
                           FLOATING RATE ASSET BACKED
                        SECURITY, SERIES 1998-2, CLASS A

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  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  _________ (the  "Securityholder")  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  thereto)  by and  between  the  Transferor,
Direct  Merchants  Credit Card Bank,  National  Association,  as  Servicer  (the
"Servicer"), and The Bank of New York (Delaware) as Trustee (the "Trustee"), and
the Series  1998-2  Supplement,  dated as of December 4, 1998 (the Series 1998-2
Supplement"),  among the Transferor,  the Servicer and the Trustee.  The Pooling
and Servicing  Agreement,  as supplemented by the Series 1998-2  Supplement,  is
herein referred to as the "Agreement").  The corpus of the Trust consists of all
of the  Transferor's  right,  title  and  interest  in,  to and  under the Trust
Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement.  This Security is one of a series of Securities  entitled "Metris
Master Trust Floating Rate Asset Backed Securities, Series 1998-2, Class A" (the
"Class A Securities"),  each of which represents a fractional undivided interest
in the Trust,  and is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  The  Transferor  has  structured  the  Agreement,  the Class A
Securities,  the Metris  Master Trust  Floating  Rate Asset  Backed  Securities,
Series 1998-2, Class B (the "Class B Securities" and collectively with the Class
A Securities,  the "Offered  Securities")  with the  intention  that the Offered
Securities will qualify under applicable tax law as  indebtedness,  and both the
Transferor and each holder of a Class A Security (a "Class A Securityholder") or
any interest  therein by acceptance of its  Securities or any interest  therein,
agrees to treat the Class A Securities for purposes of federal,  state and local
income or franchise taxes and any other tax imposed on or measured by income, as
indebtedness.
                  No  principal  will be payable to the Class A  Securityholders
until the earlier of the Expected Final Payment Date and, upon the occurrence of
a Pay Out Event, the Distribution Date following the Monthly Period in which the
Pay  Out  Event   occurs.   No  principal   will  be  payable  to  the  Class  B
Securityholders  (other than with respect to Class B Excess  Amounts)  until all
principal payments have been made to the Class A Securityholders.

                  Interest on the Class A Securities  will be payable on January
20, 1999 and on the 20th day of each month  thereafter  or, if such day is not a
business day, on the next succeeding business day (each, a "Distribution Date"),
in an amount  equal to the  product  of (i) the Class A  Interest  Rate,  (ii) 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 and  (iii)  the
outstanding  principal  balance  of the  Class A  Securities  as of the close of
business on the first day of such Interest Accrual Period provided that interest
for the first  Distribution  Date will be an amount  equal to the product of (u)
the Class A Initial Invested Amount,  (v) 47 divided by 360, and (w) the Class A
Interest Rate determined on December 2, 1998.

                  Interest   payments  on  the  Class  A   Securities   on  each
Distribution  Date will be funded from  Available  Series 1998-2  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  December 31, 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  Series  1998-2  Securities  and  deposited  on each
business day during such Monthly Period in the Interest Funding Account.

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount,  minus (b) the aggregate  amount of principal
payments made to Class A  Securityholders  through and  including  such Business
Day,  minus  (c) the  aggregate  amount  of Class A  Charge-Offs  for all  prior
Distribution  Dates,  plus (d) the sum of the aggregate  amount  reimbursed with
respect to reductions of the Class A Invested  Amount through and including such
Business  Day  pursuant to  subsection  4.9(a)(xi)  of the  Agreement  plus with
respect to such  subsection,  amount  applied  thereto  pursuant to  subsections
4.10(a) and (b), 4.14(a),  (b) and (c), 4.17(b),  4.18(b),  (c) and (d) and 4.23
(c) of the Agreement,  for the purpose of reimbursing  amounts deducted pursuant
to the foregoing clause (c) plus (e) the Policy Claim Amount paid by the Insurer
to the Trustee with  respect to any  Potential  Class A  Charge-Off  pursuant to
subsection 11(b) of the Series  Supplement;  provided,  however that the Class A
Invested Amount may not be reduced below zero.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class A Invested Amount of the Class A Securities,  which may be less
than the unpaid  balance of the Class A Securities  pursuant to the terms of the
Agreement.  All  principal on the Class A Securities is due and payable no later
than the October 2004  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1998-2  Termination
Date").  After  the  earlier  to  occur  of  (i)  the  Scheduled  Series  1998-2
Termination  Date and (ii) the day  after  the  Distribution  Date on which  the
Series 1998-2 Securities are paid in full (the "Series 1998-2 Termination Date")
neither  the  Trust  nor the  Transferor  will have any  further  obligation  to
distribute  principal or interest on the Class A  Securities.  In the event that
the  Class  A  Invested  Amount  is  greater  than  zero  on the  Series  1998-2
Termination  Date,  the  Trustee  will sell or cause to be sold,  to the  extent
necessary,  an  amount  of  interests  in  the  Receivables  or  certain  of the
Receivables  up to 110% of the Class A Invested  Amount and the Class B Invested
Amount at the close of business on such date (but not more than the total amount
of Receivables allocable to the Investor Securities), and shall pay the proceeds
to the  Class  A  Securityholders  pro  rata in  final  payment  of the  Class A
Securities, then to the Class B Securityholders pro rata in final payment of the
Class B Securities.

                  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  Agreement,  or be valid for any
purpose.



<PAGE>


                  IN WITNESS WHEREOF, the Transferor has caused this Security to
be duly executed.


                                               METRIS RECEIVABLES, INC.


                                               By:/s/ Paul T. Runice
                                                    Name: Paul T. Runice
                                                    Title: Treasurer


Dated:

                          CERTIFICATE OF AUTHENTICATION


                  This  is one of the  Class  A  Securities  referred  to in the
within-mentioned Pooling and Servicing Agreement.


                                               THE BANK OF NEW YORK


                                               By: /s/ Cheryl L. Laser
                                                 Name: Cheryl L. Laser
                                                 Title: Assistant Vice President


<PAGE>





                                                                   Exhibit A-2

                        FORM OF CLASS B INVESTOR SECURITY

THIS SECURITY WAS ORIGINALLY ISSUED IN A
TRANSACTION  EXEMPT  FROM  REGISTRATION  UNDER THE  SECURITIES  ACT OF 1933,  AS
AMENDED (THE "SECURITIES  ACT"). THIS SECURITY HAS NOT BEEN REGISTERED UNDER THE
SECURITIES ACT OR ANY APPLICABLE  STATE  SECURITIES LAW OF ANY STATE AND MAY NOT
BE OFFERED, SOLD, PLEDGED OR OTHERWISE TRANSFERRED UNLESS REGISTERED PURSUANT TO
OR EXEMPT FROM  REGISTRATION  UNDER THE SECURITIES ACT AND ANY OTHER  APPLICABLE
SECURITIES LAW.  TRANSFERS OF THIS SECURITY SHALL BE SUBJECT TO THE RESTRICTIONS
SET FORTH IN THE POOLING AND SERVICING AGREEMENT.

                  EACH PURCHASER REPRESENTS AND WARRANTS FOR
THE BENEFIT OF METRIS  RECEIVABLES,  INC. AND THE TRUSTEE THAT SUCH PURCHASER IS
NOT (I) AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE  EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA")) THAT IS SUBJECT TO
THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN SECTION  4975(e)(1)
OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (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
29 C.F.R.  SECTION  2510.3-101  OR OTHERWISE  UNDER ERISA) BY REASON OF A PLAN'S
INVESTMENT IN THE ENTITY OR (V) A PERSON  INVESTING PLAN ASSETS OF ANY SUCH PLAN
(INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE (IV) AND THIS CLAUSE (V),
AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL ACCOUNT,  BUT EXCLUDING ANY ENTITY
REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).



<PAGE>


No. ___  $_________


                               METRIS MASTER TRUST
                                  ASSET BACKED
                        SECURITY, SERIES 1998-2, CLASS B

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  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 ______________ (the  "Securityholder")  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
between the Transferor, Direct Merchants Credit Card Bank, National Association,
as Servicer (the  "Servicer"),  and The Bank of New York (Delaware),  as Trustee
(the "Trustee"), and the Series 1998-2 Supplement,  dated as of December 4, 1998
(the "Series 1998-2  Supplement"),  among the  Transferor,  the Servicer and the
Trustee.  The Pooling and Servicing  Agreement,  as  supplemented  by the Series
1998-2  Supplement,  is herein referred to as the "Agreement." The corpus of the
Trust consists of all of the Transferor's  right,  title and interest in, to and
under the Trust Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement. This Securities is one of a series of Securities entitled "Metris
Master  Trust Asset Backed  Securities,  Series  1998-2,  Class B" (the "Class B
Securities"),  each of which represents a fractional  undivided  interest in the
Trust,  and  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  Metris Receivables, Inc. shall be prohibited from transferring
any interest in or portion of the Class B Securities.

                  No  principal  will be payable to the Class B  Securityholders
(other  than with  respect to Class B Excess  Amounts)  until the earlier of the
Expected  Final  Payment Date and, upon the  occurrence of a Pay Out Event,  the
Distribution Date following the Monthly Period in which the Pay Out Event occurs
but in no event  earlier than the  Distribution  Date either on or following the
Distribution  Date on which  Class A Invested  Amount has been paid in full.  No
principal  will be payable to the Class B  Securityholders  until all  principal
payments have first been made to the Class A Securityholders.

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(d) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal Collections for all prior Business Days.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class B Invested Amount of the Class B Securities,  which may be less
than the unpaid  balance of the Class B Securities  pursuant to the terms of the
Agreement.  All  principal on the Class B Securities is due and payable no later
than the October 2004  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1998-2  Termination
Date").  After  the  earlier  to  occur  of  (i)  the  Scheduled  Series  1998-2
Termination Date or (ii) the day after the Distribution Date on which the Series
1998-2  Securities  are paid in full  (the  "Series  1998-2  Termination  Date")
neither  the  Trust  nor the  Transferor  will have any  further  obligation  to
distribute  principal or interest on the Class B  Securities.  In the event that
the Class B Invested Amount is greater than zero on the Series Termination Date,
the Trustee will sell or cause to be sold, to the extent necessary, an amount of
interests in the  Receivables  or certain of the  Receivables  up to 110% of the
Class A Invested Amount and the Class B Invested Amount at the close of business
on such date (but not more than the total amount of Receivables allocable to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro rata in final  payment  of the  Class A  Securities  and then to the Class B
Securityholders pro rata in final payment of the Class B Securities.

                  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  Agreement,  or be valid for any
purpose.


<PAGE>



                  IN WITNESS WHEREOF, the Transferor has caused this Security to
be duly executed.


                                               METRIS RECEIVABLES, INC.


                                               By: /s/ Paul T. Runice
                                                    Name:Paul T. Runice
                                                    Title: Treasurer


Dated:


                          CERTIFICATE OF AUTHENTICATION


                  This  is one of the  Class  B  Securities  referred  to in the
within-mentioned Pooling and Servicing Agreement.


                                               THE BANK OF NEW YORK



                                               By:/s/ Cheryl L. Laser
                                                Name: Cheryl L. Laser
                                                Title: Assistant Vice President


<PAGE>






                                                                     EXHIBIT B


<PAGE>




           Metris Receivables, Inc.Metris Master Trust Monthly Report
               Securityholders' StatementSeries 1998-2 Month-Year

 Section 5.2                        Class A       Class B                 Total


 (i)   Security Amount
 (ii)  Security Principal Distributed
 (iii) Security Interest Distributed
 (iv) Principal Collections
 (v)  Finance Charge Collections
        Recoveries
        Initial Interest Funding Account Deposit
        Interest Earned on Accounts
          Total Finance Charge Collections
 Total Collections
 (vi) Aggregate Amount of Principal Receivables
        Invested Amount (End of Month)
        Floating Allocation Percentage
        Fixed/Floating Allocation Percentage
        Invested Amount (Beginning of Month)
        Average Daily Invested Amount
 (vii)  Receivable  Delinquencies (As a % of Total  Receivables)  Current 30
        Days to 59 Days (1 to 29 Days  Contractually  Delinquent) 60 Days to
        89 Days (30 to 59 Days  Contractually  Delinquent)  90 Days and Over
        (60+ Days Contractually Delinquent)
 Total Receivables
 (viii) Aggregate Investor Default Amount
          As a % of Average Daily Invested Amount  (Annualized  based on 365
 days/year) (ix) Charge-Offs (x) Servicing Fee (xi) Unreimbursed  Redirected
 Principal  Collections  (xii) Excess  Funding  Account  Balance  (xiii) New
 Accounts Added (xiv) Average Gross Portfolio Yield
          Average Net Portfolio Yield
 (xv)  Minimum Base Rate
         Excess Spread
 (xvi) Principal Funding Account Balance
 (xvii) Accumulation Shortfall
 (xviii) Scheduled date for the commencement of the Accumulation Period
         Accumulation Period Length
 (xix) Principal Funding Account Investment Proceeds Deposit
         Required Reserve Account Amount
         Available Reserve Account Amount
         Covered Amount
 (xx) Aggregrate Interest Rate Caps Notional Amount
         Deposit to the Caps Proceeds Account
(xxi) Policy Claim Amount



<PAGE>






                            METRIS RECEIVABLES, INC.

                                   Transferor


             DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION

                                    Servicer


                                       and


                         THE BANK OF NEW YORK (DELAWARE)

                                     Trustee

                 on behalf of the Series 1998-2 Securityholders


                            SERIES 1998-2 SUPPLEMENT

                          Dated as of December 4, 1998

                                       to

              AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT

                            Dated as of July 30, 1998

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


                               METRIS MASTER TRUST

                     $500,000,000 Floating Rate Asset Backed
                       Securities, Series 1998-2, Class A

                            $49,450,550 Asset Backed
                       Securities, Series 1998-2, Class B







<PAGE>



                                TABLE OF CONTENTS

                                                                          Page

        SECTION 1.  Designation                                              1

        SECTION 2.  Definitions                                              1

        SECTION 3.  Reassignment Terms                                      23

        SECTION 3A. Conveyance of Interest in Interest Rate
                                  Cap; Cap Proceeds Account                 23

        SECTION 4.  Delivery and Payment for the Series
                                  1998-2 Securities.                        27

        SECTION 5.  Form of Delivery of Series 1998-2
                                  Securities; Denominations                 28

        SECTION 6.  Article IV of Agreement                                 28

ARTICLE IV:  RIGHTS OF SECURITYHOLDERS AND ALLOCATION AND
             APPLICATION OF COLLECTIONS                                     28

                 SECTION 4.4.  Rights of Securityholders                    28

                 SECTION 4.5.  Collections and Allocation;
                                  Payments on Exchangeable
                                  Transferor Security                       29

                 SECTION 4.6.  Determination of Interest for the
                                           Series 1998-2 Securities         30

                 SECTION 4.7.  Determination of Principal Amounts           31

                 SECTION 4.8.  Shared Principal Collections                 31

                 SECTION 4.9.  Application of Funds                         32

                 SECTION 4.10.  Coverage of Required Amount for
                                  the Series 1998-2 Securities              41

                 SECTION 4.11.  Payment of Interest on Securities
                                  and Amounts Owing to Insurer              43

                 SECTION 4.12.  Payment of Security Principal               44
                 SECTION 4.13.  Series Charge-Offs                          45

                 SECTION 4.14.  Redirected Principal Collections
                                  for the Series 1998-2 Securities          46

                 SECTION 4.15.  Determination of LIBOR                      47

                 SECTION 4.16.  Payment Reserve Account                     47

                 SECTION 4.17.  Principal Funding Account                   48

                 SECTION 4.18.  Accumulation Period Reserve Account         50

                 SECTION 4.19.  Postponement of Accumulation Period         52

                 SECTION 4.20.  Defeasance                                  52

        SECTION 7.  Article V of the Agreement                              53

        ARTICLE V:  DISTRIBUTIONS AND REPORTS TO
                                  INVESTOR SECURITYHOLDERS                  53

                 SECTION 5.1.  Distributions                                53

                 SECTION 5.2.  Securityholders' Statement                   55

        SECTION 8.  Series 1998-2 Pay Out Events                            58

        SECTION 9.  Series 1998-2 Termination                               60

        SECTION 10.  Legends; Transfer and Exchange;
                                  Restrictions on Transfer of Series 1998-2
                                  Securities                                60

        SECTION 11.  The Policy                                             62

        SECTION 12.  Ratification of Agreement                              63

        SECTION 13.  Registration of the Class A Securities
                                  under the Securities Exchange Act of 1934 63

        SECTION 14.  Counterparts                                           64

        SECTION 15.  GOVERNING LAW64
        SECTION 16.  Instructions in Writing                                64

        SECTION 17.  Amendment for FASIT Purposes                           64

        SECTION 18.  Paired Series                                          64

                  SECTION 19.  Third Party Beneficiaries                    65

EXHIBITS

Exhibit A-1       Form of Class A Investor Security
Exhibit A-2       Form of Class B Investor Security
Exhibit B         Form of Monthly Securityholder's Statement






         SERIES  1998-3  SUPPLEMENT,  dated as of December 4, 1998 (this "Series
Supplement") by and among METRIS RECEIVABLES,  INC., a corporation organized and
existing  under  the  laws  of  the  State  of  Delaware,   as  Transferor  (the
"Transferor"),  DIRECT  MERCHANTS  CREDIT  CARD BANK,  NATIONAL  ASSOCIATION,  a
national banking  association  organized under the laws of the United States, as
Servicer  (the  "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  (together  with its  successors  in trust  thereunder  as
provided in the Agreement  referred to below, the "Trustee"),  under the Amended
and  Restated  Pooling  and  Servicing  Agreement  dated as of July 30,  1998 as
amended,  supplemented or otherwise modified from time to time (the "Agreement")
among the Transferor, the Servicer and the Trustee.

