METRIS RECEIVABLES INC
424B5, 2000-03-16
ASSET-BACKED SECURITIES
Previous: COVOL TECHNOLOGIES INC, 8-K/A, 2000-03-16
Next: TAYLOR CALVIN B BANKSHARES INC, 10KSB, 2000-03-16



<PAGE>

Prospectus Supplement to Prospectus dated March 8, 2000

Metris Master Trust
$447,514,000 Class A Floating Rate Asset Backed Securities, Series 2000-1
$67,956,000 Class B Floating Rate Asset Backed Securities, Series 2000-1

Metris Receivables, Inc.
Transferor

Direct Merchants Credit Card Bank, National Association
Servicer

<TABLE>
<CAPTION>
                        Class A securities           Class B securities
                        ------------------           ------------------
<S>                     <C>                          <C>
Principal Amount        $447,514,000                 $67,956,000
Price                   $447,514,000 (100.00%)       $67,956,000 (100.00%)
Underwriters'
 Commissions            $1,230,663 (0.275%)          $203,868 (0.30%)
Proceeds to the
 Transferor             $446,283,337 (99.725%)       $67,752,132 (99.700%)
Interest Rate           one-month LIBOR + 0.30% p.a. one-month LIBOR + 0.68% p.a.
Interest Payment Dates  monthly on the 20th          monthly on the 20th
First Interest Payment
 Date                   April 20, 2000               April 20, 2000
Expected Final Payment
 Date                   February 22, 2005            March 21, 2005
</TABLE>

The Class B securities are subordinated to the Class A securities. The Trust is
also issuing an interest in the Trust called the excess collateral in the
amount of $147,513,425. The excess collateral will be subordinated to both the
Class A securities and the Class B securities.

These securities are interests in the Trust, and are backed only by the assets
of the Trust. Neither these securities nor the assets of the Trust are
obligations of Metris Receivables, Inc., Metris Companies Inc., Direct
Merchants Credit Card Bank, National Association or any of their affiliates, or
obligations insured by the FDIC.

These securities will have the benefits of interest rate caps.

These securities are highly structured. Before you purchase these securities,
be sure you understand the structure and the risks. See "Risk Factors"
beginning on page S-10 of this prospectus supplement.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed on the
adequacy or accuracy of the disclosures in this supplement and the attached
prospectus. Any representation to the contrary is a criminal offense.

We have applied to have these securities listed on the Luxembourg Stock
Exchange but we are not sure that they will be listed on the Luxembourg Stock
Exchange or any other stock exchange.

These securities are offered subject to availability.

We expect that these securities will be delivered in book-entry form on March
20, 2000 through The Depository Trust Company, Clearstream Banking, societe
anonyme and the Euroclear System.

Underwriters of the Class A securities

Chase Securities Inc.
                Deutsche Banc Alex. Brown
                                 Bear, Stearns & Co. Inc.
                                                               J.P. Morgan & Co.

Underwriters of the Class B securities

Chase Securities Inc.                                   Bear, Stearns & Co. Inc.

            The date of this Prospectus Supplement is March 14, 2000
<PAGE>

                               Table Of Contents
<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
Where to Find Information in These Documents..............................  S-3

Summary of Terms..........................................................  S-4

Structural Summary........................................................  S-5

Selected Trust Portfolio Summary Data.....................................  S-8

Risk Factors.............................................................. S-10
 Potential Early Repayment or Delayed Payment due to Reduced Portfolio
  Yield................................................................... S-10
 Limited History of Direct Merchants Bank, the Trust and the Trust
  Portfolio............................................................... S-13
 Allocations of Charged-Off Receivables Could Reduce Payments to
  Securityholders......................................................... S-13
 Limited Ability to Resell Securities..................................... S-13
 Certain Liens Could Be Given Priority Over Your Securities............... S-14
 Insolvency or Bankruptcy of Metris Receivables, Inc., Direct Merchants
  Bank or Metris Companies Inc. Could Result in Accelerated, Delayed or
  Reduced Payments to Securityholders..................................... S-14
 Negative Carry on Amounts on Deposit in Trust Accounts May Reduce Yield.. S-15
 Issuance of Additional Series by the Trust May Affect the Timing of
  Payments................................................................ S-16
 Individual Securityholders Will Have Limited Control of Trust Actions.... S-16
 Rating of Your Securities May be Reduced................................. S-16
 Class B Bears Additional Credit Risk..................................... S-16

Trust Credit Card Portfolio............................................... S-18
 General.................................................................. S-18
 Growing Credit Card Portfolio by Portfolio Acquisitions.................. S-18
 Assessment of Fees and Finance and other Charges......................... S-19
 Delinquency and Loss Experience.......................................... S-19
 Recoveries............................................................... S-21

The Receivables........................................................... S-21
 General.................................................................. S-21

Maturity Considerations................................................... S-25
 Accumulation Period...................................................... S-25
 Early Amortization Period................................................ S-26
</TABLE>
<TABLE>
<CAPTION>
                                                                           Page
                                                                           -----
<S>                                                                        <C>
 Pay Out Events...........................................................  S-27
 Payment Rates............................................................  S-27

Receivable Yield Considerations...........................................  S-28

Use of Proceeds...........................................................  S-29

Description of the Offered Securities.....................................  S-29
 General..................................................................  S-30
 Status of the Securities.................................................  S-31
 Previously Issued Series.................................................  S-31
 Interest Payments........................................................  S-31
 Principal Payments.......................................................  S-33
 Postponement of Accumulation Period......................................  S-34
 Subordination............................................................  S-34
 The Interest Rate Caps...................................................  S-35
 Interest Rate Cap Providers..............................................  S-36
 Allocation Percentages...................................................  S-40
 Redirected Cash Flows....................................................  S-43
 Redirected Principal Collections.........................................  S-43
 Application of Collections...............................................  S-45
 Coverage of Interest Shortfalls..........................................  S-50
 Shared Principal Collections.............................................  S-50
 Defaulted Receivables; Dilution..........................................  S-50
 Investor Charge-Offs.....................................................  S-51
 Principal Funding Account................................................  S-51
 Accumulation Period Reserve Account......................................  S-52
 Paired Series............................................................  S-53
 Defeasance...............................................................  S-53
 Final Payment of Principal; Termination..................................  S-54
 Pay Out Events...........................................................  S-55
 Servicing Compensation and Payment of Expenses...........................  S-56
 Reports to Securityholders...............................................  S-57

Listing and General Information...........................................  S-57

ERISA Considerations......................................................  S-58
 Offered Securities.......................................................  S-58

Underwriting..............................................................  S-59

Index of Terms for Prospectus Supplement .................................  S-61

Annex I: Previously Issued Series......................................... A-I-1
</TABLE>

                                      S-2
<PAGE>

                  Where to Find Information in These Documents

   The attached prospectus provides general information about Metris Master
Trust, including terms and conditions that are generally applicable to the
securities issued by the Trust. The specific terms of Series 2000-1 are
described in this supplement.

   This supplement begins with several introductory sections describing your
series and the Trust in abbreviated form:

  . Summary of Terms provides important amounts, dates and other terms of
    your series;

  . Structural Summary gives a brief introduction of the key structural
    features of your series and directions for locating further information;

  . Selected Trust Portfolio Summary Data gives certain financial information
    about the assets of the Trust; and

  . Risk Factors describes risks that apply to your series.

   As you read through these sections, cross-references will direct you to more
detailed descriptions in the attached prospectus and elsewhere in this
supplement. You can also directly reference key topics by looking at the table
of contents in this supplement and the attached prospectus.


 To understand the structure of these securities, you must read carefully
 the attached prospectus and this supplement in their entirety.

                                      S-3
<PAGE>

                                Summary of Terms

<TABLE>
 <C>                           <S>
  Trust:                       Metris Master Trust--"Trust"

  Transferor:                  Metris Receivables, Inc.

  Servicer:                    Direct Merchants Credit Card Bank, National Association--
                               "Direct Merchants Bank"

  Trustee:                     The Bank of New York (Delaware)

  Interest Rate Cap Providers: Deutsche Bank AG, New York Branch, Bank of America, N.A.
                               and Bank of Montreal, Chicago Branch

  Pricing Date:                March 10, 2000

  Closing Date:                March 20, 2000

  Clearance and Settlement:    DTC/Clearstream/Euroclear

  Trust Assets:                receivables originated in MasterCard and VISA accounts,
                               including recoveries on charged-off receivables
</TABLE>


<TABLE>
<CAPTION>
 Series Structure:       Amount                        % of Total Series

<S>                      <C>                           <C>
 Class A                 $447,514,000                  67.50%
 Class B                 $67,956,000                   10.25%
 Excess Collateral:      $147,513,425                  22.25%

 Annual Servicing Fee:   2.0%

                         Class A                       Class B
 Anticipated Ratings:
  (Moody's/Standard &    Aaa/AAA/AAA                   Aa3/A/A+
  Poor's/Fitch IBCA)

 Credit Enhancement:     subordination of Class B and  subordination of the excess
                         the excess collateral and     collateral and interest rate
                         interest rate caps            caps

 Interest Rate:          one-month LIBOR + 0.30% p.a.  one-month LIBOR + 0.68% p.a.

 Interest Accrual        actual/360                    actual/360
 Method:

 Interest Payment Dates: monthly on the 20th           monthly on the 20th

 Interest Rate Index     2 London business days        2 London business days
 Reset Date:             before each interest payment  before each interest payment
                         date                          date

 First Interest Payment  April 20, 2000                April 20, 2000
 Date:

 Expected Final Payment  February 22, 2005             March 21, 2005
 Date:

 Commencement of
 Accumulation Period
 (subject to
 adjustment):            Last day of January 2004      N/A

 Series 2000-1 Legal
 Final Maturity:         August 20, 2008               August 20, 2008

 CUSIP Number:           59159U AQ 1                   59159U AR 9

 ISIN:                   US59159UAQ13                  US59159UAR95

 Common Code:            010932505                     010932521
</TABLE>

                                      S-4
<PAGE>

                               Structural Summary

   This summary briefly describes certain major structural components of Series
2000-1. To fully understand the terms of Series 2000-1 you will need to read
both this supplement and the attached prospectus in their entirety.

The Series 2000-1 Securities

Your securities represent the right to a portion of collections on the
underlying Trust assets. Your securities will also be allocated a portion of
losses on receivables, if any. Any collections allocated to your series will be
used to make interest or principal payments, to pay a portion of the fees of
Direct Merchants Credit Card Bank, N.A. as servicer and to cover losses
allocated to your series. Any collections allocated to your series in excess of
the amount owed to you or Direct Merchants Credit Card Bank, N.A. as servicer
will be shared with other series of securities issued by Metris Master Trust,
or returned to Metris Receivables, Inc. In no case will you receive more than
the principal and interest owed to you under the terms described in this
supplement and the attached prospectus.

At the same time as the Class A securities and the Class B securities are
issued, the trust will issue an interest in the trust called the excess
collateral in the amount of $147,513,425 as part of Series 2000-1. The excess
collateral will have certain rights as if the excess collateral were a
subordinated class of securities. The excess collateral is not offered by this
prospectus supplement.

For further information on allocations and payments, see "Description of the
Offered Securities--Allocation Percentages" and "--Application of Collections"
in this supplement. For further information about the receivables supporting
your securities, see "The Receivables" and "Receivable Yield Considerations" in
this supplement. For a more detailed discussion of the securities, see
"Description of the Offered Securities" in this supplement and "Description of
the Securities" in the attached prospectus.