                  Section 6.9 of the  Agreement  provides,  among other  things,
that the  Transferor and the Trustee may at any time and from time to time enter
into a supplement to the Agreement for the purpose of  authorizing  the issuance
by the Trustee to the  Transferor,  for execution and  redelivery to the Trustee
for authentication, of one or more Series of Securities.

                  Pursuant to this Series  Supplement,  the  Transferor  and the
Trustee shall create a new Series of Investor  Securities  and shall specify the
Principal Terms thereof.



<PAGE>


                  SECTION 1.  Designation.  There is hereby  created a Series of
Investor  Securities  to be issued  pursuant  to the  Agreement  and this Series
Supplement to be known generally as the "Series 1998-3  Securities."  The Series
1998-3  Securities  shall be issued in two  Classes,  which shall be  designated
generally as the Floating Rate Asset Backed Securities,  Series 1998-3,  Class A
(the "Class A  Securities"),  and the Asset Backed  Securities,  Series  1998-3,
Class B (the "Class B Securities").

                  SECTION  2.  Definitions.  In  the  event  that  any  term  or
provision  contained  herein shall  conflict  with or be  inconsistent  with any
provision  contained in the  Agreement,  the terms and provisions of this Series
Supplement  shall  govern  with  respect to the Series  1998-3  Securities.  All
Article,  Section or subsection references herein shall mean Articles,  Sections
or  subsections  of the  Agreement,  as amended or  supplemented  by this Series
Supplement,  except as otherwise  provided  herein.  All  capitalized  terms not
otherwise  defined herein are defined in the Agreement.  Each  capitalized  term
defined  herein shall relate only to the Series 1998-3  Securities  and no other
Series of Securities issued by the Trust.

                  "Accumulation  Period" shall mean the period commencing at the
close of  business on the last day of the January  2001  Monthly  Period or such
later date as is determined in accordance with Section 4.19 of the Agreement and
ending on the first to occur of (a) the  commencement of the Early  Amortization
Period and (b) the Series 1998-2 Termination Date.

                  "Accumulation  Period  Factor"  shall  mean,  for any  Monthly
Period, a fraction, the numerator of which is equal to the sum of the numerators
with respect to all Classes of all Series then outstanding used to calculate the
allocation percentages applicable for Principal Collections, and the denominator
of which is equal to the sum of (a) the Class A Invested Amount,  (b) the sum of
the numerators with respect to all Classes of all Series then  outstanding  used
to calculate the allocation  percentages  applicable  for Principal  Collections
(other  than  Series  1998-2 and any Class of any such  Series  retained  by the
Transferor)  which are not expected to be in their revolving periods during such
Monthly  Period,  and (c)  the  sum of the  numerators  used  to  calculate  the
allocation  percentages  applicable for Principal  Collections of all Classes of
other outstanding  Series which are not allocating Shared Principal  Collections
and are expected to be in their revolving periods during such Monthly Period.

                  "Accumulation  Period Length" shall have the meaning  assigned
such term in Section 4.19 of the Agreement.

                  "Accumulation  Period Reserve  Account" shall have the meaning
                  specified   in   subsection    4.18(a)   of   the   Agreement.
                  "Accumulation   Shortfall"   shall  initially  mean  zero  and
                  thereafter shall mean, 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 pursuant to subsection  4.12(a) of the Agreement with
respect to the Series 1998-2 Securities for the previous Monthly Period.

                  "Additional   Interest"   shall   mean,   at   any   time   of
determination, the Class A Additional Interest.

                  "Adjusted  Invested Amount" shall mean as of any Business Day,
(i) the Invested Amount minus (ii) the sum of the amounts then on deposit in the
Principal  Account  and the  Principal  Funding  Account  and the Series  1998-3
Percentage of the amount then on deposit in the Excess Funding Account.

                  "Aggregate Interest Rate Caps Notional Amount" shall mean with
respect to any date of  determination an amount equal to the sum of the notional
amounts or equivalent  amounts of all outstanding  Cap  Agreements,  Replacement
Interest Rate Caps and Qualified Substitute  Arrangements,  each as of such date
of determination.

                  "Amortization  Period" shall mean the period commencing on the
Amortization  Period  Commencement  Date and continuing  until the Series 1998-3
Termination Date.

                  "Amortization Period Commencement Date" shall mean the earlier
of the first day of the Accumulation Period and the Pay Out Commencement Date.

                  "Available Reserve Account Amount" shall mean, with respect to
any Transfer Date,  the lesser of (a) the amount on deposit in the  Accumulation
Period  Reserve  Account as of such date (before giving effect to any withdrawal
made or to be made  pursuant to  subsection  4.18(c) of the  Agreement  from the
Accumulation  Period Reserve Account on such Transfer Date) and (b) the Required
Reserve Account Amount for such Transfer Date.

                  "Available Series 1998-3 Finance Charge Collections" shall
have the meaning specified in subsection 4.9(a) of the Agreement.

                  "Available  Series 1998-3 Principal  Collections"  shall mean,
with  respect  to any  Monthly  Period  or  portion  thereof  commencing  on the
Amortization  Period  Commencement  Date,  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  allocated to
the Series 1998-3 Securities pursuant to subsection 4.9(d) of the Agreement with
respect to such period,  (iii) the sum of the aggregate  amount  allocated  with
respect to the Series  Default Amount with respect to such period and the Series
1998-3 Percentage of any unpaid Adjustment Payments paid pursuant to subsections
4.9(a)(iii)  and  4.9(a)(iv) of the Agreement  with respect to such period,  any
reimbursements of unreimbursed Charge-Offs pursuant to subsections 4.9(a)(v) and
(x) of the  Agreement  with  respect to such period  plus in each case,  amounts
applied with respect  thereto  pursuant to  subsections  4.10(a) and (b),  4.14,
4.17(b),  4.18(b),  (c) and (d) of the  Agreement,  (iv) the Policy Claim Amount
with respect to Potential Class A Charge-Offs for the related  Distribution Date
paid  pursuant  to  subsection  11(b)  of  this  Series  Supplement  and (v) the
aggregate Shared Principal Collections allocated to the Series 1998-3 Securities
pursuant to Section 4.8 of the Agreement with respect to such period.

                  "Base Rate" shall mean,  with  respect to any Monthly  Period,
the sum of (i) the weighted  average of the Class A Interest Rate as of the last
day of such Monthly Period (weighted based on the Class A Invested Amount, as of
the last day of such  Monthly  Period)  plus (ii) the product of 2.00% 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.

                  "Cap Agreements"  shall mean each interest rate cap agreement,
between the Transferor,  the Trustee and a Cap Provider, as amended from time to
time, with respect to the Class A Interest Rate and any additional interest rate
protection  agreement or agreements,  entered into between the  Transferor,  the
Trustee  and a Cap  Provider,  as the  same may  from  time to time be  amended,
restated, modified and in effect.

                  "Cap  Proceeds  Account"  shall have the meaning  specified in
subsection 3A(b) of this Series Supplement.

                  "Cap Provider"  shall mean a third party cap provider having a
rating acceptable to the Rating Agencies.

                  "Cap Receipt  Amount" shall mean, with respect to any Business
Day the amount on deposit in the Cap Proceeds Account.

                  "Cap  Settlement  Date"  shall have the meaning  specified  in
subsection 3A(b) of this Series Supplement.

                  "Carryover  Class A Interest"  shall mean with  respect to any
Business  Day (a) any Class A Monthly  Interest due but not paid on any previous
Distribution  Date  plus (b) any  Class A  Additional  Interest  due on the next
succeeding Distribution Date.

                  "Charge-Offs" shall mean the sum of Class A Charge-Offs and
Class B Charge-Offs.

                           "Class A Additional  Interest" shall have the meaning
specified in subsection 4.6 of the Agreement.

                  "Class A Adjusted Invested Amount" shall mean, for any date of
determination,  an amount not less than zero equal to the then  current  Class A
Invested  Amount minus the sum of the Principal  Funding Account Balance and the
amount then on deposit in the  Principal  Account for the benefit of the Class A
Securities on such date of determination.

                  "Class A  Charge-Offs"  shall have the  meaning  specified  in
subsection 4.13(c) of the Agreement.

                  "Class A Floating  Percentage" shall mean, with respect to any
Business Day, the percentage equivalent of a fraction, the numerator of which is
the Class A Adjusted Invested Amount as of 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  in the Trust and the 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" shall mean the aggregate
initial principal amount of the Class A Securities, which is $500,000,000.

                  "Class A Interest Rate" shall mean 6.02250% per annum from the
Closing Date through and  including  January 19, 1999 and,  with respect to each
Interest Accrual Period thereafter, a per annum rate 0.65% in excess of LIBOR as
determined on the related LIBOR Determination Date.

                  "Class A Interest  Shortfall" shall have the meaning specified
in subsection 4.6 of the Agreement.

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount,  minus (b) the aggregate  amount of principal
payments made to Class A  Securityholders  through and  including  such Business
Day,  minus  (c) the  aggregate  amount  of Class A  Charge-Offs  for all  prior
Distribution  Dates,  plus (d) the sum of the aggregate  amount  reimbursed with
respect to reductions of the Class A Invested  Amount through and including such
Business  Day  pursuant to  subsection  4.9(a)(v) of the  Agreement  plus,  with
respect to such  subsection,  amounts  applied  thereto  pursuant to subsections
4.10(a) and (b), 4.14,  4.17(b) and 4.18(b),  (c) and (d) of the Agreement,  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.

                  "Class  A   Monthly   Interest"   shall   mean  the   interest
distributable  in respect of the Class A Securities  as calculated in accordance
with subsection 4.6 of the Agreement.

                  "Class A Outstanding Principal Amount" shall mean with respect
to the Class A Securities, when used with respect to any Business Day, an amount
equal to (a) the Class A Initial  Invested Amount minus (b) the aggregate amount
of principal  payments made to the Class A  Securityholders  on or prior to such
Business Day.

                  "Class A  Percentage"  shall mean a fraction the  numerator of
which is the Class A Initial Invested Amount and the denominator of which is the
Class A Initial Invested Amount.

                  "Class A Principal" shall mean the principal  distributable in
respect of the Class A Securities as calculated  in accordance  with  subsection
4.7(a) of the Agreement.

                  "Class A Required Amount" shall mean the amount  determined by
the Servicer for each  Business Day equal to the excess,  if any, of (x) the sum
of (i) the Class A Monthly Interest for the Interest Accrual Period beginning in
the then current Monthly Period, (ii) any Carryover Class A Interest,  (iii) the
Class A Floating  Percentage of the  Servicing Fee for the then current  Monthly
Period,  (iv) the Class A Floating Percentage of the Default Amount, if any, for
such  Business  Day and, to the extent not  previously  paid,  for any  previous
Business  Day in such  Monthly  Period and,  (v) the Class A  Percentage  of the
Series 1998-3  Percentage of any  Adjustment  Payment the Transferor is required
but  fails to make  pursuant  to  subsection  3.8(a)  of the  Agreement  on such
Business Day and on each previous  Business Day during such Monthly  Period over
(y) the  Available  Series 1998-3  Finance  Charge  Collections  plus any Excess
Finance Charge  Collections from other Series and any Transferor  Finance Charge
Collections  allocated  with respect to the amounts  described in clauses (x)(i)
through (vi) above with respect to such Business Days and all previous  Business
Days in such Monthly Period.

                  "Class A Securities" shall mean any of the securities executed
by  the  Transferor  and   authenticated   by  or  on  behalf  of  the  Trustee,
substantially in the form of Exhibit A-1 hereto.

                  "Class A Securityholder" shall mean the Person in whose name a
Class A Security is registered in the Security Register.

                  "Class A Securityholders'  Interest" shall mean the portion of
the Series 1998-3 Securityholders' Interest evidenced by the Class A Security.

                  "Class B  Charge-Offs"  shall have the  meaning  specified  in
subsection 4.13(a) of the Agreement.

                  "Class  B Excess  Amounts"  shall  mean  with  respect  to any
Business Day, the excess of the Class B Invested  Amount over the Stated Class B
Amount on such day after  taking  into  account all  adjustments  of the Class A
Adjusted Invested Amount on such day.

                  "Class  B  Fixed/Floating   Percentage"  shall  mean  for  any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount 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 amount 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 Floating  Percentage"  shall mean with respect to any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the  Class  B  Invested  Amount  on such  day  after  taking  into  account  all
adjustments  of the Class B Invested  Amount on such day and the  denominator of
which  is the  greater  of (a)  the sum of the  aggregate  amount  of  Principal
Receivables  and the amount on deposit in the Excess Funding  Account at 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" shall mean the aggregate
initial principal amount of the Class B Securities, which is $49,450,550.

                  "Class B Interest  Shortfall" shall have the meaning specified
in subsection 4.6(d) of the Agreement.

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(c) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal Collections for all prior Business Days.

                  "Class B Outstanding  Principal  Amount" shall mean, when used
with  respect to any  Business  Day, an amount  equal to (a) the Class B Initial
Invested  Amount minus (b) the  aggregate  amount of principal  payments made to
Class B Securityholders prior to such Business Day.

                  "Class B Principal" shall mean the principal  distributable in
respect of the Class B  Securities  as  specified  in  subsection  4.7(b) of the
Agreement.

                  "Class B Principal Payment  Commencement  Date" shall mean 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 the Series  1998-3  Securities
remaining  after  payments  have  been made to the  Class A  Securities  on such
Distribution  Date, the Distribution Date following the first  Distribution Date
on which the Class A  Invested  Amount is paid in full and (b) the  Distribution
Date  following a sale or repurchase of the  Receivables as set forth in Section
2.4(e), 9.2, 10.2(a),  12.1 or 12.2 of the Agreement or Section 3 of this Series
Supplement.

                  "Class B Securities" shall mean any of the securities executed
by  the  Transferor  and   authenticated   by  or  on  behalf  of  the  Trustee,
substantially in the form of Exhibit A-2 hereto.

                  "Class B  Securityholder"  shall mean the Person in whose name
Class B Securities is registered in the Security Register.

                  "Class B Securityholders'  Interest" shall mean the portion of
the Series 1998-3 Securityholders' Interest evidenced by the Class B Security.

                  "Closing Date" shall mean December 4, 1998.

                  "Controlled  Accumulation Amount" shall mean, for any Transfer
Date with respect to the Accumulation Period prior to the payment in full of the
Class  A  Invested  Amount,   $33,333,334;   provided,   however,  that  if  the
Accumulation  Period Length is determined to be less than 12 months  pursuant to
Section  4.19 of the  Agreement,  the  Controlled  Accumulation  Amount for each
Transfer  Date with respect to the  Accumulation  Period prior to the payment in
full of the sum of the Class A Invested  Amount will be equal to (i) the product
of (x) the Class A  Initial  Invested  Amount  and (y) the  Accumulation  Period
Factor for the Monthly  Period  preceding such Transfer Date divided by (ii) the
Required Accumulation Factor Number.

                  "Controlled  Deposit  Amount" shall mean,  with respect to any
Transfer  Date,  the sum of (a) the  Controlled  Accumulation  Amount  for  such
Transfer Date and (b) any existing Accumulation Shortfall.

                  "Covered  Amount"  shall mean,  with  respect to any  Interest
Accrual  Period during the  Accumulation  Period prior to the payment in full of
the Class A Invested  Amount,  the  product of (a) the  weighted  average of the
Class A Interest  Rate in effect with respect to such Interest  Accrual  Period,
(b) 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 and (c) the
Principal  Funding Account Balance (up to the Class A Invested Amount) as of the
last day of the  Monthly  Period  preceding  the  Monthly  Period in which  such
Interest Accrual Period ends.

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

                  "Default  Recognition  Date"  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.

                  "Distribution  Date"  shall mean  January  20,  1999,  and the
twentieth  day of each month  thereafter,  or if such day is not a Business Day,
the next succeeding Business Day.
                  "DTC" shall mean The Depository Trust Company.

                  "Early Amortization Period" shall mean 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
has not been paid in full on such  date,  and  ending on the  earlier of (i) the
date on which the Class A Invested  Amount and the Class B Invested  Amount have
been paid in full and (ii) the Scheduled Series 1998-3 Termination Date.

                  "Enhancement"   shall  mean,  with  respect  to  the  Class  A
Securities,  the Policy and the Interest Rate Cap for the benefit of the Class A
Securityholders and the subordination of the Class B Invested Amount.

                  "Excess Finance Charge  Collections"  shall mean, with respect
to any Business Day, as the context requires, either (x) the amount described in
subsection  4.9(a)(xiii)  of  the  Agreement  allocated  to  the  Series  1998-3
Securities but available to cover shortfalls in amounts paid from Finance Charge
Collections  for other Series,  if any, or (y) the  aggregate  amount of Finance
Charge Collections  allocable to other Series in excess of the amounts necessary
to make required  payments with respect to such Series, if any, and available to
cover shortfalls with respect to the Series 1998-3 Securities.

                  "Excess  Spread  Percentage"  shall  mean with  respect to any
Monthly  Period the excess of the Portfolio  Yield for such Monthly  Period over
the Base Rate as determined at the close of business on the Distribution Date in
such Monthly Period;  provided,  however, that with respect to the December 1998
Monthly  Period for purposes of  determining  the Excess Spread  Percentage  the
Available  Series 1998-3  Finance Charge  Collections  shall include the initial
deposit of  $3,931,354.17  to the Interest  Funding  Account made on the Closing
Date pursuant to subsection 4.5(a) of the Agreement.

                  "Expected Final Payment Date" shall mean the May 2002
Distribution Date.