Credit Enhancement

Your securities feature credit enhancement by means of the subordination of
other interests and payments under interest rate caps, which are intended to
protect you from losses and shortfalls in cash flow. Credit enhancement for
your series is for your series' benefit only. Credit enhancement is provided to
Class A by the following:

  . subordination of Class B;

  . subordination of the excess collateral; and

  . payments under one or more interest rate caps.

Credit enhancement is provided to Class B by the following:

  . subordination of the excess collateral; and

  . payments under one or more interest rate caps.

The effect of subordination is that the more subordinated interests will absorb
any losses allocated to Series 2000-1, and make up any shortfalls in cash flow,
before the more senior interests are affected. On the closing date the excess
collateral will be $147,513,425, or 22.25% of the sum of the initial Class A
invested amount, the initial Class B invested amount and the initial excess
collateral amount. The interest rate caps provide an additional source for
interest payments if LIBOR is greater than 8.25%. If the cash flow, any
subordinated interest and the proceeds from the interest rate caps do not cover
all losses allocated to Series 2000-1, your payments of interest and principal
will be reduced and you may suffer a loss of principal.

In addition to being subject to reduction as described in "Description of the
Offered Securities--Subordination" and "--Redirected Principal Collections" in
this supplement, if certain conditions are satisfied, the Excess Collateral
Amount may be reduced to a minimum level with the consent of the rating
agencies selected by Metris Receivables, Inc. to rate your securities.

For a more detailed description of the subordination provisions of Series 2000-
1, see "Description of the Offered Securities--Subordination" in this
supplement. For a more detailed description of the other credit enhancement
provided to your securities, see "Description of the Offered

                                      S-5
<PAGE>

Securities--The Interest Rate Caps." For a discussion of losses, see
"Description of the Offered Securities--Defaulted Receivables; Dilution" and
"--Investor Charge-Offs" in this supplement. See "Risk Factors" in this
supplement for more detailed discussions of the risks of investing in Series
2000-1.

Metris Master Trust

Your series is one of nine series issued by Metris Master Trust that will be
outstanding on the date of issuance of your series. Metris Master Trust is
maintained by the trustee for the benefit of:

  . securityholders of Series 2000-1;

  . securityholders of other series issued by Metris Master Trust;

  . providers of credit enhancements for Series 2000-1 and other series
    issued by Metris Master Trust; and

  . Metris Receivables, Inc.

For a summary of the terms of the previously issued series, see "Annex I:
Previously Issued Series."

Each series has a claim to a fixed or variable dollar amount of Metris Master
Trust's assets, regardless of the total amount of receivables in the Trust at
any time. Metris Receivables, Inc. holds the remaining claim to Metris Master
Trust's assets, which fluctuates with the total amount of receivables in the
Trust.

For more information on Metris Master Trust's assets, see "Trust Credit Card
Portfolio" and "The Receivables" in this supplement and "Direct Merchants
Credit Card Bank, N.A. Activities" and "The Receivables" in the attached
prospectus.

Scheduled Principal Payments and Potential Earlier or Later Payments

Prior to the commencement of an accumulation or early amortization period for
Series 2000-1, principal collections will be paid to Metris Receivables, Inc.
or shared with other series that are amortizing or in an accumulation period.

Metris Master Trust is expected to pay the entire principal amount of Class A
in one payment on February 22, 2005 and the entire principal amount of Class B
in one payment on March 21, 2005, in each case if the early amortization period
has not begun. In order to accumulate the funds to pay Class A on its expected
final payment date, the Trust will accumulate principal collections in a
principal funding account during an "accumulation period." Prior to the Class A
expected final payment date, the length of the accumulation period will be as
many months as is expected to be necessary for the accumulation of the Class A
payment amount, but will not be less than one month. On the Class A expected
final payment date, funds on deposit in the Principal Funding Account will be
paid to the Class A securityholders.

If Class A is not fully repaid on its expected final payment date, Class A will
begin to amortize by means of monthly payments of all principal collections
allocated to Series 2000-1 until it is fully repaid.

After Class A is fully repaid, Class B will receive a principal payment on its
expected final payment date. If Class B is not fully repaid on its expected
final payment date, Class B will begin to amortize by means of monthly payments
of all principal collections allocated to Series 2000-1 until it is fully
repaid.

For more information on expected principal payments and the accumulation
period, see "Maturity Considerations," "Description of the Offered Securities--
Principal Payments," "--Postponement of Accumulation Period" and "--Application
of Collections--Payment of Principal" in this supplement and "Description of
the Securities--Principal" and "--Accumulation Period" in the attached
prospectus.

Minimum Yield on the Receivables; Possible Early Principal Repayment of Series
2000-1

Your securities may be repaid earlier than their expected principal repayment
date if collections on the underlying receivables, together with other amounts
available for payment to securityholders, are too low. The minimum amount that
must be available for payment to Series 2000-1 in any month, referred to as the
"base rate," is the sum of the weighted average of the Class A interest rate,
the Class B interest rate and the excess collateral minimum rate, in each case,
for the related interest accrual period, plus the servicing fee for the related
month. If the average yield after reduction for receivable defaults for Series
2000-1 for any three

                                      S-6
<PAGE>

consecutive months is less than the average base rate for the same three
consecutive months, a "pay out event" will occur with respect to Series 2000-1
and the Trust will commence an "early amortization period" for Series 2000-1,
and you may receive principal payments earlier than your expected final payment
date.

Series 2000-1 is also subject to several other pay out events, which could
cause Series 2000-1 to amortize, and which are summarized under the heading
"Description of the Offered Securities--Pay Out Events" in this supplement. If
Series 2000-1 begins to amortize, Class A will receive monthly payments of
principal until it is fully repaid and, after Class A is fully repaid, Class B
will receive monthly payments of principal until it is fully repaid. In that
event, your securities may be repaid prior to your expected final payment date.

The final payment of principal and interest on Class A and Class B will be made
no later than August 20, 2008, which is the Series 2000-1 legal final maturity
date.