                  "FASIT" shall have the meaning specified in Section 16 of this
Series Supplement.

                  "Fixed/Floating  Percentage"  shall mean for any  Business Day
the percentage equivalent of a fraction,  the numerator of which is the Invested
Amount 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 amount 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;  provided,  however,  that,  on and  after  the  Pay Out
Commencement  Date,  with respect to the  allocations  of Collections of Finance
Charge  Receivables,  the numerator used in the above  calculation  shall be the
Adjusted  Invested  Amount  as of the  day  immediately  preceding  the  Pay Out
Commencement Date.

                  "Floating  Percentage" shall mean for any Business Day the sum
of the applicable  Class A Floating  Percentage and Class B Floating  Percentage
for such Business Day.

                  "Guaranteed Distributions" shall have the meaning specified in
Section 11.1 of the Agreement.


                  "Initial  Invested  Amount"  shall mean an amount equal to the
sum of (i) the  Class A  Initial  Invested  Amount  and (ii) the Class B Initial
Invested Amount.

                  "Insurance   Agreement"   shall   mean   the   Insurance   and
Reimbursement  Agreement,  dated as of December 4, 1998 among the  Insurer,  the
Trustee, the Servicer and the Transferor.

                  "Insurer"  shall mean MBIA Insurance  Corporation,  a New York
domiciled insurance company.

                  "Interest  Accrual  Period"  shall  mean,  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  and  Servicing  Fee  Deficiency"  shall mean,  with
respect to any Monthly  Period,  an amount equal to the excess of (a) the sum of
the Class A Monthly  Interest for the Interest  Accrual Period beginning in such
Monthly Period, the Carryover Class A Monthly Interest and the Servicing Fee for
such  Monthly  Period  over  (b) the  Available  Series  1998-3  Finance  Charge
Collections applied to the payment thereof pursuant to subsections 4.9(a)(i) and
(ii) of the Agreement,  the amount of Transferor  Finance Charge Collections and
Excess Finance Charge Collections  allocated thereto pursuant to Section 4.10 of
the  Agreement,  the amount of  Redirected  Principal  Collections  applied with
respect  thereto  pursuant  to  Section  4.14 of the  Agreement,  the  amount of
Principal  Funding  Account  Investment  Proceeds  applied with respect  thereto
pursuant to subsection  4.17(b) of the Agreement and amounts  withdrawn from the
Accumulation Period Reserve Account and applied with respect thereto pursuant to
subsection 4.18(c) of the Agreement.

                  "Interest  Rate  Caps"  shall  mean  the  interest  rate  caps
provided  pursuant to Cap Agreements by one or more Cap Providers to the Trustee
on behalf of any of the Securityholders which shall entitle the Trust to receive
monthly  payments equal to the product of (i) the positive  difference,  if any,
between LIBOR in effect for each applicable  Interest  Accrual Period and 9.25%,
(ii) the notional  amount of such  interest rate cap and (iii) the actual number
of days in the Interest Period divided by 360.

                  "Invested  Amount"  shall mean,  when used with respect to any
Business  Day, an amount equal to the sum of (a) the Class A Invested  Amount as
of such  Business  Day and (b) the Class B Invested  Amount as of such  Business
Day.

                  "Investment Earnings" shall mean, with respect to any Business
Day, the  investment  earnings on amounts on deposit in (i) the Payment  Reserve
Account,  deposited in the Collection  Account  pursuant to subsection  4.16(c),
(ii) the Principal Funding Account, deposited in the Collection Account pursuant
to  subsection  4.17(b)  and  (iii) the  Accumulation  Period  Reserve  Account,
deposited in the Collection Account pursuant to subsection 4.18(b).

                  "Investor  Securities"  shall mean the Class A Securities  and
the Class B Security.

                  "Investor  Percentage"  shall mean,  for any Business Day, (a)
with respect to Finance  Charge  Collections  prior to the Pay Out  Commencement
Date,  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  on and  after  the Pay Out  Commencement  Date and
Principal   Collections  during  the  Amortization  Period,  the  Fixed/Floating
Percentage.

                  "Investor  Securityholder"  shall mean the Holder of record of
an Investor Security of Series 1998-3.

                  "LIBOR" shall mean, as of any LIBOR  Determination  Date,  the
London interbank offered quotations for one-month Dollar deposits  determined by
the Trustee for each Interest  Accrual Period in accordance  with the provisions
of Section 4.15 of the Agreement.

                  "LIBOR  Determination Date" shall mean the second Business Day
prior  to the  commencement  of each  Interest  Accrual  Period  beginning  with
Interest  Accrual  Period  commencing  in January  1999.  For  purposes  of this
definition,  a Business Day is any day on which banks in London and New York are
open for the transaction of international business.


                  "Minimum Retained Percentage" shall mean 2%.

                  "Minimum  Transferor  Percentage"  shall  mean  0%;  provided,
however, that in certain circumstances such percentage may be increased.

                  "Monthly  Period"  shall  have the  meaning  specified  in the
Agreement,  except  that the first  Monthly  Period  with  respect to the Series
1998-3  Securities  shall begin on and include the Closing Date and shall end on
and include December 31, 1998.

                  "Negative  Carry Amount"  shall have the meaning  specified in
subsection 4.10(a) of the Agreement.

                  "Paired Series" shall have the meaning specified in Section 17
of this Series Supplement.

                  "Pay Out  Commencement  Date"  shall  mean the date on which a
Trust Pay Out Event is deemed to occur  pursuant to Section 9.1 of the Agreement
or a Series  1998-3  Pay Out Event is deemed to occur  pursuant  to Section 8 of
this Series Supplement.

                  "Paying Agent" shall mean,  for the Series 1998-2  Securities,
initially The Bank of New York and, in certain limited circumstances, the Banque
Generale du Luxembourg, S.A.

                  "Payment Reserve Account" shall have the meaning  specified in
subsection 4.16(a) of the Agreement.

                  "Policy" shall mean the Financial Guaranty Insurance Policy
issued by the Insurer.

                  "Portfolio  Adjusted  Yield"  shall mean,  with respect to any
Monthly Period,  the average of the  percentages  obtained for each of the three
preceding  Monthly  Periods by subtracting the Base Rate for such Monthly Period
from the Portfolio Yield for such Monthly Period.

                  "Portfolio Yield" shall mean for the Series 1998-3 Securities,
with respect to any Monthly Period,  the annualized  percentage  equivalent of a
fraction,  the numerator of which is an amount equal to the sum of the aggregate
amount of Available  Series 1998-3 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 and amounts  withdrawn from the
Accumulation Period Reserve Account, if any, with respect to such Monthly Period
calculated on a cash basis,  minus the aggregate  Series Default Amount for such
Monthly Period and the Series 1998-3 Percentage of any Adjustment Payments which
the  Transferor is required but fails to make pursuant to the Agreement for such
Monthly  Period,  and the  denominator  of which is the average  daily  Invested
Amount;  provided,  however,  that Excess Finance Charge Collections applied for
the benefit of the Series 1998-3  Securityholders  may be added to the numerator
if the Transferor  shall have provided ten Business Days prior written notice of
such action to each  Rating  Agency and the  Transferor,  the  Servicer  and the
Trustee  shall have received  notification  in writing that such action will not
result in Standard & Poor's  reducing or withdrawing its then existing rating of
the Investor Securities (without giving effect to the Policy) of any outstanding
Series or Class with respect to which it is a Rating Agency.

                  "Potential  Class  A  Charge-Offs"   shall  have  the  meaning
specified in subsection 4.13(b) of the Agreement.

                  "Principal  Funding  Account" shall have the meaning set forth
in subsection 4.17 of the Agreement.

                  "Principal  Funding Account  Balance" shall mean, with respect
to any date of  determination  during the  Accumulation  Period,  the  principal
amount,  if any,  on deposit in the  Principal  Funding  Account on such date of
determination.

                  "Principal  Funding Account  Investment  Proceeds" shall mean,
with respect to each Interest Accrual Period during the Accumulation Period, the
investment earnings on funds on deposit in the Principal Funding Account (net of
investment losses and expenses) for such Interest Accrual Period.

                  "Principal  Shortfalls" shall mean on any Business Day (x) for
Series 1998-3, (i) during the Accumulation  Period, the amount, if any, by which
the Controlled  Deposit Amount for the Transfer Date  immediately  following the
then  current  Monthly  Period  exceeds  the total of the amounts  described  in
clauses (v),  (w), (x) and (y) of  subsection  4.9(c)(i),  and (ii) at all other
times, the Invested Amount of the class then receiving  principal payments after
the  application  of Principal  Collections  on such Business Day or (y) for any
other  Series the amounts  specified  as such in the  Supplement  for such other
Series.

                  "QIB" shall mean a "qualified  institutional buyer" within the
meaning of Rule 144A under the Securities Act.

                  "Qualified  Substitute  Arrangement" shall mean an arrangement
in addition to or in  substitution  for any prior interest rate cap  arrangement
satisfactory to the Rating Agencies.

                  "Rating Agencies" shall mean Standard & Poor's and Moody's.

                  "Redirected  Principal  Collections"  shall  have the  meaning
specified in Section 4.14 of the Agreement.

                  "Reference  Banks"  shall mean four major  banks in the London
interbank market selected by the Trustee.

                  "Reimbursement   Required   Amount"  shall  have  the  meaning
specified in subsection 4.01(b) of the Agreement.


                  "Replacement  Event"  shall  have  the  meaning  specified  in
subsection 11(c) of this Series Supplement.

                  "Replacement  Interest  Rate  Cap"  shall  mean  one  or  more
Interest Rate Caps,  which in combination with all other Interest Rate Caps then
in effect,  after giving  effect to any planned  cancellations  of any presently
outstanding Interest Rate Caps satisfies the Transferor's  covenant contained in
Section 3A of this Series Supplement to maintain Interest Rate Caps.

                  "Required  Accumulation  Factor  Number"  shall  be equal to a
fraction, rounded upwards to the nearest whole number, the numerator of which is
one and the  denominator  of  which is equal  to the  lowest  monthly  principal
payment  rate on the  Receivables,  expressed  as a  decimal,  for the 12 months
preceding the date of such calculation.

                  "Required Amount" shall have the meaning specified in
subsection 4.10(b) of the Agreement.

                  "Required  Reserve Account Amount" shall mean, for any date on
or after the Reserve  Account  Funding  Date an amount equal to (a) 0.50% of the
Class A 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 (i) provided the  Servicer  and the Trustee with  evidence  that the Rating
Agency Condition has been satisfied and (ii) 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.

                  "Reserve  Account Funding Date" shall mean the earliest of (a)
the first day of the third  Monthly  Period  preceding the first full day of the
Accumulation  Period;  (b) the Determination Date occurring in the first Monthly
Period for which the  Portfolio  Adjusted  Yield is less than 2.0%,  but in such
event the Reserve  Account  Funding Date shall not be required to occur  earlier
than the first day of the Monthly Period which  commences 12 months prior to the
first full day of the Accumulation  Period; (c) the Determination Date occurring
in the first Monthly Period for which the Portfolio  Adjusted Yield is less than
3.0%, but in such event the Reserve  Account  Funding Date shall not be required
to occur  earlier  than the first day of the Monthly  Period  which  commences 6
months  prior to the  first  full  day of the  Accumulation  Period;  or (d) the
Determination Date occurring in the first Monthly Period for which the Portfolio
Adjusted Yield is less than 3.5%, but in such event the Reserve  Account Funding
Date shall not be  required to occur  earlier  than the first day of the Monthly
Period which commences 4 months prior to the first full day of the  Accumulation
Period.

                  "Revolving  Period"  shall mean the period from and  including
the Closing Date to, but not including,  the  Amortization  Period  Commencement
Date.

                  "Scheduled Series 1998-3 Termination Date" shall mean the
April 2006 Distribution Date.

                  "Series  1998-3"  shall mean the  Series of the Metris  Master
Trust represented by the Series 1998-3 Securities.

                  "Series 1998-3 Pay Out Event" shall have the meaning specified
in Section 8 of this Series Supplement.

                  "Series  1998-3   Percentage"  shall  mean,  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 relating to all other Series then outstanding.

                  "Series 1998-3  Securities"  shall mean the Class A Securities
and the Class B Securities.

                  "Series 1998-3 Securityholder" shall mean the holder of record
of any Series 1998-3 Security.

                  "Series  1998-3  Securityholders'  Interest"  shall  have  the
meaning specified in Section 4.4 of the Agreement.

                  "Series  1998-3  Termination  Date"  shall mean the earlier to
occur of (i) the day after the  Distribution  Date on which  the  Series  1998-3
Securities and amounts owing to the Insurer  hereunder are paid in full, or (ii)
the Scheduled Series 1998-3 Termination Date.

                  "Series  Default  Amount"  shall  mean,  with  respect to each
Business  Day, an amount equal to the product of the Default  Amount  identified
since the prior reporting date and the Floating  Percentage  applicable for such
Business Day.

                  "Series Servicing Fee Percentage" shall mean 2.00% per annum.

                  "Servicing Fee" shall mean for any Monthly  Period,  an amount
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 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.

                  "Shared  Principal  Collections"  shall  mean,  as the context
requires, either (a) the amount allocated to the Series 1998-3 Securities which,
in accordance  with  subsections  4.9(b) and 4.9(c)(v) of the Agreement,  may be
applied in  accordance  with Section  4.3(d) of the Agreement or (b) the amounts
allocated to the investor securities of other Series which the applicable Series
Supplements  for such  Series  specify  are to be treated  as "Shared  Principal
Collections" and which may be applied to cover Principal Shortfalls with respect
to the Series 1998-3 Securities.

                  "Spread Account" shall have the meaning specified in the
Insurance Agreement.

                  "Spread Account Maximum" shall have the meaning specified in
the Insurance Agreement.

                  "Stated Class B Amount" shall mean the greater of (i) zero and
(ii) a number rounded to the nearest Dollar equal to the product of 9.89 percent
and the Class A Adjusted Invested Amount;  provided,  however,  that in no event
shall the Stated  Class B Amount be less than  $16,483,517,  except  that if the
Class A Adjusted  Invested  Amount is equal to zero,  the Stated  Class B Amount
shall be zero; and provided  further that during any Early  Amortization  Period
the  Stated  Class B  Amount  shall  be  equal  to the  Stated  Class  B  Amount
immediately preceding the commencement of the Early Amortization Period.

                  "Termination Payment Date" shall mean the earlier of the first
Distribution  Date  following the  liquidation  or sale of the  Receivables as a
result of an Insolvency  Event and the occurrence of the Scheduled Series 1998-3
Termination Date.

                  "Transferor  Finance  Charge  Collections"  shall  mean on any
Business Day the product of (a) the Finance Charge Collections for such Business
Day, (b) the Transferor Percentage and (c) the Series 1998-3 Percentage.

                  "Transferor   Retained   Securities"   shall   mean   investor
securities of any Series,  which may include the Class B  Securities,  which the
Transferor  retains,  but  only  to the  extent  that  and  for so  long  as the
Transferor is the Holder of such Securities.

                  "Transferor  Retained Finance Charge  Collections"  shall mean
with respect to each  Business Day other than a Default  Recognition  Date,  the
amount specified in subsection 4.9(a)(xiii) of the Agreement.

                  "Weighted  Average Invested Amount" shall mean 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"  shall  mean  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.

                  SECTION 3.  Reassignment  Terms. The Series 1998-3  Securities
shall be subject to termination  by the Transferor at its option,  in accordance
with  the  terms  specified  in  subsection  12.2(a)  of the  Agreement,  on any
Distribution  Date on or  after  the  Distribution  Date on  which  the  Class A
Invested  Amount  would be reduced to an amount less than or equal to 10% of the
highest Class A Invested Amount during the Revolving Period;  provided, that all
amounts  due and owing to the  Insurer  and  unreimbursed  draws on the  Policy,
together  with  interest  thereon,  have been  paid.  The  deposit  required  in
connection with any such  termination and final  distribution  shall be equal to
the unpaid Class A Invested Amount plus accrued and unpaid interest on the Class
A Securities  through the day prior to the Distribution  Date on which the final
distribution  occurs,  in each case after giving  effect to any payments on such
date.

                  SECTION 3A.  Conveyance  of Interest in Interest Rate Cap; Cap
Proceeds  Account.  (a) The Transferor  hereby  covenants and agrees that, on or
prior to the  issuance  of the Class A  Securities,  it shall  obtain and at all
times  prior to the close of  business  on the Series  1998-2  Termination  Date
maintain one or more Interest Rate Caps whose  notional  amounts singly or taken
as a group  equal or  exceed  the  Class A  Outstanding  Principal  Amount.  The
Transferor  hereby assigns,  sets-over,  conveys,  pledges and grants a security
interest  and lien (free and clear of all other  Liens) to the  Trustee  for the
benefit of the Series 1998-2 Securityholders,  in all of the Transferor's right,
title  and  interest  now  existing  or  hereafter  arising  in and  to the  Cap
Agreements and the Interest Rate Caps arising thereunder,  together with the Cap
Proceeds Account and all other proceeds thereof,  as collateral security for the
benefit of the Series 1998-2  Securityholders.  The  Transferor  hereby  further
agrees to execute all such instruments,  documents and financing  statements and
take all such  further  action  requested by the Trustee to evidence and perfect
the assignment of the Cap Agreements and the Interest Rate Caps pursuant to this
Section 3A. The Transferor  agrees that each Interest Rate Cap shall provide for
payments  to the  Trustee  and that the  Trust's  interest  in  respect  of such
payments shall be deposited into the Cap Proceeds Account.