For more information on pay out events, the portfolio yield and base rate,
early principal payment and early amortization, see "Maturity Considerations,"
"Description of the Offered Securities--Principal Payments," "--Final Payment
of Principal; Termination" and "--Pay Out Events" in this supplement and
"Description of the Securities--Principal," "--Early Amortization Period" and
"--Final Payment of Principal; Termination" in the attached prospectus.

Income Tax Status of Class A, Class B and Metris Master Trust

Orrick, Herrington & Sutcliffe LLP, special federal income tax counsel to
Metris Receivables, Inc., is of the opinion that:

  . under existing law the Class A and the Class B securities will be
    characterized as debt for U.S. federal income tax purposes; and

  . Metris Master Trust will not be an association or publicly traded
    partnership taxable as a corporation for U.S. federal income tax
    purposes.

For more information regarding the application of U.S. federal income tax laws,
see "Income Tax Matters" in the attached prospectus.

ERISA Considerations

The underwriters do not anticipate that the Class A securities or the Class B
securities will meet the criteria for treatment as "publicly-offered
securities." As such, employee benefit and other plans subject to ERISA or
Section 4975 of the U.S. Internal Revenue Code cannot acquire Class A
securities or Class B securities. Prohibited investors include:

  . "employee benefit plans" as defined in Section 3(3) of ERISA;

  . any "plan" as defined in Section 4975 of the U.S. Internal Revenue Code;
    and

  . any entity whose underlying assets may be deemed to include "plan assets"
    under ERISA by reason of any such plan's investment in the entity,
    including insurance company general accounts.

By purchasing any Class A securities or Class B securities you certify that you
are not within any of those categories.

For more information regarding the application of ERISA, see "ERISA
Considerations" in this supplement and "ERISA Considerations" in the attached
prospectus.

Mailing Address and Telephone Number of Principal Executive Offices

The mailing address of Metris Receivables, Inc. is 600 South Highway 169, Suite
300, St. Louis Park, Minnesota 55426, and the telephone number is (612) 417-
5645.

                                      S-7
<PAGE>

                     Selected Trust Portfolio Summary Data


            Geographic Distribution of Accounts in Trust Portfolio
                            as of January 31, 2000

                                    [GRAPH]

                            California       12.0%
                            New York          7.8%
                            Texas             7.0%
                            Florida           7.5%
                            Other            65.7%


The chart above shows the geographic distribution of the accounts in the Trust
portfolio among the 50 states and the District of Columbia. Other than the
states specifically shown in the chart, no state accounts for more than 5% of
the accounts in the Trust portfolio.


               Receivables in Trust Portfolio by Age of Account
                            as of January 31, 2000

                                    [GRAPH]

                            0-6 months         5.8%
                            7-12 months        8.3%
                            13-24 months      23.6%
                            25+ months        62.3%


The chart above shows the percentage of the receivables in the Trust portfolio
arising under accounts within the age brackets shown.

                                      S-8
<PAGE>
                             [PAYMENT DATA GRAPH]

The chart above shows the total yield, charge-off rate and payment rate for the
Trust portfolio for each month from January 1999 to January 2000.

"Total yield" for any month means the total amount of collected finance charge
receivables, including annual fees and other charges, allocated to the Trust
for the month, expressed as a percentage of average outstanding principal
receivables for the month.

The amount of "charge-offs" for any month is the amount of charged-off
principal receivables recorded in the month expressed as a percentage of
average outstanding principal receivables for the month.

The "payment rate" for any month is the aggregate amount collected on
receivables during the month, including recoveries on previously charged-off
receivables, expressed as a percentage of the total outstanding receivables at
the end of the previous month.

                                      S-9
<PAGE>

                                  Risk Factors

   You should consider the following risk factors in deciding whether to
purchase the Class A or Class B securities described in this supplement.

Potential Early Repayment
or Delayed Payment due to
Reduced Portfolio Yield
                             If the average Trust portfolio yield after
                             reduction for receivable defaults for Series
                             2000-1 for any three consecutive months is less
                             than the average base rate for the same three
                             consecutive months, a "pay out event" will occur
                             with respect to Series 2000-1 and the early
                             amortization of Series 2000-1 will commence, and
                             you may receive principal payments earlier than
                             your expected final payment date. Moreover, if
                             principal collections on receivables allocated to
                             other series are available for application to an
                             early amortization of any outstanding securities,
                             the period during which that early amortization
                             occurs may be substantially shortened. Because of
                             the potential for early repayment if collections
                             on the receivables fall below the minimum amount,
                             any circumstances that tend to reduce collections
                             may increase the risk of early repayment of
                             Series 2000-1. Conversely, any reduction in
                             collections may cause the period during which
                             collections are retained for payment of your
                             securities to be longer than otherwise would have
                             been the case.

                             The following factors could result in
                             circumstances that tend to reduce collections:

                             Direct Merchants Bank May Change the Terms and
                             Conditions of the Accounts

                             Direct Merchants Bank will transfer receivables
                             arising under specified credit card accounts to
                             Metris Companies Inc. which will sell those
                             receivables to Metris Receivables, Inc. which
                             will transfer those receivables to Metris Master
                             Trust, but Direct Merchants Bank will continue to
                             own those accounts. As the owner of those
                             accounts, Direct Merchants Bank retains the right
                             to change various terms and conditions of those
                             accounts, including finance charges and other
                             fees it charges and the required minimum monthly
                             payment. Direct Merchants Bank may change the
                             terms of the accounts to maintain its competitive
                             position in the credit card industry. Changes in
                             the terms of the accounts may reduce the amount
                             of receivables arising under the accounts, reduce
                             the amount of collections on those receivables,
                             or otherwise alter payment patterns.

                             Direct Merchants Bank has agreed that it will not
                             reduce the periodic finance charges it charges on
                             the receivables or other fees on any account if
                             that action would cause Direct Merchants Bank to
                             reasonably expect that the portfolio yield would
                             be less than the base rate for any series, unless
                             Direct Merchants Bank is required by law to
                             reduce those charges or determines that
                             reductions are necessary to maintain its credit
                             card business, based on its good faith assessment
                             of its business competition.

                                      S-10
<PAGE>

                             Direct Merchants Bank has agreed that it will not
                             change the terms of the accounts or its policies
                             relating to the operation of its credit card
                             business, including the reduction of the required
                             minimum monthly payment and the calculation of
                             the amount or the timing of finance charges,
                             other fees and charge-offs, unless it reasonably
                             believes a pay out event would not occur for any
                             series and takes the same action on its other
                             substantially similar accounts, to the extent
                             permitted by those accounts.

                             Metris Receivables, Inc. May Add Accounts to the
                             Trust Portfolio

                             In addition to the accounts already designated
                             for Metris Master Trust, Metris Receivables, Inc.
                             is permitted to designate additional accounts for
                             the Trust portfolio and to transfer the
                             receivables in those accounts to the Trust. If
                             certain conditions are satisfied, Metris
                             Receivables, Inc. can also elect to automatically
                             designate additional accounts for the Trust
                             portfolio and to transfer the receivables in
                             those accounts to the Trust. Any new accounts and
                             receivables may have different terms and
                             conditions than the accounts and receivables
                             already in the Trust, such as higher or lower
                             fees or interest rates, or longer or shorter
                             principal payment terms. Credit card receivables
                             purchased by Metris Receivables, Inc. generated
                             in accounts not currently designated for the
                             Trust may be included as additional accounts, if
                             certain conditions are satisfied. The account
                             originator's underwriting criteria may be less or
                             more stringent than those applied to accounts
                             currently designated for the Trust. The new
                             accounts and receivables may produce higher or
                             lower collections or charge-offs over time than
                             the accounts and receivables already in the Trust
                             portfolio and could tend to reduce the amount of
                             collections allocated to Series 2000-1.

                             Also, if Metris Receivables, Inc.'s percentage
                             interest in the accounts of the Trust falls to a
                             minimum level, currently zero, Metris
                             Receivables, Inc. will be required to maintain
                             that level by designating additional accounts for
                             the Trust portfolio and transferring the
                             receivables in those accounts to the Trust. If
                             Metris Receivables, Inc. is required to add
                             accounts to the Trust portfolio, it may not have
                             any accounts available to be added to the Trust
                             portfolio. If Metris Receivables, Inc. fails to
                             add accounts when required, a "pay out event"
                             will occur and you could receive payment of
                             principal sooner than expected. See "Description
                             of the Securities--Addition of Trust Assets" in
                             the attached prospectus.

                             Security and Receivables Interest Rate Reset
                             Terms May Differ

                             Finance charges on certain of the accounts in the
                             Metris Master Trust accrue at a variable rate
                             above a designated prime rate. The interest rate
                             of your security is based on LIBOR. Changes in
                             LIBOR might not be reflected in the prime rate,
                             resulting in a higher or lower spread, or
                             difference, between the amount of collections of
                             finance charge receivables on the accounts and
                             the amounts of interest payable on your
                             securities and other amounts required to be
                             funded out of collections of finance charge
                             receivables.

                                      S-11
<PAGE>

                             A decrease in the spread between collections of
                             finance charge receivables and interest payments
                             on your security could increase the risk of early
                             repayment.

                             Changes to Consumer Protection Laws May Impede
                             Direct Merchants Bank's Collection Efforts

                             Federal and state consumer protection laws
                             regulate the creation and enforcement of consumer
                             loans, including credit card accounts and
                             receivables. Changes or additions to those
                             regulations could make it more difficult for the
                             servicer of the receivables to collect payments
                             on the receivables or reduce the finance charges
                             and other fees that Direct Merchants Bank can
                             charge on credit card account balances, resulting
                             in reduced collections and the potential for
                             reduced portfolio yield, which could result in a
                             pay out event. See "Description of the Offered
                             Securities--Pay Out Events" in this supplement
                             and "Description of the Securities--Pay Out
                             Events" in the attached prospectus.

                             Receivables that do not comply with consumer
                             protection laws may not be valid or enforceable
                             in accordance with their terms against the
                             obligors on those receivables. Direct Merchants
                             Bank makes representations and warranties
                             relating to the validity and enforceability of
                             the receivables arising under the accounts in the
                             Trust portfolio. Subject to certain conditions
                             described in the attached prospectus, Metris
                             Receivables, Inc. must accept reassignment of
                             each receivable that does not comply in all
                             material respects with all requirements of
                             applicable law. However, we do not anticipate
                             that the trustee under the pooling and servicing
                             agreement will make any examination of the
                             receivables or the related records for the
                             purpose of determining the presence or absence of
                             defects, compliance with representations and
                             warranties, or for any other purpose. The only
                             remedy if any representation or warranty is
                             violated, and the violation continues beyond the
                             period of time Metris Receivables, Inc. has to
                             correct the violation, is that Metris
                             Receivables, Inc. must accept reassignment of the
                             receivables affected by the violation, subject to
                             certain conditions. See "Description of the
                             Securities--Representations and Warranties" and
                             "Certain Legal Aspects of the Receivables--
                             Consumer Protection Laws" in the attached
                             prospectus.

                             If a cardholder sought protection under federal
                             or state bankruptcy or debtor relief laws, a
                             court could reduce or discharge completely the
                             cardholder's obligations to repay amounts due on
                             its account and, as a result, the related
                             receivables would be written off as
                             uncollectible. See "Description of the Offered
                             Securities--Defaulted Receivables; Dilution" and
                             "--Investor Charge-Offs" in this supplement and
                             "Description of the Securities--Defaulted
                             Receivables; Dilution" and "--Investor Charge-
                             Offs" in the attached prospectus.