                  (b)  The  Trustee,  for  the  benefit  of  the  Series  1998-2
Securityholders,  shall establish and maintain with the Trustee,  in the name of
the  Trustee,  on behalf of the  Securityholders,  a  certain  segregated  trust
account (the "Cap Proceeds Account").  All amounts paid pursuant to the Interest
Rate Caps or any Qualified  Substitute  Arrangement  on any Business Day (a "Cap
Settlement  Date") shall be deposited in the Cap Proceeds  Account.  Any amounts
paid pursuant to the Interest Rate Caps or any Qualified Substitute  Arrangement
on the  Transfer  Date in any Monthly  Period  shall be treated for all purposes
herein,  including  application  in  accordance  with  subsection  4.9(a) of the
Agreement,  as if  they  had  been  received  on the  last  Business  Day of the
preceding Monthly Period. Funds in the Cap Proceeds Account shall be invested at
the direction of the Servicer,  in Cash  Equivalents  with  maturities not later
than the next succeeding Business Day. Any earnings on such invested funds shall
be deposited and held in the Cap Proceeds Account and applied in the same manner
and priority as payments pursuant to the Interest Rate Caps.

                  (c) In  the  event  that  the  Cap  Provider  defaults  in its
obligation to make a payment to the Trustee under one or more Cap  Agreements on
any Cap  Settlement  Date, the Trustee shall make a demand on such Cap Provider,
or any guarantor, if applicable, demanding payment by 12:30 p.m., New York time,
on such date.  The  Trustee  shall give notice to the  Securityholders  upon the
continuing  failure by any Cap Provider to perform its obligation during the two
Business Days  following a demand made by the Trustee on such Cap Provider,  and
shall take such action with respect to such  continuing  failure  directed to be
taken by the Securityholders.

                  (d) In the event that the Cap Provider is downgraded below the
rating required by a Rating Agency,  then within 30 days after receiving  notice
of such decline in the creditworthiness of the Cap Provider as determined by the
Rating  Agencies,   either  (x)  the  Cap  Provider,   with  the  prior  written
confirmation of the Rating Agencies that such arrangement will not result in the
reduction or withdrawal of the rating of the Class A Securities  (without giving
effect to the Policy) will enter into an arrangement  the purpose of which shall
be to  assure  performance  by the Cap  Provider  of its  obligations  under the
Interest  Rate Cap; or (y) the Servicer  shall at its option either (i) with the
prior  written  confirmation  of the Rating  Agencies  that such action will not
result in a reduction  or  withdrawal  of the rating of the Class A  Securities,
cause the Cap Provider to pledge securities in the manner provided by applicable
law which  shall be held by the  Trustee or its agent free and clear of the Lien
of any third party, in a manner conferring on the Trustee a perfected first Lien
in such  securities  securing the Cap Provider's  performance of its obligations
under the  applicable  Interest  Rate Cap, or (ii)  provided  that a Replacement
Interest Rate Cap or Qualified  Substitute  Arrangement meeting the requirements
of Section 3A(e) has been  obtained,  direct the Trustee (A) to provide  written
notice to the Cap Provider of its intention to terminate the applicable Interest
Rate Cap within such 30-day period and (B) to terminate the applicable  Interest
Rate Cap within such 30-day period,  to request the payment to it of all amounts
due to the Trust under the applicable  Interest Rate Cap through the termination
date and to deposit any such amounts so received,  on the day of receipt, to the
Cap Proceeds  Account for the benefit of the Class A  Securityholders,  or (iii)
establish any other  arrangement  (including an arrangement or  arrangements  in
addition to or in substitution for any prior arrangement made in accordance with
the provisions of this Section 3A(d))  satisfactory  to the Rating Agencies such
that the Rating  Agencies  will not reduce or withdraw the rating of the Class A
Securities  (without  giving  effect to the  Policy)  (a  "Qualified  Substitute
Arrangement");  provided, however, that in the event at any time any alternative
arrangement established pursuant to clause (x) or (y)(i) or (y)(iii) above shall
cease to be  satisfactory  to the Rating  Agencies  then the  provisions of this
Section  3A(d)  shall again be applied and in  connection  therewith  the 30-day
period referred to above shall commence on the date the Servicer receives notice
of such cessation or termination, as the case may be.

                  (e) Unless an alternative  arrangement  pursuant to clause (x)
or (y)(i) of Section 3A(d) is being established, the Servicer shall use its best
efforts  to  obtain a  Replacement  Interest  Rate Cap or  Qualified  Substitute
Arrangement  meeting the  requirements  of this Section  3A(e) during the 30-day
period  referred  to in Section  3A(d).  The  Trustee  shall not  terminate  the
Interest Rate Cap unless,  prior to the expiration of the 30-day period referred
to in said Section 3A(d), the Servicer delivers to the Trustee (i) a Replacement
Interest  Rate  Cap or  Qualified  Substitute  Arrangement,  (ii) to the  extent
applicable,  an Opinion of Counsel as to the due  authorization,  execution  and
delivery and validity and  enforceability of such Replacement  Interest Rate Cap
or Qualified Substitute Arrangement, as the case may be, and (iii) a letter from
each of the Rating Agencies confirming that the termination of the Interest Rate
Cap and its  replacement  with such  Replacement  Interest Rate Cap or Qualified
Substitute  Arrangement  will not  adversely  affect  its  rating of the Class A
Securities (without giving effect to the Policy).

                  (f) The  Servicer  shall  notify  the  Trustee  and the Rating
Agencies  within five Business Days after  obtaining  knowledge  that the senior
unsecured  debt rating of the Interest  Rate Cap Provider has been  withdrawn or
reduced by either of the Rating Agencies.

                  (g)  Notwithstanding  the  foregoing,  the Servicer may at any
time obtain a Replacement Interest Rate Cap, provided that the Servicer delivers
to the Trustee (i) an Opinion of Counsel as to the due authorization,  execution
and delivery and validity and  enforceability of such Replacement  Interest Rate
Cap and (ii) a letter  from  each of the  Rating  Agencies  confirming  that the
termination of the then current  Interest Rate Cap and its replacement with such
Replacement  Interest Rate Cap will not adversely affect its rating of the Class
A Securities (without giving effect to the Policy).

                  (h)  The  Trustee,  on  behalf  of the  Securityholders,  upon
notification from the Servicer shall, sell all or a portion of the Interest Rate
Caps subject to the following conditions having been met:

                           (x) the Aggregate  Interest Rate Caps Notional Amount
         after  giving  effect to such sale  shall  equal or exceed  the Class A
         Outstanding  Principal  Amount as of the date of such sale after giving
         effect to all payments and allocations made pursuant to this Agreement;

                           (y) such sale will not  result  in a  downgrading  or
         withdrawal of the then current  rating on the Class A Securities by the
         Rating Agencies; and

                           (z) the minimum  notional amount  denomination of any
Interest Rate Cap to be sold is $500,000.

                  The  Servicer  shall have the duty of  obtaining a fair market
value  price for the sale of the Trust's  rights  under any  Interest  Rate Cap,
notifying  the Trustee of  prospective  purchasers  and bids,  and selecting the
purchaser  of such  Interest  Rate Cap. The Trustee upon receipt of the purchase
price in the  Collection  Account shall execute all  documentation  necessary to
effect the transfer of the Trust's  rights  under the  Interest  Rate Cap and to
release the Lien of the Trustee on the  Interest  Rate Cap to the extent of such
sale and proceeds thereof.

                  Funds  deposited in the  Collection  Account in respect of the
sale of all or a portion of an Interest  Rate Cap shall be applied as  Principal
Collections  allocable  to  Series  1998-2  and  shall  be  applied  on the next
Distribution  Date in accordance with subsections  4.7(a),  (b), (c) and (d) and
4.9(b), (c) and (e).



<PAGE>


                  SECTION  4.   Delivery  and  Payment  for  the  Series  1998-3
Securities.   The  Transferor  shall  execute  and  deliver  the  Series  1998-3
Securities to the Trustee for  authentication  in accordance with Section 6.1 of
the Agreement. The Trustee shall deliver the Series 1998-3 Securities to or upon
the order of the Transferor when authenticated in accordance with Section 6.2 of
the Agreement.

                  SECTION  5.  Form of  Delivery  of Series  1998-3  Securities;
Denominations.  (a) The Class A  Securities,  shall be delivered  as  Book-Entry
Securities  as provided in Sections 6.1 and 6.10 of the  Agreement.  The Class A
Securities  shall be issued in  minimum  denominations  of $1,000  and  integral
multiples  thereof.  The Class B Security  shall be  delivered  as a  Registered
Security as provided in Section 6.1 of the Agreement.

                  (b) The  Depositary  for  Series  1998-3  shall be DTC and the
Class A Securities shall be initially  registered in the name of Cede & Co., its
nominee, and will initially be held by the Trustee as custodian for DTC.

                  SECTION 6. Article IV of Agreement.  Sections 4.1, 4.2 and 4.3
of the  Agreement  shall read in their  entirety as  provided in the  Agreement.
Article IV of the Agreement (except for Sections 4.1, 4.2 and 4.3 thereof) shall
read in its  entirety  as  follows  and shall be  applicable  only to the Series
1998-3 Securities:




<PAGE>


                                   ARTICLE IV

                          RIGHTS OF SECURITYHOLDERS AND
                    ALLOCATION AND APPLICATION OF COLLECTIONS

                  SECTION  4.4.  Rights of  Securityholders.  The Series  1998-3
Securities shall represent undivided interests in the Trust, including the right
to receive,  to the extent necessary to make the required  payments with respect
to such Series 1998-3  Securities  at the times and in the amounts  specified in
this Agreement,  (a) the Floating  Percentage and the Fixed/Floating  Percentage
(as  applicable  from time to time) of  Collections  (including  Finance  Charge
Collections)  available in the Collection  Account,  (b) funds  allocable to the
Series 1998-3 Securities on deposit in the Excess Funding Account,  (c) funds on
deposit in the Interest Funding Account,  the Principal  Account,  the Principal
Funding  Account,  the  Accumulation  Period Reserve  Account,  the Distribution
Account, the Cap Proceeds Account and the Payment Reserve Account and (d) in the
case of Class A  Securityholders  only,  the proceeds of any draws on the Policy
(for such Series, the "Series 1998-3  Securityholders'  Interest").  The Class B
Securities shall be subordinated to the Class A Securities. Except in connection
with the payment of Class B Excess Amounts, the Class B Securities will not have
the right to receive payments of principal until the Class A Invested Amount has
been paid in full.

                  SECTION 4.5.  Collections and Allocation; Payments on
Exchangeable Transferor Security.

                  (a)  Collections and  Allocations.  The Servicer will apply or
will  instruct  the  Trustee  to apply all funds on  deposit  in the  Collection
Account  and  the  Excess  Funding  Account   allocable  to  the  Series  1998-3
Securities,  and all funds on  deposit  in the  Interest  Funding  Account,  the
Principal Account,  the Cap Proceeds Account, the Principal Funding Account, the
Accumulation  Period Reserve Account,  the Distribution  Account and the Payment
Reserve Account,  as described in this Article IV. On each Business Day, (i) the
amount  of  Finance  Charge  Collections  available  in the  Collection  Account
allocable to the Series 1998-3 Securities shall be determined by multiplying the
aggregate amount of such Finance Charge  Collections by (x) prior to the Pay Out
Commencement  Date,  the  Floating  Percentage  and (y) on and after the Pay Out
Commencement Date, the Fixed/Floating  Percentage,  (ii) the amount of Principal
Collections  available in the Collection  Account allocable to the Series 1998-3
Securities  shall be determined  by  multiplying  the  aggregate  amount of such
Principal   Collections  by  (x)  during  the  Revolving  Period,  the  Floating
Percentage  and  (y)  during  any  Amortization   Period,   the   Fixed/Floating
Percentage,  and (iii) the  Receivables in Defaulted  Accounts  allocable to the
Series 1998-3  Securities  shall be determined by multiplying the Default Amount
by the  Floating  Percentage.  In addition,  on the Closing Date the  Transferor
shall  make  a  deposit  to the  Interest  Funding  Account  in  the  amount  of
$3,931,354.17  to be allocated to the Series  1998-3  Securities  and applied as
Available Series 1998-3 Finance Charge Collections in accordance with subsection
4.9(a) of the Agreement.

                  (b)  Payments  to the  Holder of the  Exchangeable  Transferor
Security.  On each Business Day, the Servicer shall allocate and pay Collections
in  accordance  with the Daily Report with  respect to such  Business Day to the
Holder of the  Exchangeable  Transferor  Security in accordance  with subsection
4.3(b) of the Agreement;  provided,  however, that such amounts shall be applied
in accordance with Section 4.10 hereof to the extent specified therein.

                  Notwithstanding the foregoing and any other provisions of this
Supplement,  amounts payable to the Transferor 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.

                  SECTION 4.6.  Determination  of Interest for the Series 1998-3
Securities.  The amount of monthly  interest  (the  "Class A Monthly  Interest")
which shall accrue for the benefit of the Class A Securities with respect to any
Interest Accrual Period shall be an amount equal to the product of (i) the Class
A Interest Rate,  (ii) 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
and (iii) the Class A Outstanding  Principal  Amount as of the close of business
on the first day of such Interest  Accrual Period (or in the case of the initial
Distribution  Date,  an amount  equal to the  product of (u) the Class A Initial
Invested  Amount,  (v) 47  divided  by 360,  and (w) the Class A  Interest  Rate
determined on December 2, 1998).

                  On the Determination  Date preceding each  Distribution  Date,
the Servicer shall determine an amount (the "Class A Interest  Shortfall") equal
to the excess,  if any,  of (x) the Class A Monthly  Interest  for the  Interest
Accrual Period applicable to the Distribution Date over (y) the amount available
to be paid  to the  Class A  Securityholders  in  respect  of  interest  on such
Distribution  Date. If there is a Class A Interest Shortfall with respect to any
Distribution Date, an additional amount ("Class A Additional Interest") shall be
payable  as  provided  herein  with  respect to the Class A  Securities  on each
Distribution  Date  following  such  Distribution  Date,  to and  including  the
Distribution  Date on which such Class A Interest  Shortfall  is paid to Class A
Securityholders,  equal to the product of (i) the Class A Interest Rate,  (ii) 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 and (iii) such Class
A Interest Shortfall remaining unpaid.  Notwithstanding anything to the contrary
herein,  Class A Additional  Interest shall be payable or distributed to Class A
Securityholders only to the extent permitted by applicable law.

                  SECTION  4.7.  Determination  of  Principal  Amounts.  (a) The
amount  of  principal   (the  "Class  A  Principal")   distributable   from  the
Distribution Account or available for deposit into the Principal Funding Account
with respect to the Class A Securities for each  Distribution  Date with respect
to the  Amortization  Period  shall be equal to the  least of (i) the  Available
Series 1998-3  Principal  Collections  on deposit in the Principal  Account with
respect to the  related  Transfer  Date,  (ii) for each  Distribution  Date with
respect  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.

                  (b)  The  amount  of  principal   (the  "Class  B  Principal")
distributable  from  the  Distribution  Account  with  respect  to the  Class  B
Securities  for each  Distribution  Date,  beginning  with the Class B Principal
Payment  Commencement  Date, or, in the case of  distributions of Class B Excess
Amounts,  on each  Distribution  Date during the Accumulation  Period,  shall be
equal to the lesser of (i) the  Available  Series 1998-3  Principal  Collections
remaining  on deposit  in the  Principal  Account  with  respect to the  related
Transfer Date after application  thereof to Class A Principal,  if any, (ii) the
Class  B  Invested  Amount  on such  Transfer  Date  and  (iii)  in the  case of
distributions of Class B Excess Amounts, the Class B Excess Amount.

                  SECTION 4.8. Shared  Principal  Collections.  Shared Principal
Collections  allocated to Available Series 1998-3 Principal  Collections for the
Series  1998-3  Securities  and to be applied to Class A  Principal  and Class B
Principal pursuant to subsection  4.9(c)(i)(z) of the Agreement for any Business
Day with  respect to the  Amortization  Period shall mean an amount equal to the
product of (x) Shared Principal Collections for all Series for such Business Day
and (y) a fraction,  the numerator of which is the  Principal  Shortfall for the
Series 1998-3  Securities for such Business Day and the  denominator of which is
the aggregate  amount of Principal  Shortfalls  for all Series for such Business
Day. For any Business Day with respect to the Revolving Period, Shared Principal
Collections  allocated to Available Series 1998-3 Principal  Collections for the
Series 1998-3 Securities shall be zero.



<PAGE>


                  SECTION 4.9.  Application of Funds.  (a) On each Business Day,
the  Servicer  shall  deliver  to the  Trustee a Daily  Report in which it shall
instruct the Trustee to withdraw,  and the Trustee,  acting in  accordance  with
such  instructions,  shall  withdraw  from the  Collection  Account  and the Cap
Proceeds  Account,  to the  extent  of  the  sum of (w)  prior  to the  Pay  Out
Commencement  Date,  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, available in the Collection Account or, on and after the Pay Out
Commencement  Date, 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  by not  made in a prior
Monthly Period,  available in the Collection Account, (x) Investment Earnings on
deposit in the Collection Account, (y) 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,  and (z) the Cap Receipt Amount,  if any, for such
Business  Day  (the  "Available  Series  1998-3  Finance  Charge   Collections";
provided,  that with  respect to the Closing  Date the amount  deposited  by the
Transferor into the Interest  Funding Account  pursuant to subsection  4.5(a) of
the Agreement  shall also  constitute  Available  Series 1998-3  Finance  Charge
Collections)  the amounts  required to be withdrawn from the Collection  Account
pursuant to subsections 4.9(a)(i) through 4.9(a)(xiii) of the Agreement.