                             Slower Generation of Receivables Could Reduce
                             Collections

                             The receivables transferred to the Trust may be
                             paid at any time. We cannot assure the creation
                             of additional receivables in those accounts

                                      S-12
<PAGE>

                             or that any particular pattern of cardholder
                             payments will occur. A significant decline in the
                             amount of new receivables generated by the
                             accounts in the Trust could result in reduced
                             collections on those receivables. See "Maturity
                             Considerations" in this supplement and in the
                             attached prospectus.

Limited History of Direct
Merchants Bank, the Trust
and the Trust Portfolio
                             Direct Merchants Bank's predecessor began
                             originating and servicing credit card accounts in
                             March 1995. Direct Merchants Bank and its
                             predecessor have had limited underwriting and
                             servicing experience, and limited delinquency,
                             default and loss experience with respect to the
                             accounts. See "Trust Credit Card Portfolio" in
                             this supplement and "Direct Merchants Credit Card
                             Bank, N.A. Activities" in the attached
                             prospectus.

                             The Trust and Metris Receivables, Inc. were
                             formed in May 1995 and have no substantial assets
                             other than their interests in the receivables and
                             the proceeds from the receivables.

                             The Trust assets consist primarily of receivables
                             generated from accounts originated since March
                             1995. As of January 31, 2000 approximately 20% of
                             the accounts in the Trust portfolio had been
                             originated within the last 12 months and
                             approximately 41% of the accounts in the Trust
                             portfolio had been originated within the last 24
                             months. As a result, the current portfolio
                             history may not be indicative of the portfolio
                             performance as the receivables and accounts
                             mature. See the "Receivables in Trust Portfolio
                             by Age of Account" pie chart in "Selected Trust
                             Portfolio Summary Data" in this supplement.

Allocations of Charged-Off
Receivables Could Reduce
Payments to
Securityholders
                             Metris Receivables, Inc. anticipates that it will
                             write off as uncollectible some portion of the
                             receivables arising in accounts in the Trust
                             portfolio. Each class of Series 2000-1 will be
                             allocated a portion of those charged-off
                             receivables. See "Description of the Offered
                             Securities--Allocation Percentages" and "Trust
                             Credit Card Portfolio--Delinquency and Loss
                             Experience" in this supplement. If the amount of
                             charged-off receivables allocated to any class of
                             securities exceeds the amount of other funds
                             available for reimbursement of those charge-
                             offs--which could occur if the limited amount of
                             credit enhancement for those securities is
                             reduced to zero--the holders of those securities
                             may not receive the full amount of principal and
                             interest due to them. See "Description of the
                             Offered Securities--Redirected Cash Flows," "--
                             Application of Collections," "--Defaulted
                             Receivables; Dilution" and "--Investor Charge-
                             Offs" in this supplement.

Limited Ability to Resell    The underwriters may assist in resales of your
Securities                   securities but they are not required to do so. A
                             secondary market for any such securities may not
                             develop. If a secondary market does develop, it
                             might not continue or it might not be
                             sufficiently liquid to allow you to resell any of
                             your securities.

                                      S-13
<PAGE>

Certain Liens Could Be
Given Priority Over Your
Securities                   Direct Merchants Bank accounts for the transfer
                             of the receivables to Metris Companies Inc. as a
                             sale. Metris Companies Inc. accounts for the
                             transfer of the receivables to Metris
                             Receivables, Inc. as a sale. Metris Receivables,
                             Inc. accounts for the transfer of the receivables
                             to the Trust as a sale. However, a court could
                             conclude that the Trust holds only a security
                             interest. Direct Merchants Bank, Metris Companies
                             Inc. and Metris Receivables, Inc. will take steps
                             to give the trustee a "first priority perfected
                             security interest" in the receivables in the
                             event a court concludes Metris Receivables, Inc.
                             or Metris Companies Inc. or Direct Merchants Bank
                             still owns the receivables. If Direct Merchants
                             Bank became insolvent and the Federal Deposit
                             Insurance Corporation (the "FDIC") were appointed
                             conservator or receiver of Direct Merchants Bank,
                             the FDIC's administrative expenses might be paid
                             from the receivables before the Trust received
                             any payments on the receivables. If a court
                             concludes that the transfer to the Trust is only
                             a grant of a security interest in the
                             receivables, certain liens on Direct Merchants
                             Bank's, Metris Companies Inc.'s or Metris
                             Receivables, Inc.'s property arising before new
                             receivables come into existence may get paid
                             before the Trust's interest in those receivables.
                             Those liens include a tax or governmental lien or
                             other liens imposed under the law without the
                             consent of Direct Merchants Bank, Metris
                             Companies Inc. or Metris Receivables, Inc. See
                             "Certain Legal Aspects of the Receivables--
                             Transfer of Receivables" and "Description of the
                             Securities--Representations and Warranties" in
                             the attached prospectus.

Insolvency or Bankruptcy
of Metris Receivables,
Inc., Direct Merchants
Bank or Metris Companies
Inc. Could Result in
Accelerated, Delayed or
Reduced Payments to
Securityholders
                             The Federal Deposit Insurance Act, as amended by
                             the Financial Institutions Reform, Recovery and
                             Enforcement Act of 1989 (the "FDIA"), provides
                             that a security interest granted by Direct
                             Merchants Bank would be respected to the extent
                             that--

                                . the grant of the security interest and the
                                  related transaction documents comply with
                                  the regulatory requirements of the FDIA;

                                . the security interest was perfected before
                                  the FDIC is appointed as conservator or
                                  receiver for Direct Merchants Bank; and

                                . the security interest was not taken in
                                  contemplation of Direct Merchant Bank's
                                  insolvency or with the intent to hinder,
                                  delay or defraud Direct Merchant Bank or its
                                  creditors.

                             Opinions and policy statements issued by the FDIC
                             suggest that, because of the manner in which
                             these transactions are structured, the FDIC would
                             respect the security interest granted by Direct
                             Merchants Bank in the receivables. If the FDIC
                             were to assert a contrary

                                      S-14
<PAGE>

                             position, however, payments of outstanding
                             principal and interest could be delayed or
                             possibly reduced. Furthermore, the FDIC could--

                                . require The Bank of New York (Delaware), as
                                  trustee for the Trust, to go through an
                                  administrative claims procedure to establish
                                  its right to payments collected on the
                                  receivables;

                                . request a stay of any actions by the trustee
                                  to enforce the security interest, any
                                  transaction document or the securities
                                  against Direct Merchants Bank; or

                                . repudiate the transaction documents to which
                                  Direct Merchants Bank is a party and limit
                                  the Trust's resulting claim to "actual
                                  direct compensatory damages" measured as of
                                  the date of conservatorship or receivership.

                             See "Certain Legal Aspects of the Receivables--
                             Certain Matters Relating to Bankruptcy or
                             Receivership" in the attached prospectus.

                             If the FDIC were to take any of those actions,
                             your payments of outstanding principal and
                             interest could be delayed and possibly reduced.

                             If a conservator or receiver were appointed for
                             Direct Merchants Bank, or in the event of a
                             bankruptcy or other insolvency related events of
                             Metris Companies Inc. or Metris Receivables,
                             Inc., then a "pay out event" could occur for all
                             outstanding series. Under the terms of the
                             pooling and servicing agreement, new principal
                             receivables would not be transferred to the Trust
                             and the trustee would sell the receivables
                             (unless holders of more than 50% of the invested
                             amount of each class of outstanding securities
                             gave the trustee other instructions). The Trust
                             would then terminate earlier than was planned and
                             you could have a loss if the sale of the
                             receivables produced insufficient net proceeds to
                             pay you in full.

                             The conservator, receiver or bankruptcy court may
                             nonetheless have the power, regardless of the
                             terms of the pooling and servicing agreement or
                             the instructions of holders of the securities,
                             (a) to prevent or cause the beginning of an early
                             amortization period, (b) to prevent or cause the
                             early sale of the receivables and termination of
                             the Trust or (c) to require or prohibit the
                             transfer of new principal receivables to the
                             Trust.

                             In addition, a court overseeing the servicer's
                             bankruptcy case may have the power to prevent
                             either the trustee or the securityholders from
                             appointing a new servicer. See "Certain Legal
                             Aspects of the Receivables--Certain Matters
                             Relating to Bankruptcy or Receivership" in the
                             attached prospectus.

Negative Carry on Amounts
on Deposit in Trust
Accounts May Reduce Yield
                             Any amounts deposited in the excess funding
                             account and the principal funding account may be
                             invested in investments earning a rate less than
                             the yield from collections of finance charge
                             receivables, resulting in a reduction of amounts
                             available to make payments to securityholders.

                                      S-15
<PAGE>

Issuance of Additional
Series by the Trust May
Affect the Timing
of Payments
                             Metris Master Trust, as a master trust, may issue
                             series of securities from time to time. The Trust
                             may issue additional series with terms that are
                             different from your series without the prior
                             review or consent of any securityholders. It is a
                             condition to the issuance of each new series that
                             each rating agency that has rated an outstanding
                             series confirm in writing that the issuance of
                             the new series will not result in a reduction or
                             withdrawal of its rating of any class of any
                             outstanding series.

                             However, the terms of a new series could affect
                             the timing and amounts of payments on any other
                             outstanding series. See "Description of the
                             Securities--Exchanges" in the attached prospectus
                             and "Description of the Offered Securities--
                             Paired Series" in this supplement.

Individual Securityholders
Will Have Limited Control
of Trust Actions
                             Securityholders of any series or any class within
                             a series may need the consent or approval of a
                             specified percentage of the investor interest of
                             other series or a class of such other series to
                             take or direct certain actions, including to
                             require the appointment of a successor servicer
                             after Direct Merchants Bank, as servicer,
                             defaults on its obligations under the pooling and
                             servicing agreement, to amend the pooling and
                             servicing agreement in some cases, and to direct
                             a repurchase of all outstanding series after
                             certain violations of Metris Receivables, Inc.'s
                             representations and warranties. The interests of
                             the securityholders of any such series may not
                             coincide with yours, making it more difficult for
                             any particular securityholder to achieve the
                             desired results from such vote.

Rating of Your Securities
May be Reduced
                             Your securities will only be issued if they are
                             rated "AAA" in the case of the Class A
                             securities, or "A" in the case of the Class B
                             securities, or the equivalent by at least one
                             nationally recognized rating agency. The ratings
                             will be based primarily on an assessment of the
                             receivables in the Trust, the amounts held in any
                             trust account for your benefit, and the
                             subordination of subordinated interests for the
                             benefit of your securities.

Class B Bears Additional
Credit Risk
                             If you purchase a Class B security, your right to
                             receive principal payments is subordinated to the
                             payment in full of the Class A securities. No
                             principal will be paid to you until the full
                             amount of principal has been paid on the Class A
                             securities.

                             In addition, if Class A's share of collections of
                             finance charge receivables and certain other
                             amounts allocated to Series 2000-1, excess
                             finance charges, transferor finance charge
                             collections and the excess collateral's share of
                             principal collections are not sufficient to

                                      S-16
<PAGE>

                             make all required payments for the Class A
                             securities, collections of principal receivables
                             allocated to Class B may be diverted to Class A.
                             If this occurs, the Class B invested amount and
                             future allocations to Class B would be reduced.

                             Also, if Class A's share of losses on the
                             receivables exceeds the collections and the
                             credit enhancement available to cover those
                             losses, and the excess collateral amount is
                             reduced to zero, the Class B invested amount will
                             be reduced to avoid reducing the Class A invested
                             amount. If this occurs, the Class B invested
                             amount and future allocations to Class B would be
                             reduced.

                             As a result of the subordination, if you hold
                             Class B securities you may receive payments of
                             interest or principal later than you expect or
                             you may not receive the full amount of expected
                             principal and interest.