                           (i) Class A Monthly  Interest.  On each  Business Day
         during a  Monthly  Period,  the  Trustee,  acting  in  accordance  with
         instructions  from the  Servicer,  shall  withdraw  first  from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve Account,  and
         deposit into the Interest  Funding Account for distribution on the next
         Distribution Date to the Class A Securityholders,  to the extent of the
         Available  Series 1998-3 Finance Charge  Collections  for such Business
         Day, an amount equal to the lesser of (x) the  Available  Series 1998-3
         Finance Charge Collections and (y) the excess of (1) the sum of Class A
         Monthly  Interest for the  Interest  Accrual  Period  beginning in such
         Monthly Period and Carryover Class A Interest over (2) any amounts with
         respect thereto previously  deposited into the Interest Funding Account
         on any prior Business Day during such Monthly  Period.  Notwithstanding
         anything  to the  contrary  herein,  the portion of  Carryover  Class A
         Interest that constitutes Class A Additional  Interest shall be payable
         or  distributable  to  Class  A  Securityholders  only  to  the  extent
         permitted by applicable law.

                           (ii)  Investor  Servicing  Fee. On each Business Day,
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  and distribute to the Servicer,  to the
         extent  of any  Available  Series  1998-3  Finance  Charge  Collections
         remaining after giving effect to the withdrawals pursuant to subsection
         4.9(a)(i)  of the  Agreement,  an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-3 Finance Charge  Collections and
         (y) the excess of (i) the  Servicing  Fee for such Monthly  Period plus
         any unpaid  Servicing  Fees from prior  Monthly  Periods  over (ii) any
         amounts with respect  thereto  previously  distributed  to the Servicer
         during such Monthly Period.

                           (iii) Series  Default  Amount.  On each Business Day,
         first  if such day is the  Default  Recognition  Date  for the  related
         Monthly  Period,  the  Transferor  will  deposit (as  described  below)
         Transferor  Retained  Finance Charge  Collections for each prior day in
         the Current Monthly Period and second the Trustee, acting in accordance
         with instructions from the Servicer,  shall withdraw first from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve  Account,  to
         the extent of any Available  Series 1998-3 Finance  Charge  Collections
         remaining   after  giving  effect  to  the   withdrawals   pursuant  to
         subsections 4.9(a)(i) and (ii) of the Agreement, an amount equal to the
         lesser of (x) any such remaining Available Series 1998-3 Finance Charge
         Collections  and, if such day is the related Default  Recognition  Date
         for such Monthly  Period,  an amount equal to the aggregate  Transferor
         Retained  Finance  Charge  Collections  for each  prior day  during the
         related  Monthly  Period  and (y) the sum of (1) the  aggregate  Series
         Default Amount for such Business Day plus (2) the unpaid Series Default
         Amount for each previous Business Day during such Monthly Period,  such
         amount to be (A)  treated as Shared  Principal  Collections  during the
         Revolving Period,  and (B) treated as Available Series 1998-3 Principal
         Collections during the Amortization Period.

                           (iv) Adjustment Payment Shortfalls.  On each Business
         Day, the  Trustee,  acting in  accordance  with  instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-3 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through  (iii) of the  Agreement,  an amount equal to the lesser of (x)
         any such remaining  Available Series 1998-3 Finance Charge  Collections
         and  (y)  an  amount  equal  to the  Series  1998-3  Percentage  of any
         Adjustment  Payment which the  Transferor is required but fails to make
         pursuant to subsection 3.8(a) of the Agreement, such amount, (i) during
         the Revolving  Period,  to be treated as Shared Principal  Collections,
         and (ii) during the  Amortization  Period,  to be treated as  Available
         Series 1998-3 Principal Collections.

                           (v)  Reimbursement  of Class A  Charge-Offs.  On each
         Business Day, the Trustee,  acting in accordance with instructions from
         the Servicer, shall withdraw first from the Cap Proceeds Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-3 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (iv) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-3 Finance Charge  Collections and
         (y) the  unreimbursed  Class A Charge-Offs,  if any, will be applied to
         reimburse Class A Charge-Offs, such amount during the Revolving Period,
         to  be  treated  as  Shared  Principal  Collections,   and  during  the
         Amortization Period, to be treated as Available Series 1998-3 Principal
         Collections.

                           (vi)  Monthly  Premium.  On each  Business  Day,  the
         Trustee,  acting in accordance with the instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1998-3 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (v)  of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-3 Finance Charge  Collections and (y) the portion
         of  the  monthly  premium  with  respect  to  the  Policy  due  on  the
         Distribution  Date in the next  succeeding  Monthly Period that has not
         been  previously  deposited  in the Interest  Funding  Account plus any
         prior  monthly  premium with respect to the Policy that was due but not
         previously  deposited in the Interest Funding Account, and deposit such
         amount into the Interest  Funding Account for  distribution on the next
         succeeding Distribution Date to the Insurer.

                           (vii) Reimbursement of Policy Draws. On each Business
         Day, the Trustee,  acting in accordance with the instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-3 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (vi) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-3 Finance Charge  Collections and
         (y) the portion of the unreimbursed claims on the Policy, that have not
         been previously  deposited in the Interest Funding Account, and deposit
         such amount into the Interest  Funding Account for  distribution on the
         next succeeding Distribution Date to the Insurer.

                           (viii)  Spread  Account.  On each  Business  Day, the
         Trustee,  acting in accordance with the instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1998-3 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant to  subsections  4.9(a)(i)  through  (vii) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-3 Finance Charge  Collections and (y) the excess,
         if any,  of the Spread  Account  Maximum  over the amount on deposit in
         such Spread Account and deposit such amount into the Spread Account.

                           (ix) Payment to the Insurer.  On each  Business  Day,
         the  Trustee,  acting  in  accordance  with the  instructions  from the
         Servicer,  shall  withdraw  first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-3 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (viii) of the  Agreement,  an amount equal to the lesser of (x)
         any such remaining  Available Series 1998-3 Finance Charge  Collections
         and (y) the  portion of any other  amounts  required  to be paid to the
         Insurer  pursuant  to the  Insurance  Agreement  which  have  not  been
         previously  deposited in the Interest  Funding Account and deposit such
         amount in the Interest  Funding  Account for  distribution  on the next
         succeeding Distribution Date to the Insurer.

                           (x)  Reimbursement  of Class B  Charge-Offs.  On each
         Business Day, the Trustee,  acting in accordance with instructions from
         the Servicer, shall withdraw first from the Cap Proceeds Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and  then  from the  Payment  Reserve  Account,  to the  extent  of any
         Available  Series 1998-3 Finance  Charge  Collections  remaining  after
         giving  effect to the  withdrawals  pursuant to  subsections  4.9(a)(i)
         through (ix) of the Agreement, an amount equal to the lesser of (x) any
         such remaining  Available Series 1998-3 Finance Charge  Collections and
         (y) the  unreimbursed  amount by which the Class B Invested  Amount has
         been reduced on prior  Business Days pursuant to clauses (c) and (d) of
         the  definition of Class B Invested  Amount,  if any, such amount,  (i)
         during  the  Revolving  Period,  to  be  treated  as  Shared  Principal
         Collections,  and (ii) during the Amortization Period, to be treated as
         Available Series 1998-3 Principal Collections.

                           (xi)  Accumulation  Period Reserve  Account.  On each
         Business Day on and after the Reserve  Account  Funding Date, but prior
         to the date on which the Accumulation Period Reserve Account terminates
         pursuant to subsection 4.18(d) of the Agreement, the Trustee, acting in
         accordance with  instructions  from the Servicer,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1998-3 Finance Charge Collections  remaining after giving effect
         to the withdrawals pursuant to subsections 4.9(a)(i) through (x) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1998-3 Finance Charge  Collections and (y) the excess,
         if any, of the  Required  Reserve  Account  Amount  over the  Available
         Reserve  Account Amount and the Servicer shall deposit such amount,  if
         any, in the Accumulation Period Reserve Account.

                           (xii) Payment Reserve Account.  On each Business Day,
         the  Trustee,   acting  in  accordance  with   instructions   from  the
         Transferor,  shall withdraw first from the Cap Proceeds  Account to the
         extent of the Cap Receipt Amount and then from the  Collection  Account
         and then  from the  Payment  Reserve  Account,  and  distribute  to the
         Servicer,  to the extent of any Available  Series 1998-3 Finance Charge
         Collections  remaining after giving effect to the withdrawals  pursuant
         to subsections 4.9(a)(i) through (xi) of the Agreement, an amount equal
         to the lesser of (x) any such remaining Available Series 1998-3 Finance
         Charge  Collections and (y) the amount  designated by the Transferor in
         writing (which includes facsimile  transmission) in its instructions to
         the Trustee on such  Business Day and the Servicer  shall  deposit such
         amount, if any, in the Payment Reserve Account.

                           (xiii) Excess Finance Charge Collections. Any amounts
         remaining in the Cap Proceeds Account,  the Collection  Account and the
         Payment Reserve  Account,  to the extent of any Available Series 1998-3
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant  to  subsection  4.9(a)(i)  through  (xii) of the
         Agreement,  shall be treated as Excess Finance Charge Collections,  and
         the Servicer  shall direct the Trustee in writing on each  Business Day
         to withdraw such amounts from the Collection  Account and to first make
         such amounts available to pay to Securityholders of other Series to the
         extent  of   shortfalls,   if  any,   in   amounts   payable   to  such
         Securityholders from Finance Charge Collections allocated to such 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 pay to the Transferor to be
         treated as "Transferor  Retained Finance Charge  Collections,"  and, on
         each Default  Recognition  Date,  to pay any remaining  Excess  Finance
         Charge Collections to the Transferor.

Notwithstanding the foregoing, if on any Default Recognition Date the sum of the
amount of Available  Series 1998-3 Finance Charge  Collections  (including,  all
amounts on deposit in the  Payment  Reserve  Account)  and  Transferor  Retained
Finance  Charge  Collections  is less than the  Series  Default  Amount for such
Default  Recognition  Date,  the Servicer  shall apply amounts  deposited in the
Accumulation  Period Reserve  Account  pursuant to subsection  4.9(a)(xi) of the
Agreement  and the Spread  Account  pursuant to subsection  4.9(a)(viii)  of the
Agreement  during the then current  Monthly Period in accordance with subsection
4.9(a)(iii) of the Agreement to the extent of such shortfall.

                  (b) For  each  Business  Day  with  respect  to the  Revolving
Period,  the funds on  deposit  in the  Collection  Account to the extent of the
product of (i) the  Floating  Percentage  and (ii)  Principal  Collections  with
respect  to  such  Business  Day  (less  the  amount  of  Redirected   Principal
Collections  on  such  Business  Day)  will  be  treated  as  Shared   Principal
Collections  and applied,  pursuant to the written  direction of the Servicer in
the Daily  Report for such  Business  Day, as provided in Section  4.3(d) of the
Agreement.

                  (c) For each Business Day on and after the Amortization Period
Commencement  Date, the amount of funds on deposit in the Collection  Account or
the  Excess  Funding  Account  and other  accounts  as  described  below will be
distributed,  pursuant to the  written  direction  of the  Servicer in the Daily
Report for such Business Day in the following priority:

                           (i) an amount (not in excess of the Invested  Amount)
         equal to the sum of (v) the  product of the  Fixed/Floating  Percentage
         and Principal  Collections in the Collection  Account at the end of the
         preceding  Business Day (less the amount thereof  applied as Redirected
         Principal  Collections on such Business Day), (w) any amount on deposit
         in the Excess Funding Account allocated to the Series 1998-3 Securities
         on such  Business Day pursuant to subsection  4.9(d) of the  Agreement,
         (x) amounts to be paid pursuant to subsections  4.9(a)(iii),  (iv), (v)
         and (x) of the Agreement  from  Available  Series 1998-3 Finance Charge
         Collections and from amounts available pursuant to subsections  4.10(a)
         and (b),  4.14,  4.17(b) and 4.18(b),  (c) and (d) of the  Agreement on
         such  Business Day and (y) the amount of Shared  Principal  Collections
         allocated to the Series 1998-3  Securities  in accordance  with Section
         4.8 of the Agreement on such  Business Day, will be deposited  into the
         Principal Account;  provided,  however that with respect to any Monthly
         Period during the Controlled  Accumulation Period, the aggregate amount
         required to be  deposited  in the  Principal  Account  pursuant to this
         subsection 4.9(c)(i) shall not exceed the sum of the Controlled Deposit
         Amount and, at the option of the Transferor, the Class B Excess Amount.

                           (ii) an amount  equal to the  excess,  if any, of (A)
         the sum of the amounts  described in clauses  (i)(v) and (x) above over
         (B) the sum of the Class A Principal and the Class B Principal  will be
         treated as Shared  Principal  Collections  and  applied as  provided in
         subsection 4.3(d) of the Agreement.

                  (d) On the first Business Day of the Amortization Period funds
on deposit in the Excess  Funding  Account will be  deposited  in the  Principal
Account  to the  extent of the  lesser of (x) the  Invested  Amount  and (y) the
product  of (i) the  amount on  deposit  in the  Excess  Funding  Account at the
beginning of the Amortization Period and (ii) a fraction, the numerator of which
is equal to the Invested Amount and the denominator of which is equal to the sum
of the invested amounts of all Series in amortization periods on such day.

                  SECTION  4.10.  Coverage  of  Required  Amount  for the Series
1998-3  Securities.  (a) To the extent  that any  amounts  are on deposit in the
Excess  Funding  Account on any Business Day, the Servicer  shall apply,  in the
manner  specified for  application  of Available  Series 1998-3  Finance  Charge
Collections in subsections  4.9(a)(i) through (xi) of the Agreement,  Transferor
Finance  Charge  Collections  in an amount equal to the sum of (i) the excess of
(x) the  product of (a) the Base Rate,  (b) the amounts on deposit in the Excess
Funding  Account and (c) 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 are invested
(the "Negative Carry Amount") and (ii) the amount of unreimbursed  claims on the
Policy that have not been deposited in the Interest  Funding Account pursuant to
subsection 4.9(a)(vii) of the Agreement prior to such Business Day.

                  (b) To the extent that on any  Business Day payments are being
made pursuant to any of  subsections  4.9(a)(i)  through (xi) of the  Agreement,
respectively,  and the full amount to be paid  pursuant  to any such  subsection
receiving  payments on such  Business  Day is not paid in full on such  Business
Day, the Servicer  shall  apply,  in the manner  specified  for  application  of
Available  Series 1998-3  Finance Charge  Collections  in subsections  4.9(a)(i)
through (xi) of the  Agreement,  all or a portion of the Excess  Finance  Charge
Collections from other Series with respect to such Business Day allocable to the
Series 1998-3  Securities in an amount equal to the excess of the full amount to
be  allocated  or paid  pursuant to the  applicable  subsection  over the amount
applied with  respect  thereto  from  Available  Series  1998-3  Finance  Charge
Collections and Transferor  Finance Charge Collections on such Business Day (the
"Required Amount").

                  To the extent that on any Business Day on and after the day on
which  the  Invested  Amount  is paid in full  but  prior to the  Series  1998-3
Termination Date there are unreimbursed claims on the Policy, the Servicer shall
apply,  in the manner  specified  for  application  of Available  Series  1998-3
Finance Charge  Collections in subsection  4.9(a)(vii) of the Agreement all or a
portion of the Excess Finance Charge  Collections from other Series with respect
to such  Business Day  allocable to the Series  1998-3  Securities  in an amount
equal to the excess of the full amount to be allocated  or paid  pursuant to the
applicable  subsection  over  the  amount  applied  with  respect  thereto  from
Transferor Finance Charge  Collections on such Business Day (the  "Reimbursement
Required Amount").

                  Excess  Finance  Charge  Collections  allocated  to the Series
1998-3 Securities for any Business Day shall mean an amount 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 or Reimbursement  Required Amount,  as applicable,  for such Business Day
and the  denominator of which is the aggregate  amount of shortfalls in required
amounts or other  amounts to be paid from  Finance  Charge  Collections  for all
Series for such Business Day.

                  SECTION 4.11.  Payment of Interest on  Securities  and Amounts
Owing to Insurer.  (a) On each Transfer Date, the Trustee,  acting in accordance
with  instructions from the Servicer set forth in the Daily Report for such day,
shall  withdraw  the amount on  deposit in the  Interest  Funding  Account  with
respect  to  the  preceding  Monthly  Period  allocable  to  the  Series  1998-3
Securities  and  deposit  such  amount  in the  Distribution  Account.  On  each
Distribution  Date, the Paying Agent shall pay in accordance with Section 5.1 of
the Agreement to the Class A Securityholders  from the Distribution  Account the
amount  deposited  into the  Distribution  Account on the related  Transfer Date
allocable thereto pursuant to subsection 4.9(a)(i) of the Agreement.

                  (b) On each  Distribution  Date, the Paying Agent shall pay in
accordance  with Section 5.1 of the Agreement from the  Distribution  Account to
the Insurer for  application  in  accordance  with the  Insurance  Agreement the
amount deposited into the Distribution Account pursuant to subsection 4.11(a) of
the  Agreement  on the  related  Transfer  Date  allocable  thereto  pursuant to
subsections 4.9(a)(vi), (vii), (viii) and (ix) of the Agreement.

                  SECTION  4.12.  Payment  of  Security  Principal.  (a)  On the
Transfer Date preceding each  Distribution Date with respect to the Amortization
Period,  the Trustee,  acting in accordance with  instructions from the Servicer
set forth in the Daily Report for such day,  shall  withdraw  from the Principal
Account and deposit  into the  Distribution  Account  with  respect to the Early
Amortization  Period,  or the  Principal  Funding  Account  with  respect to the
Accumulation  Period,  to the extent of funds available,  an amount equal to the
Class A Principal for such  Distribution  Date. On each  Distribution  Date with
respect to the Early  Amortization  Period until the Class A Invested  Amount is
paid in  full,  or on the  Expected  Final  Payment  Date  with  respect  to the
Accumulation  Period following any deposit to the Distribution  Account pursuant
to subsection 4.12(e) of the Agreement, the Paying Agent shall pay in accordance
with  Section  5.1 of the  Agreement  to the  Class A  Securityholders  from the
Distribution  Account such amounts  deposited  with respect to Class A Principal
into the Distribution Account on the related Transfer Date.

                  (b) On the  Transfer  Date  preceding  the  Class B  Principal
Payment Commencement Date and each Transfer Date thereafter,  or, in the case of
distributions  of Class B Excess  Amounts,  on each  Transfer  Date  during  the
Accumulation  Period preceding a Distribution Date on which a distribution shall
be made  with  respect  to  Class B  Excess  Amounts,  the  Trustee,  acting  in
accordance with instructions from the Servicer set forth in the Daily Report for
such  day,  shall  withdraw  from  the  Principal  Account  and  deposit  in the
Distribution  Account, to the extent of funds available,  an amount equal to the
Class B Principal  for the related  Distribution  Date. On the Class B Principal
Payment  Commencement  Date after the  payment of any  principal  amounts to the
Class A Securities on such day, and on each  Distribution  Date thereafter until
the Class B Invested Amount is paid in full and on each Distribution Date during
the  Accumulation  Period on which amounts are to be distributed with respect to
Class B Excess  Amounts,  the Paying Agent shall pay in accordance  with Section
5.1 of the Agreement to the Class B Securityholder from the Distribution Account
such amounts  deposited with respect to Class B Principal into the  Distribution
Account on the related Transfer Date; provided,  however, that, if so designated
in writing by the  Transferor  with respect to any such Transfer  Date, any such
payment of Class B Principal shall not be made to the Class B Securityholder and
such amount shall be  subtracted  from the Class B Invested  Amount and added to
the Transferor Interest.

                  (c)  Any  amounts  remaining  in  the  Principal  Account  and
allocable to the Series 1998-3 Securities, after the Class B Invested Amount has
been paid in full, will be treated as Shared  Principal  Collections and applied
in accordance with Section 4.3(d) of the Agreement.

                  (d) On the  earlier  to occur of (i) the first  Transfer  Date
with  respect  to the  Early  Amortization  Period  and (ii) the  Transfer  Date
immediately  preceding the Expected Final Payment Date,  the Trustee,  acting in
accordance  with  instructions  from  the  Servicer,  shall  withdraw  from  the
Principal Funding Account and deposit in the Distribution  Account the amount on
deposit  in  the  Principal   Funding  Account  for   distribution  to  Class  A
Securityholders up to an amount equal to the Class A Invested Amount.

                  SECTION 4.13. Series Charge-Offs. (a) If, on any Determination
Date, the aggregate  Series  Default Amount and the Series 1998-3  Percentage of
unpaid  Adjustment  Payments,  if any, for each  Business  Day in the  preceding
Monthly Period exceeded the Available  Series 1998-3 Finance Charge  Collections
applied to the payment thereof  pursuant to subsections  4.9(a)(iii) and (iv) of
the Agreement,  the amount of Transferor  Finance Charge  Collections and Excess
Finance Charge  Collections  allocated  thereto  pursuant to Section 4.10 of the
Agreement,  the amount of Redirected Principal  Collections applied with respect
thereto  pursuant  to Section  4.14 of the  Agreement,  the amount of  Principal
Funding Account  Investment  Proceeds  applied with respect thereto  pursuant to
subsection  4.17(b),  and amounts withdrawn from the Accumulation Period Reserve
Account pursuant to subsection 4.18(b),  (c) and (d) and applied with respect to
the Series Default Amount and the Series 1998-3  Percentage of unpaid Adjustment
Payments with respect to such Monthly  Period,  the Class B Invested Amount will
be reduced by the amount by which the remaining  aggregate Series Default Amount
and Series 1998-3  Percentage of unpaid  Adjustment  Payments  exceed the amount
applied with respect  thereto during such  preceding  Monthly Period (a "Class B
Charge-Off").

                  (b) 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 Trustee will demand
payment  on the  Policy  in an amount  equal to the  amount by which the Class B
Invested Amount would have been reduced below zero, but in no case more than the
sum of (i) the remaining  aggregate  Series 1998-3  Default  Amount and (ii) the
remaining  Series  1998-3  Percentage  of unpaid  Adjustment  Payments  for such
Monthly Period (a "Potential Class A Charge-Off").

                  (c) In the event  that the  Insurer  fails to  deliver  to the
Trustee an amount equal to the Potential  Class A Charge-Off  amount as required
under the Policy,  the Class A Invested Amount will be reduced by the amount the
Insurer has failed to pay (a "Class A Charge-Off").

                  SECTION 4.14.  Redirected Principal Collections for the Series
1998-3  Securities.  On each Business Day, the Servicer will determine an amount
equal to the least of (i) the  Class B  Invested  Amount,  (ii) the  product  of
(x)(I)  during the  Revolving  Period,  the Class B Floating  Percentage or (II)
during an Amortization Period, the Class B Fixed/Floating Percentage and (y) the
amount of Principal  Collections  with respect to such Business Day and (iii) an
amount equal to the Class A Required  Amount for such  Business Day (such amount
called "Redirected Principal Collections") and shall apply Principal Collections
in an amount  equal to such  amount to the  components  of the Class A  Required
Amount as amounts are applied to such  components  from Available  Series 1998-3
Finance Charge Collections pursuant to subsection 4.9(a) of the Agreement.

                  SECTION 4.15.  Determination of LIBOR. (a) "LIBOR" shall mean,
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 the United  States  dollars are  offered by the  Reference  Banks at
approximately 11:00 a.m., London time, on such LIBOR Determination Date to prime
banks in the London interbank market for a period equal to one month (commencing
on the first day of the  relevant  Interest  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 the LIBOR  Determination  Date for loans in United  States  dollars to
leading European banks for a period equal to one month  (commencing on the first
day of such Interest Accrual Period).

                  (b) On each LIBOR  Determination  Date, the Trustee shall send
to the Servicer by facsimile  notification of LIBOR for such LIBOR Determination
Date.

                  SECTION 4.16. Payment Reserve Account.  (a) The Servicer shall
establish  and  maintain  or  cause  to be  established  and  maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the  Securityholders,  the "Payment Reserve Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Securityholders.  The  Trustee  shall
possess all right,  title and interest in all funds on deposit from time to time
in the Payment Reserve Account and in all proceeds thereof.  The Payment Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the  Securityholders.  If, at any time, the  institution  holding the
Payment Reserve Account ceases to be a Qualified Institution,  the Trustee shall
within 10 Business  Days  establish a new Payment  Reserve  Account  meeting the
conditions specified above with a Qualified Institution,  and shall transfer any
cash or any investments to such new Payment Reserve Account.  From the date such
new Payment  Reserve Account is  established,  it shall be the "Payment  Reserve
Account."

                  (b) The Transferor, at its discretion, may on any Business Day
withdraw  all or a part of any amounts  then on deposit in the  Payment  Reserve
Account and apply such funds in accordance with Section 4.9(a) of the Agreement.

                  (c) Funds on deposit in the Payment  Reserve  Account shall be
invested  in Cash  Equivalents  by the  Trustee  (or,  at the  direction  of the
Trustee,  by the  Servicer  on behalf of the  Trustee) at the  direction  of the
Servicer.  Funds on deposit in the Payment  Reserve Account on any Business Day,
after giving effect to any withdrawals from the Payment Reserve  Account,  shall
be  invested  in Cash  Equivalents  that will  mature so that such funds will be
available for withdrawal on or prior to the following Business Day. The proceeds
of any such  investments  shall be invested in Cash Equivalents that will mature
so that such funds will be available for withdrawal on or prior to the following
Business  Day. On each  Business Day following a deposit of funds to the Payment
Reserve  Account,  the  aggregate  proceeds  of any  such  investment  shall  be
deposited  in the  Collection  Account and treated as  Investment  Proceeds  for
application as Available Series 1998-3 Finance Charge Collections.

                  SECTION  4.17.  Principal  Funding  Account.  (a) The Servicer
shall  establish and maintain or cause to be established  and maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the Securityholders, the "Principal Funding Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Series  1998-3  Securityholders.  The
Trustee shall possess all right, title and interest in all funds on deposit from
time to time in the Principal Funding Account and in all proceeds  thereof.  The
Principal  Funding  Account  shall be under the sole dominion and control of the
Trustee for the benefit of the Series 1998-3  Securityholders.  If, at any time,
the institution  holding the Principal  Funding Account ceases to be a Qualified
Institution, the Trustee shall within 10 Business Days establish a new Principal
Funding  Account  meeting  the  conditions  specified  above  with  a  Qualified
Institution,  and  shall  transfer  any  cash or any  investments  to  such  new
Principal  Funding Account.  From the date such new Principal Funding Account is
established,  it shall be the "Principal  Funding Account." The Trustee,  at the
written direction of the Servicer, shall (i) make withdrawals from the Principal
Funding Account from time to time, in the amounts and for the purposes set forth
in this Series  Supplement,  and (ii) on each  Transfer Date (from and after the
commencement of the  Accumulation  Period) prior to termination of the Principal
Funding Account make a deposit into the Principal  Funding Account in the amount
specified  in, and  otherwise  in  accordance  with,  subsection  4.12(a) of the
Agreement.

                  (b) Funds on deposit in the Principal Funding Account shall be
invested by the Trustee at the  direction  of the  Servicer in Cash  Equivalents
maturing  no later  than the  following  Transfer  Date.  On the  Transfer  Date
occurring in the month following the commencement of the Accumulation Period and
on each Transfer Date thereafter with respect to the  Accumulation  Period,  the
Trustee, at the Servicer's written direction,  shall transfer from the Principal
Funding  Account  to  the  Collection  Account  the  Principal  Funding  Account
Investment  Proceeds on deposit in the  Principal  Funding  Account,  but not in
excess of the Covered  Amount,  and shall  apply such amount as if such  amounts
were Available Series 1998-3 Finance Charge Collections  available to be applied
pursuant to subsection  4.9(a) on the last Business Day of the preceding Monthly
Period.  Principal Funding Account  Investment  Proceeds  (including  reinvested
interest)  shall  not be  considered  part  of the  amounts  on  deposit  in the
Principal Funding Account for purposes of this Series Supplement.

                  SECTION 4.18.  Accumulation  Period Reserve  Account.  (a) The
Servicer shall  establish and maintain or cause to be established and maintained
with a  Qualified  Institution,  which  may be the  Trustee,  in the name of the
Trustee,  on behalf of the  Securityholders,  the  "Accumulation  Period Reserve
Account,"  which shall be a segregated  trust account with the  corporate  trust
department  of  such  Qualified  Institution,   bearing  a  designation  clearly
indicating  that the funds  deposited  therein  are held for the  benefit of the
Series 1998-3  Securityholders.  The Trustee shall possess all right,  title and
interest in all funds on deposit  from time to time in the  Accumulation  Period
Reserve Account and in all proceeds  thereof.  The  Accumulation  Period Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the Series 1998-3  Securityholders.  If, at any time, the institution
holding  the  Accumulation  Period  Reserve  Account  ceases  to be a  Qualified
Institution,  the  Trustee  shall  within  10  Business  Days  establish  a  new
Accumulation Period Reserve Account meeting the conditions  specified above with
a Qualified Institution,  and shall transfer any cash or any investments to such
new  Accumulation  Period Reserve  Account.  From the date such new Accumulation
Period Reserve  Account is  established,  it shall be the  "Accumulation  Period
Reserve Account." The Trustee,  at the written direction of the Servicer,  shall
(i) make withdrawals  from the Accumulation  Period Reserve Account from time to
time,  in the amounts and for the purposes set forth in this Series  Supplement,
and (ii) on each Transfer Date (from and after the Reserve Account Funding Date)
prior to termination of the  Accumulation  Period Reserve Account make a deposit
into the  Accumulation  Period Reserve  Account in the amount  specified in, and
otherwise in accordance with, subsection 4.9(a)(xi) of the Agreement.

                  (b)  Funds  on  deposit  in the  Accumulation  Period  Reserve
Account  shall 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 deposited in the Collection  Account and treated as
Investment  Proceeds for  application as Available  Series 1998-3 Finance Charge
Collections  available to be applied  pursuant to subsection  4.9(a) on the last
Business Day of the preceding Monthly Period.

                  (c) 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, the Trustee at the direction of the Servicer shall withdraw
from the  Accumulation  Period  Reserve  Account,  up to the  Available  Reserve
Account  Amount,  an amount  equal to the excess of the  Covered  Amount for the
related  Interest Accrual Period over the Principal  Funding Account  Investment
Proceeds with respect to such Transfer Date,  and the amount of such  withdrawal
shall be applied as if such amount were  Available  Series 1998-3 Finance Charge
Collections  available to be applied  pursuant to subsection  4.9(a) on the last
Business Day of the preceding Monthly Period.

                  (d)  The   Accumulation   Period  Reserve   Account  shall  be
terminated  following the earliest to occur of (a) the  termination of the Trust
pursuant to the 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  Series  1998-3  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) shall be applied as if
they were Available  Series 1998-3 Finance  Charge  Collections  available to be
applied pursuant to subsection  4.9(a) on the last Business Day of the preceding
Monthly Period.

                  SECTION  4.19.   Postponement  of  Accumulation   Period.  The
Accumulation  Period is  scheduled  to  commence at the close of business on the
last day of the January 2001 Monthly  Period;  provided,  however,  that, if the
Accumulation  Period  Length  (determined  as  described  below) is less than 12
months, the date on which the Accumulation Period actually commences may, at the
option of the Servicer,  upon written  notice to the Trustee,  be delayed to the
first  Business  Day of the month  that is the  number  of  months  prior to the
Expected  Final  Payment Date at least equal to the  Accumulation  Period Length
and, as a result, the number of Monthly Periods in the Accumulation  Period will
at least equal the Accumulation  Period Length. On each Determination Date until
the Accumulation  Period begins,  the Servicer will determine the  "Accumulation
Period  Length"  which will equal the number of months  such that the sum of the
Accumulation  Period  Factors for each Monthly Period during such period will be
equal to or greater  than the Required  Accumulation  Factor  Number;  provided,
however, that the Accumulation Period Length will not be less than one month.

                  SECTION  4.20.  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 such that the amount on deposit
in the Principal  Funding Account  following such deposit is equal to the sum of
the Class A Outstanding  Principal Amount and the Class B Outstanding  Principal
Amount, 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 such deposit to the Principal  Funding  Account  through
the Expected Final Payment Date; (ii) the Transferor shall have delivered to the
Trustee  (a) an Opinion of Counsel  to the  effect  that such  deposit  will not
result in the Trust being required to register as an "investment company" within
the meaning of the Investment Company Act of 1940, as amended, (b) 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,  (c) a certificate of an officer of the Transferor stating that the
Transferor  reasonably believes that such deposit will not cause a Pay Out Event
or any event  that,  with the  giving  of notice or the lapse of time,  or both,
would  constitute a Pay Out Event,  to occur;  and (iv) a Ratings Event will not
occur,  the Series 1998-3  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 and the percentages  applicable to the allocation
to the Series 1998-3  Securityholders of Principal  Collections,  Finance Charge
Collections  and  Defaulted  Receivables  will be  reduced  to  zero.  Upon  the
satisfaction  of the foregoing  conditions,  the Class B Invested Amount will be
reduced to zero.



<PAGE>


                  SECTION  7.  Article  V of  the  Agreement.  Article  V of the
Agreement  shall read in its entirety as follows and shall be applicable only to
the Series 1998-3 Securities:

                                    ARTICLE V

                      DISTRIBUTIONS AND REPORTS TO INVESTOR
                                 SECURITYHOLDERS



<PAGE>


                  SECTION 5.1. Distributions. (a) On each Distribution Date, the
Paying Agent shall  distribute  (in  accordance  with the  Settlement  Statement
delivered  by the  Servicer  to the  Trustee  and the Paying  Agent  pursuant to
subsection  3.4(c)) to each Class A  Securityholder  of record on the  preceding
Record Date (other than as  provided  in  subsection  2.4(e) or in Section  12.3
respecting a final distribution) such  Securityholder's pro rata share (based on
the aggregate Undivided  Interests  represented by each Class A Security held by
such  Securityholder)  of amounts on deposit in the Distribution  Account as are
payable to each Class A  Securityholders  pursuant to Sections  4.11 and 4.12 of
the  Agreement  by  check  mailed  to  each  Class  A  Securityholder   at  such
Securityholder's  address as it appears on the Security Register or, in the case
of Class A Securityholders  holding Class A Securities  evidencing not less than
80% of the Class A Invested  Amount,  by wire  transfer,  at the expense of such
Class A  Securityholder,  to the  Spread  Account  or to such  other  account or
accounts  designated by such Class A  Securityholder  by written notice given to
the Paying Agent not less than five days prior to the related Distribution Date;
provided,  however,  that  the  final  payment  in  retirement  of the  Class  A
Securities  will be made only upon  presentation  and  surrender  of the Class A
Securities  at the  office or  offices  specified  in the  notice of such  final
distribution delivered by the Trustee pursuant to Section 12.3 of the Agreement.

                  (b)  On  each  Distribution   Date,  the  Paying  Agent  shall
distribute  (in  accordance  with  the  Settlement  Statement  delivered  by the
Servicer to the Trustee and the Paying Agent  pursuant to  subsection  3.4(c) of
the Agreement) to the Insurer the amounts on deposit in the Distribution Account
as are payable to the Insurer for  application in accordance  with the Insurance
Agreement  pursuant to  subsection  4.11(b) of the Agreement by wire transfer to
the Spread  Account  or to such other  account  or  accounts  designated  by the
Insurer by  written  notice  given to the  Paying  Agent not less than five days
prior to the related Distribution Date.

                  (c)  On  each  Distribution   Date,  the  Paying  Agent  shall
distribute  (in  accordance  with  the  Settlement  Statement  delivered  by the
Servicer to the Trustee and the Paying Agent  pursuant to  subsection  3.4(c) of
the  Agreement)  to  each  Class B  Securityholder  of  record  other  than  the
Transferor  on the  preceding  Record Date (other than as provided in subsection
2.4(e) of the Agreement or in Section 12.3 of the  Agreement  respecting a final
distribution)  such  Securityholder's  pro rata  share  (based on the  aggregate
Undivided   Interests   represented   by  Class  B   Securities   held  by  such
Securityholder) of amounts on deposit in the Distribution Account as are payable
to the  Class B  Securityholders  pursuant  to  Sections  4.11  and  4.12 of the
Agreement  by wire  transfer  to each  Class B  Securityholder  to an account or
accounts  designated by such Class B  Securityholder  by written notice given to
the Paying Agent not less than five days prior to the related Distribution Date;
provided,  however,  that  the  final  payment  in  retirement  of the  Class  B
Securities  will be made only upon  presentation  and  surrender  of the Class B
Securities  at the  office or  offices  specified  in the  notice of such  final
distribution delivered by the Trustee pursuant to Section 12.3 of the Agreement.



<PAGE>


                  SECTION 5.2. Securityholders'  Statement. (a) On the twentieth
day of each  calendar  month  (or if such  day is not a  Business  Day the  next
succeeding  Business Day), the Paying Agent shall forward to each Securityholder
and the  Rating  Agencies  a  statement  substantially  in the form of Exhibit B
prepared by the  Servicer  and  delivered to the Trustee and the Paying Agent on
the preceding Determination Date setting forth the following information (which,
in the case of (i),  (ii) and  (iii)  below,  shall be stated on the basis of an
original  principal  amount of $1,000 per Security  and, in the case of (ix) and
(x),  shall be stated  on an  aggregate  basis  and on the basis of an  original
principal amount of $1,000 per Security):

                           (i)  the total amount distributed;

                           (ii) the  amount of such  distribution  allocable  to
Class A Principal and Class B Principal;

                           (iii) the amount of such  distribution  allocable  to
         Class A Monthly Interest and Carryover Class A Monthly Interest and any
         amounts  payable  to  the  Class  B  Securityholders  with  respect  to
         interest;

                           (iv) the amount of Principal  Collections received in
         the  Collection   Account  during  the  preceding  Monthly  Period  and
         allocated  in  respect  of the  Class A  Securities,  and  the  Class B
         Securities, respectively;

                           (v)  the   amount  of  Finance   Charge   Collections
         processed during the preceding  Monthly Period and allocated in respect
         of the Class A Securities and the Class B Securities, respectively, and
         the  amount  of  Principal  Funding  Account  Investment  Proceeds  and
         investment  earnings on amounts on deposit in the  Accumulation  Period
         Reserve Account;
                           (vi) the aggregate  amount of Principal  Receivables,
         the Invested Amount,  the Class A Invested Amount, the Class B Invested
         Amount,  the Floating  Percentage and, during the Amortization  Period,
         the Fixed/Floating Percentage, as of the end of the day on the last day
         of the related Monthly Period;

                           (vii)   the   aggregate    outstanding   balance   of
         Receivables  which  are  current,  30-59,  60-89,  and 90 days and over
         delinquent  as of the end of the  day on the  last  day of the  related
         Monthly Period;

                           (viii) the aggregate  Series  Default  Amount for the
preceding Monthly Period;

                           (ix) the aggregate  amount of Class A Charge-Offs and
         Class B Charge-Offs for the preceding Monthly Period;

                           (x) the amount of the Servicing Fee for the preceding
Monthly Period;

                           (xi) the amount of unreimbursed  Redirected Principal
Collections for the related Monthly Period;

                           (xii) the  aggregate  amount  of funds in the  Excess
         Funding  Account as of the last day of the Monthly  Period  immediately
         preceding the Distribution Date;

                           (xiii) the number of new Accounts the  Receivables in
         which have been added to the Trust during the related Monthly Period;

                           (xiv) the  Portfolio  Yield for the  related  Monthly
                                 Period;

                           (xv) the Base Rate for the related Monthly Period;

                           (xvi)  the Principal Funding Account Balance on the
                                  related Transfer Date;

                           (xvii)  the Accumulation Shortfall;

                           (xviii) the scheduled  date for the  commencement  of
         the Accumulation Period and the Accumulation Period Length;

                           (xix)  the  amount  of  Principal   Funding   Account
         Investment  Proceeds deposited in the Collection Account on the related
         Transfer  Date, the Required  Reserve  Account Amount and the Available
         Reserve Account Amount as of the related Transfer Date, and the Covered
         Amount for the related Interest Accrual Period;

                           (xx) the Aggregate Interest Rate Caps Notional Amount
         and the amount deposited in the Cap Proceeds Account during the related
         Monthly Period; and

                           (xxi) the amount of claims,  if any, on the Policy on
such Distribution Date.

                  (b)  Annual  Securityholders'  Tax  Statement.  On  or  before
January 31 of each calendar year,  beginning with calendar year 1999, the Paying
Agent  shall  distribute  to each  Person who at any time  during the  preceding
calendar year was a Series 1998-3  Securityholder,  a statement  prepared by the
Servicer  containing  the  information  required to be  contained in the regular
report to Series 1998-3  Securityholders,  as set forth in subclauses  (i), (ii)
and (iii) above,  aggregated  for such calendar year or the  applicable  portion
thereof  during which such Person was a Series 1998-3  Securityholder,  together
with,  on or before  January  31 of each  year,  beginning  in 1999,  such other
customary  information  (consistent  with the  treatment  of the  Series  1998-3
Securities as debt) as the Trustee or the Servicer deems  necessary or desirable
to enable the Series 1998-3  Securityholders to prepare their tax returns.  Such
obligations  of the Trustee shall be deemed to have been satisfied to the extent
that  substantially  comparable  information  shall be  provided  by the Trustee
pursuant to any  requirements of the Internal  Revenue Code as from time to time
in effect.



<PAGE>


                  SECTION 8.  Series 1998-3 Pay Out Events.  If any one of the
following events shall occur with respect to the Series 1998-3 Securities:

                  (a)  failure  on the  part of the  Transferor  (i) to make any
payment or deposit  required  to be made by the  Transferor  by the terms of the
Agreement  or this  Series  Supplement,  on or before  the date  occurring  five
Business  Days after the date such  payment or  deposit is  required  to be made
herein,  (ii) 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 (iii)  duly to observe or perform in any  material
respect any covenants or agreements of the Transferor set forth in the Agreement
or this Series  Supplement,  which failure has a material  adverse effect on the
Series 1998-3  Securityholders or the Insurer and which continues unremedied for
a period of sixty days after the date on which  written  notice of such failure,
requiring  the same to be remedied,  shall have been given to the  Transferor by
the Trustee or the Insurer, or to the Transferor, the Insurer and the Trustee by
the  Holders  of  Series  1998-3  Securities   evidencing   Undivided  Interests
aggregating  not less than 50 percent of the  Invested  Amount and  continues to
affect   materially   and   adversely   the   interests  of  the  Series  1998-3
Securityholders or the Insurer for such period;

                  (b) any  representation  or warranty made by the Transferor in
the Agreement or this Series Supplement,  (i) shall prove to have been incorrect
in any  material  respect  when made,  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
Transferor by the Trustee,  or to the  Transferor and the Trustee by the Insurer
or by the Holders of Series 1998-3  Securities  evidencing  Undivided  Interests
aggregating more than 50% of the Invested Amount of this Series 1998-3, and (ii)
as a result of which the  interests  of the Series  1998-3  Securityholders  are
materially  and adversely  affected and continue to be materially  and adversely
affected for such period; provided,  however, that a Series 1998-3 Pay Out Event
pursuant to this subsection 8(b) shall not be deemed to have occurred  hereunder
if the Transferor has accepted reassignment of the related Receivable, or all of
such  Receivables,  if applicable,  during such period (or such longer period as
the Trustee may specify) in accordance with the provisions of the Agreement;

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

                  (d) (i) the Transferor Interest shall be less than the Minimum
Transferor  Interest,  (ii) the Series 1998-3 Percentage of the sum of the total
amount of Principal  Receivables  plus amounts on deposit in the Excess  Funding
Account shall be less than the sum of the Class A Outstanding  Principal  Amount
and the  Class B  Outstanding  Principal  Amount,  (iii)  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 (iv) the Retained Percentage shall be equal to or less
than 2%, in each case as of any Determination Date; or

                  (e) any  Servicer  Default  shall  occur  which  would  have a
material adverse effect on the Series 1998-3 Securityholders;

then, in the case of any event described in subparagraph  (a), (b) or (e), after
the  applicable  grace  period,  if any,  set forth in such  subparagraphs,  the
Holders of Series 1998-3 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1998-3, by notice then given
in writing to the Trustee,  the  Transferor,  any Cap Providers and the Servicer
may declare that a pay out event (a "Series  1998-3 Pay Out Event") has occurred
as of the  date of  such  notice,  and in the  case of any  event  described  in
subparagraphs  (c) or (d), a Series 1998-3 Pay Out Event shall occur without any
notice  or  other  action  on the  part  of the  Trustee  or the  Series  1998-3
Securityholders immediately upon the occurrence of such event.

                  SECTION 9. Series 1998-3 Termination.  The right of the Series
1998-3  Securityholders to receive payments from the Trust will terminate on the
first  Business Day  following the Series  1998-3  Termination  Date unless such
Series is an Affected  Series as specified in Section  12.1(c) of the  Agreement
and the sale contemplated  therein has not occurred by such date, in which event
the Series 1998-3  Securityholders  shall remain entitled to receive proceeds of
such sale when such sale occurs.

                  SECTION 10.  Legends;  Transfer and Exchange;  Restrictions on
Transfer of Series 1998-3 Securities. (a) Each Class A Security that is a Global
Security  deposited  with DTC, or a custodian  on behalf of DTC,  shall bear the
following legend:

                  UNLESS  THIS   SECURITY   IS   PRESENTED   BY  AN   AUTHORIZED
         REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION
         ("DTC"),  TO THE  ISSUER  OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,
         EXCHANGE OR PAYMENT,  AND ANY SECURITY ISSUED IS REGISTERED IN THE NAME
         OF CEDE & CO. OR IN SUCH OTHER NAME AS IS  REQUESTED  BY AN  AUTHORIZED
         REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH
         OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),
         ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR
         TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE
         & CO., HAS AN INTEREST HEREIN.

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (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 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).

                  (b) Each Class B Security will bear legends  substantially  in
the following form:

                  THIS SECURITY WAS  ORIGINALLY  ISSUED IN A TRANSACTION  EXEMPT
         FROM  REGISTRATION  UNDER THE  SECURITIES  ACT OF 1933, AS AMENDED (THE
         "SECURITIES  ACT").  THIS  SECURITY HAS NOT BEEN  REGISTERED  UNDER THE
         SECURITIES ACT OR ANY APPLICABLE  STATE SECURITIES LAW OF ANY STATE AND
         MAY NOT BE  OFFERED,  SOLD,  PLEDGED OR  OTHERWISE  TRANSFERRED  UNLESS
         REGISTERED PURSUANT TO OR EXEMPT FROM REGISTRATION UNDER THE SECURITIES
         ACT AND ANY OTHER APPLICABLE SECURITIES LAW. TRANSFERS OF THIS SECURITY
         SHALL BE  SUBJECT  TO THE  RESTRICTIONS  SET FORTH IN THE  POOLING  AND
         SERVICING AGREEMENT.

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (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 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).

                  SECTION 11.  The Policy.

                  (a) The Transferor  hereby represents that (i) it has obtained
the Policy in the name of the  Trustee  and solely for the benefit of the Series
1998-3  Securityholders,  (ii) that it has entered into the Insurance  Agreement
which  provides for the issuance of the Policy by the Insurer and (iii) that the
Policy permits the Trustee (or the Servicer on its behalf) to draw on the Policy
from time to time for the  purposes  set forth in this  Supplement.  The Insurer
shall not be  entitled  to  reimbursement  for any draws,  interest or fees with
respect to the  Policy  from the  corpus of the  Trust,  except as  specifically
provided herein.

                  (b) Pursuant to the Policy, if on any  Determination  Date the
Servicer  notifies  the Trustee  that on the related  Distribution  Date (i) the
funds that will be on deposit in the  Interest  Funding  Account  available  for
distribution  are  insufficient to pay the Class A Monthly Interest with respect
to such Monthly  Period or the Servicing Fee with respect to such Monthly Period
will not otherwise be paid in full or (ii) a Potential Class A Charge-Off  shall
occur,  then the  Trustee  shall give notice to the Insurer by telecopy or other
writing  by the  close of  business  on the  second  Business  Day  prior to the
Distribution  Date demanding  payment of an amount equal to the deficiency  (the
"Policy Claim  Amount").  Following  receipt by the Insurer of such notice,  the
Insurer will pay the Policy  Claim Amount  before 12:00 noon on the Business Day
preceding the  Distribution  Date (i) with respect to funds to be applied to the
payment  of  Class  A  Monthly  Interest,  to the  Trustee  for  deposit  in the
Distribution Account, (ii) with respect to funds to be applied to the payment of
the Monthly Servicing Fee, to the Servicer and (iii) with respect to funds to be
applied with  respect to a Potential  Class A  Charge-Off,  to the Trustee to be
treated as Available  Series 1998-3  Principal  Collections and deposited in the
Distribution Account.

                  (c) In the event that the claims paying  ability rating of the
Insurer is downgraded  and such  downgrade  would result in a downgrading of the
then  current  rating of the Class A Securities  (a  "Replacement  Event"),  the
Transferor, in accordance with and upon satisfaction of the conditions set forth
in the Policy, including payment in full of all amounts owed to the Insurer, may
but shall not be required  to,  substitute a new surety bond or surety bonds for
the existing Policy or may arrange for any other form of Enhancement;  provided,
however,  that in each case the Class A Securities  shall be rated no lower than
the rating  assigned by each Rating  Agency to the Class A  Securities  prior to
such  Replacement  Event and the timing and  mechanism  for  drawing on such new
credit enhancement shall be reasonably  acceptable to the Trustee.  Upon receipt
of the new  Enhancement,  the Trustee shall surrender the replaced Policy to the
Insurer.

                  (d)  So  long  as  the  Insurer  has  not   defaulted  on  its
obligations  under the  Policy,  the Insurer  will be  entitled to exercise  all
voting  rights of the Series 1998-3  Securityholders  without the consent of the
Class A  Securityholders  (including  any voting rights with respect to amending
the  Agreement or this  Supplement  or  terminating  a Servicer) and the Class A
Securityholders  may only  exercise  such voting  rights with the prior  written
consent of the  Insurer.  In  determining  whether the  required  percentage  of
Securityholders  have given their  approval or consent with respect to an action
requiring the consent of a majority of the Securityholders,  except as otherwise
specified, the Class A Securityholders will be treated as a single Series.

                  SECTION 12. Ratification of Agreement. As supplemented by this
Series  Supplement,  the Agreement is in all respects ratified and confirmed and
the Agreement as so supplemented by this Series Supplement shall be read, taken,
and construed as one and the same instrument. The Transferor hereby confirms the
conveyance  of the Trust  Property  to the Trustee for the benefit of the Series
1998-3 Securityholders.

                  SECTION 13.  Registration of the Class A Securities  under the
Securities  Exchange  Act of  1934.  The  Transferor  shall  cause  the  Class A
Securities  to be  registered  under the  Securities  Exchange  Act of 1934,  as
amended,  on or before April 30, 1999 and thereafter  maintain such registration
until the Class A Invested Amount has been reduced to zero.

                  SECTION  14.  Counterparts.  This  Series  Supplement  may  be
executed  in any  number of  counterparts,  each of which so  executed  shall be
deemed to be an original, but all of such counterparts shall together constitute
but one and the same instrument.

                  SECTION 15.  GOVERNING  LAW. THIS SERIES  SUPPLEMENT  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 16. Instructions in Writing. All instructions or other
communications given by the Servicer or any other person to the Trustee pursuant
to this  Series  Supplement  shall  be in  writing,  and,  with  respect  to the
Servicer, may be included in a Daily Report or Settlement Statement.

                  SECTION 17.  Amendment for FASIT Purposes.  Each Series 1998-3
Securityholder,  by acquiring an interest in a Series 1998-3 Security, is deemed
to consent to any amendment to the Agreement or this Series Supplement necessary
for the  Transferor to elect for the Trust or any portion  thereof to be treated
as a  financial  asset  securitization  investment  trust  ("FASIT")  within the
meaning of Section 860L of the Internal Revenue Code (or any successor provision
thereto),  provided,  that such  election may not be made unless the  Transferor
delivers  an opinion to the  Trustee  and the  Servicer  to the effect that such
election  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.

                  SECTION 18. Paired Series.  Subject to obtaining  confirmation
by each Rating Agency of the then  existing  ratings of each class of Securities
which is then rated,  and prior to the  commencement  of the Early  Amortization
Period, the Series 1998-3 Securities may be paired with one or more other Series
(each a "Paired  Series").  Each Paired Series either will be pre-funded with an
initial  deposit  to a  pre-funding  account  in an  amount  up to  the  initial
principal  balance of such Paired Series and primarily  from the proceeds of the
sale of such Paired Series or will have a variable  principal  amount.  Any such
pre-funding  account will be held for the benefit of such Paired  Series and not
for the benefit of the Securityholders. As principal is paid with respect to the
Series 1998-3 Securities,  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 Series 1998-3  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 in subsection  6.9(b)
of the Agreement.

                  SECTION  19.  Third  Party  Beneficiaries.  The  Agreement  as
supplemented  by this  Series  Supplement  shall  inure to the benefit of and be
binding  upon the parties  hereto,  the  Securityholders,  the Insurer and their
respective successors and permitted assigns.


<PAGE>





                  IN WITNESS  WHEREOF,  the  Transferor,  the  Servicer  and the
Trustee have caused this Series  1998-3  Supplement to be duly executed by their
respective officers as of the day and year first above written.



                                      METRIS RECEIVABLES, INC.
                                           Transferor


                                      By:/s/ Paul T. Runice
                                           Name: Paul T. Runice
                                           Title: Treasurer



                                      DIRECT MERCHANTS CREDIT CARD BANK,
                                       NATIONAL ASSOCIATION
                                           Servicer


                                      By:/s/ Jean C. Benson
                                           Name: Jean C. Benson
                                           Title: Controller



                                      THE BANK OF NEW YORK (DELAWARE)
                                           Trustee


                                      By:/s/ Cheryl L. Laser
                                           Name: Cheryl L. Laser
                                           Title: Assistant Vice President



<PAGE>





                                                                   Exhibit A-1

                        FORM OF CLASS A INVESTOR SECURITY

                  UNLESS  THIS   SECURITY   IS   PRESENTED   BY  AN   AUTHORIZED
         REPRESENTATIVE OF THE DEPOSITORY TRUST COMPANY,  A NEW YORK CORPORATION
         ("DTC"),  TO THE  TRUSTEE OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,
         EXCHANGE, OR PAYMENT, AND ANY SECURITY ISSUED IS REGISTERED IN THE NAME
         OF CEDE & CO. OR IN SUCH OTHER NAME AS IS  REQUESTED  BY AN  AUTHORIZED
         REPRESENTATIVE OF DTC (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH
         OTHER ENTITY AS IS REQUESTED BY AN AUTHORIZED  REPRESENTATIVE  OF DTC),
         ANY TRANSFER,  PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR
         TO ANY PERSON IS WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE
         & CO. HAS AN INTEREST HEREIN.

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (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 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).




<PAGE>


No. ___  $_________
                                                 CUSIP NO.__________


                               METRIS MASTER TRUST
                           FLOATING RATE ASSET BACKED
                        SECURITY, SERIES 1998-3, CLASS A

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  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  _________ (the  "Securityholder")  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  thereto)  by and  between  the  Transferor,
Direct  Merchants  Credit Card Bank,  National  Association,  as  Servicer  (the
"Servicer"), and The Bank of New York (Delaware) as Trustee (the "Trustee"), and
the Series  1998-3  Supplement,  dated as of December 4, 1998 (the Series 1998-3
Supplement"),  among the Transferor,  the Servicer and the Trustee.  The Pooling
and Servicing  Agreement,  as supplemented by the Series 1998-3  Supplement,  is
herein referred to as the "Agreement").  The corpus of the Trust consists of all
of the  Transferor's  right,  title  and  interest  in,  to and  under the Trust
Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement.  This Security is one of a series of Securities  entitled "Metris
Master Trust Floating Rate Asset Backed Securities, Series 1998-3, Class A" (the
"Class A Securities"),  each of which represents a fractional undivided interest
in the Trust,  and is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  The  Transferor  has  structured  the  Agreement,  the Class A
Securities,  the Metris  Master Trust  Floating  Rate Asset  Backed  Securities,
Series 1998-3, Class B (the "Class B Securities" and collectively with the Class
A Securities,  the "Offered  Securities")  with the  intention  that the Offered
Securities will qualify under applicable tax law as  indebtedness,  and both the
Transferor and each holder of a Class A Security (a "Class A Securityholder") or
any interest  therein by acceptance of its  Securities or any interest  therein,
agrees to treat the Class A Securities for purposes of federal,  state and local
income or franchise taxes and any other tax imposed on or measured by income, as
indebtedness.

                  No  principal  will be payable to the Class A  Securityholders
until the earlier of the Expected Final Payment Date and, upon the occurrence of
a Pay Out Event, the Distribution Date following the Monthly Period in which the
Pay  Out  Event   occurs.   No  principal   will  be  payable  to  the  Class  B
Securityholders  (other than with respect to Class B Excess  Amounts)  until all
principal payments have been made to the Class A Securityholders.

                  Interest on the Class A Securities  will be payable on January
20, 1999 and on the 20th day of each month  thereafter  or, if such day is not a
business day, on the next succeeding business day (each, a "Distribution Date"),
in an amount  equal to the  product  of (i) the Class A  Interest  Rate,  (ii) 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 and  (iii)  the
outstanding  principal  balance  of the  Class A  Securities  as of the close of
business on the first day of such Interest Accrual Period provided that interest
for the first  Distribution  Date will be an amount  equal to the product of (u)
the Class A Initial Invested Amount,  (v) 47 divided by 360, and (w) the Class A
Interest Rate determined on December 2, 1998.

                  Interest   payments  on  the  Class  A   Securities   on  each
Distribution  Date will be funded from  Available  Series 1998-3  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  December 31, 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  Series  1998-3  Securities  and  deposited  on each
business day during such Monthly Period in the Interest Funding Account.

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount,  minus (b) the aggregate  amount of principal
payments made to Class A  Securityholders  through and  including  such Business
Day,  minus  (c) the  aggregate  amount  of Class A  Charge-Offs  for all  prior
Distribution  Dates,  plus (d) the sum of the aggregate  amount  reimbursed with
respect to reductions of the Class A Invested  Amount through and including such
Business  Day  pursuant to  subsection  4.9(a)(xi)  of the  Agreement  plus with
respect to such  subsection,  amount  applied  thereto  pursuant to  subsections
4.10(a) and (b), 4.14(a),  (b) and (c), 4.17(b),  4.18(b),  (c) and (d) and 4.23
(c) of the Agreement,  for the purpose of reimbursing  amounts deducted pursuant
to the foregoing clause (c) plus (e) the Policy Claim Amount paid by the Insurer
to the Trustee with  respect to any  Potential  Class A  Charge-Off  pursuant to
subsection 11(b) of the Series  Supplement;  provided,  however that the Class A
Invested Amount may not be reduced below zero.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class A Invested Amount of the Class A Securities,  which may be less
than the unpaid  balance of the Class A Securities  pursuant to the terms of the
Agreement.  All  principal on the Class A Securities is due and payable no later
than the April 2006 Distribution Date (or if such day is not a Business Day, the
next succeeding  Business Day) (the "Scheduled Series 1998-3 Termination Date").
After the earlier to occur of (i) the Scheduled  Series 1998-3  Termination Date
and  (ii)  the day  after  the  Distribution  Date on which  the  Series  1998-3
Securities are paid in full (the "Series 1998-3  Termination  Date") neither the
Trust  nor the  Transferor  will  have  any  further  obligation  to  distribute
principal or interest on the Class A  Securities.  In the event that the Class A
Invested Amount is greater than zero on the Series 1998-3  Termination Date, the
Trustee  will sell or cause to be sold,  to the extent  necessary,  an amount of
interests in the  Receivables  or certain of the  Receivables  up to 110% of the
Class A Invested Amount and the Class B Invested Amount at the close of business
on such date (but not more than the total amount of Receivables allocable to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro  rata in  final  payment  of the  Class A  Securities,  then to the  Class B
Securityholders pro rata in final payment of the Class B Securities.

                  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  Agreement,  or be valid for any
purpose.



<PAGE>


                  IN WITNESS WHEREOF, the Transferor has caused this Security to
be duly executed.


                                               METRIS RECEIVABLES, INC.


                                               By:/s/ Paul T. Runice
                                                    Name: Paul T. Runice
                                                    Title: Treasurer


Dated:  December 4, 1998




<PAGE>


                          CERTIFICATE OF AUTHENTICATION


                  This  is one of the  Class  A  Securities  referred  to in the
within-mentioned Pooling and Servicing Agreement.


                                               THE BANK OF NEW YORK


                                               By:/s/ Cheryl L. Laser
                                                  Name:Cheryl L. Laser
                                                  Title:Assistant Vice President


<PAGE>





                                                                   Exhibit A-2

                        FORM OF CLASS B INVESTOR SECURITY

                  THIS SECURITY WAS  ORIGINALLY  ISSUED IN A TRANSACTION  EXEMPT
FROM REGISTRATION  UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES
ACT").  THIS SECURITY HAS NOT BEEN  REGISTERED  UNDER THE  SECURITIES ACT OR ANY
APPLICABLE  STATE  SECURITIES  LAW OF ANY  STATE AND MAY NOT BE  OFFERED,  SOLD,
PLEDGED OR OTHERWISE  TRANSFERRED  UNLESS REGISTERED  PURSUANT TO OR EXEMPT FROM
REGISTRATION  UNDER THE SECURITIES ACT AND ANY OTHER APPLICABLE  SECURITIES LAW.
TRANSFERS OF THIS SECURITY SHALL BE SUBJECT TO THE RESTRICTIONS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT.

                  EACH PURCHASER REPRESENTS AND WARRANTS FOR
THE BENEFIT OF METRIS  RECEIVABLES,  INC. AND THE TRUSTEE THAT SUCH PURCHASER IS
NOT (I) AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE  EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA")) THAT IS SUBJECT TO
THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN SECTION  4975(e)(1)
OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (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
29 C.F.R.  SECTION  2510.3-101  OR OTHERWISE  UNDER ERISA) BY REASON OF A PLAN'S
INVESTMENT IN THE ENTITY OR (V) A PERSON  INVESTING PLAN ASSETS OF ANY SUCH PLAN
(INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE (IV) AND THIS CLAUSE (V),
AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL ACCOUNT,  BUT EXCLUDING ANY ENTITY
REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).



<PAGE>


No. ___  $_________


                               METRIS MASTER TRUST
                                  ASSET BACKED
                        SECURITY, SERIES 1998-3, CLASS B

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  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 ______________ (the  "Securityholder")  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
between the Transferor, Direct Merchants Credit Card Bank, National Association,
as Servicer (the  "Servicer"),  and The Bank of New York (Delaware),  as Trustee
(the "Trustee"), and the Series 1998-3 Supplement,  dated as of December 4, 1998
(the "Series 1998-3  Supplement"),  among the  Transferor,  the Servicer and the
Trustee.  The Pooling and Servicing  Agreement,  as  supplemented  by the Series
1998-3  Supplement,  is herein referred to as the "Agreement." The corpus of the
Trust consists of all of the Transferor's  right,  title and interest in, to and
under the Trust Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement. This Securities is one of a series of Securities entitled "Metris
Master  Trust Asset Backed  Securities,  Series  1998-3,  Class B" (the "Class B
Securities"),  each of which represents a fractional  undivided  interest in the
Trust,  and  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  Metris Receivables, Inc. shall be prohibited from transferring
any interest in or portion of the Class B Securities.

                  No  principal  will be payable to the Class B  Securityholders
(other  than with  respect to Class B Excess  Amounts)  until the earlier of the
Expected  Final  Payment Date and, upon the  occurrence of a Pay Out Event,  the
Distribution Date following the Monthly Period in which the Pay Out Event occurs
but in no event  earlier than the  Distribution  Date either on or following the
Distribution  Date on which  Class A Invested  Amount has been paid in full.  No
principal  will be payable to the Class B  Securityholders  until all  principal
payments have first been made to the Class A Securityholders.

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(d) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal Collections for all prior Business Days.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class B Invested Amount of the Class B Securities,  which may be less
than the unpaid  balance of the Class B Securities  pursuant to the terms of the
Agreement.  All  principal on the Class B Securities is due and payable no later
than the April 2006 Distribution Date (or if such day is not a Business Day, the
next succeeding  Business Day) (the "Scheduled Series 1998-3 Termination Date").
After the earlier to occur of (i) the Scheduled  Series 1998-3  Termination Date
or (ii)  the  day  after  the  Distribution  Date on  which  the  Series  1998-3
Securities are paid in full (the "Series 1998-3  Termination  Date") neither the
Trust  nor the  Transferor  will  have  any  further  obligation  to  distribute
principal or interest on the Class B  Securities.  In the event that the Class B
Invested Amount is greater than zero on the Series Termination Date, the Trustee
will sell or cause to be sold, to the extent  necessary,  an amount of interests
in the  Receivables  or  certain  of the  Receivables  up to 110% of the Class A
Invested Amount and the Class B Invested Amount at the close of business on such
date  (but not more  than the  total  amount  of  Receivables  allocable  to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro rata in final  payment  of the  Class A  Securities  and then to the Class B
Securityholders pro rata in final payment of the Class B Securities.

                  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  Agreement,  or be valid for any
purpose.


<PAGE>



                  IN WITNESS WHEREOF, the Transferor has caused this Security to
be duly executed.


                                               METRIS RECEIVABLES, INC.


                                               By:/s/ Paul T. Runice
                                                    Name: Paul T. Runice
                                                    Title: Treasurer


Dated:  December 4, 1998





<PAGE>


                          CERTIFICATE OF AUTHENTICATION


                  This  is one of the  Class  B  Securities  referred  to in the
within-mentioned Pooling and Servicing Agreement.


                                               THE BANK OF NEW YORK



                                               By:/s/ Cheryl L. Laser
                                                Name: Cheryl L. Laser
                                                Title: Assistant Vice President


<PAGE>





                                                                      EXHIBIT B


As a % of Average Daily Invested Amount (Annualized based on 365 days/year) (ix)
Charge-Offs (x) Servicing Fee (xi) Unreimbursed Redirected Principal Collections
(xii) Excess  Funding  Account  Balance  (xiii) New Accounts Added (xiv) Average
Gross Portfolio Yield



<PAGE>







                            METRIS RECEIVABLES, INC.

                                   Transferor


             DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION

                                    Servicer


                                       and


                         THE BANK OF NEW YORK (DELAWARE)

                                     Trustee

                 on behalf of the Series 1998-3 Securityholders


                            SERIES 1998-3 SUPPLEMENT

                          Dated as of December 4, 1998

                                       to

              AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT

                            Dated as of July 30, 1998
                      ------------------------------------

                               METRIS MASTER TRUST

                     $500,000,000 Floating Rate Asset Backed
                       Securities, Series 1998-3, Class A

                            $49,450,550 Asset Backed
                       Securities, Series 1998-3, Class B







<PAGE>





                                TABLE OF CONTENTS

                                                                         Page

  SECTION 1.  Designation                                                   1

  SECTION 2.  Definitions                                                   1

  SECTION 3.  Reassignment Terms                                           23

  SECTION 3A. Conveyance of Interest in Interest
              Rate Cap; Cap Proceeds Account                               23

  SECTION 4.  Delivery and Payment for the Series 1998-3 Securities.       27

  SECTION 5.  Form of Delivery of Series 1998-3 Securities; Denominations  28

  SECTION 6.  Article IV of Agreement                                      28

                            ARTICLE IV

                          RIGHTS OF SECURITYHOLDERS AND
                    ALLOCATION AND APPLICATION OF COLLECTIONS

  SECTION 4.4.  Rights of Securityholders                                  28

  SECTION 4.5.  Collections and Allocation; Payments on
                 Exchangeable Transferor Security                          29

     SECTION 4.6.  Determination of Interest for the
                       Series 1998-3 Securities                            30

     SECTION 4.7.  Determination of Principal Amounts                      31

     SECTION 4.8.  Shared Principal Collections                            32

     SECTION 4.9.  Application of Funds                                    32

     SECTION 4.10.  Coverage of Required Amount for the
                     Series 1998-3 Securities                              42

     SECTION 4.11.  Payment of Interest on Securities
                       and Amounts Owing to Insurer                        43

     SECTION 4.12.  Payment of Security Principal                          44

     SECTION 4.13.  Series Charge-Offs                                     45

     SECTION 4.14.  Redirected Principal Collections
                       for the Series 1998-3 Securities                    46

     SECTION 4.15.  Determination of LIBOR                                 47

     SECTION 4.16.  Payment Reserve Account                                48

     SECTION 4.17.  Principal Funding Account                              49

     SECTION 4.18.  Accumulation Period Reserve Account                    50

     SECTION 4.19.  Postponement of Accumulation Period                    52

     SECTION 4.20.  Defeasance                                             52

  SECTION 7.  Article V of the Agreement                                   53

                             ARTICLE V

               DISTRIBUTIONS AND REPORTS TO INVESTOR
                          SECURITYHOLDERS

 SECTION 5.1.  Distributions                                               54

 SECTION 5.2.  Securityholders' Statement                                  55

  SECTION 8.  Series 1998-3 Pay Out Events                                 58

  SECTION 9.  Series 1998-3 Termination                                    60

  SECTION 10.  Legends; Transfer and Exchange;
                    Restrictions on Transfer of Series 1998-3 Securities   60

  SECTION 11.  The Policy                                                  62

  SECTION 12.  Ratification of Agreement                                   64

  SECTION 13.  Registration of the Class A Securities
                    under the Securities Exchange Act of 1934              64

  SECTION 14.  Counterparts                                                64

  SECTION 15.  GOVERNING LAW 64

  SECTION 16.  Instructions in Writing                                     64

  SECTION 17.  Amendment for FASIT Purposes                                65

  SECTION 18.  Paired Series                                               65

EXHIBITS

Exhibit A-1       Form of Class A Investor Security
Exhibit A-2       Form of Class B Investor Security
Exhibit B         Form of Monthly Securityholder's Statement



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