                                      S-17
<PAGE>

                          Trust Credit Card Portfolio

   Capitalized items are defined in the attached prospectus or in this
supplement. Definitions are indicated by boldface type. Both the attached
prospectus and this supplement contain an index of terms listing the page
numbers where definitions can be found.

General

   The receivables (the "Receivables") conveyed or to be conveyed to the Trust
pursuant to a pooling and servicing agreement (as the same may be amended from
time to time, the "Agreement"), among Metris Receivables, Inc. (the
"Transferor"), Direct Merchants Bank, as Servicer of the Receivables, and The
Bank of New York (Delaware), as trustee (the "Trustee"), as supplemented by the
supplement relating to the Securities (the "Series 2000-1 Supplement") (the
term "Pooling and Servicing Agreement," unless the context requires otherwise,
refers to the Pooling and Servicing Agreement as supplemented by the Series
2000-1 Supplement) have been or will be generated from transactions made by
holders of certain designated MasterCard(R) and VISA(R) credit card accounts
(the "Accounts") and, subject to certain conditions, may also include, although
they do not currently include, receivables generated from transactions made by
holders of other general purpose credit card accounts originated or acquired by
Direct Merchants Bank. Each Class A Floating Rate Asset Backed Security, Series
2000-1 (collectively, the "Class A Securities"), each Class B Floating Rate
Asset Backed Security, Series 2000-1 (collectively, the "Class B Securities"
and, together with the Class A Securities, the "Offered Securities") and the
Excess Collateral, Series 2000-1 (the "Excess Collateral" and, together with
the Offered Securities, the "Securities" or the "Series 2000-1 Securities")
will represent the right to receive certain payments from the Metris Master
Trust, created pursuant to the Pooling and Servicing Agreement. As used in this
prospectus supplement, the term "Securityholders" refers to holders of the
Securities, the term "Class A Securityholders " refers to holders of the Class
A Securities, the term "Class B Securityholders" refers to holders of the Class
B Securities and the term "Excess Collateral Holder" refers to the holder of
the Excess Collateral. As of January 31, 2000, the Metris Master Trust had
approximately 3.2 million credit card accounts and approximately $5.5 billion
in Receivables; Fingerhut Customers represented approximately 39% of the
accounts and approximately 42% of the Receivables.

Growing Credit Card Portfolio by Portfolio Acquisitions

   In the first quarter of 1997, Direct Merchants Bank acquired a credit card
portfolio from a California based credit union which, as of August 31, 1997,
had approximately 18,500 accounts with balances of approximately $36 million.
In September 1997, Direct Merchants Bank acquired an approximately $317 million
credit card portfolio consisting of approximately 260,000 accounts from Key
Bank USA, National Association, of which approximately 197,000 accounts were
active accounts. In June 1998, Direct Merchants Bank acquired a credit card
portfolio from Huntington BancShares which had approximately 42,000 accounts
with balances of approximately $100 million. Such accounts have been designated
as Supplemental Accounts the Receivables of which have been transferred to the
Trust.

   In October 1997, Direct Merchants Bank acquired an approximately $405
million credit card portfolio consisting of approximately 460,000 accounts from
Mercantile Bank National Association, of which approximately 240,000 accounts
were active accounts. On December 9, 1998, Direct Merchants Bank acquired a
portion of the consumer credit card portfolio of PNC National Bank ("PNC"). The
acquired PNC credit card portfolio had approximately 400,000 accounts and
approximately $800 million in receivables as of December 9, 1998. In June 1999,
Metris acquired a portfolio of approximately 485,000 active accounts and
approximately $1.2 billion of credit card receivables (the "GE Portfolio") from
General Electric Capital Corporation ("GE"), a unit of the General Electric
Company. While none of these accounts has been designated as an Account, the
Transferor may determine to add such accounts as Accounts designated to have
their Receivables transferred to the Trust in the future. Such accounts were
originated using criteria different from those which were applied in
originating the Accounts designated on the Initial Closing Date or to
previously-designated

                                      S-18
<PAGE>

Supplemental Accounts because such accounts were originated at different dates,
under different underwriting criteria and by a different institution.
Consequently, there can be no assurance that Supplemental Accounts designated
in the future from such accounts, if any, will be of the same credit quality as
previously designated Accounts.

Assessment of Fees and Finance and other Charges

   A billing statement is sent to cardholders at the end of each monthly
billing cycle in which the account has an outstanding balance greater than
$1.00. Direct Merchants Bank uses third party processors to process certain
cardholder payments. When an account is established, it is assigned a billing
cycle. With minor exceptions, the minimum payment due each month for each
account is equal to the greater of a minimum dollar amount or a minimum
percentage of the outstanding balance shown on the statement, plus any amount
past due, plus any amount over the cardholder's credit line. The Bank assesses
an annual fee on some credit card accounts. The Bank may waive the annual
membership fees, or a portion of those fees, in connection with the
solicitation of new accounts depending on the credit terms offered, which are
determined by the prospect's risk profile prior to solicitation or when the
Bank determines a waiver to be appropriate considering the account's overall
profitability. In addition to the annual fee, the Bank charges accounts certain
other fees including: (i) a late fee with respect to any unpaid monthly payment
if the Bank does not receive the required minimum monthly payment by the
payment due date shown on the monthly billing statement, (ii) a cash advance
fee for each cash advance, (iii) a fee with respect to each check submitted by
a cardholder in payment of an account which is not honored by the cardholder's
bank and (iv) an overlimit charge if, at any time during the billing cycle, the
total amount owed exceeds the cardholder's credit line by at least $30. Unless
otherwise arranged between the Bank and the cardholder, any cash advance fee,
late payment fee, returned check fee, overlimit fee, annual fee or other
administrative fee is added to the account and treated as a purchase.

   Periodic Finance Charges are not assessed in most circumstances if the
entire balance on the account is paid by the due date, which is 25 days from
the previous cycle billing date (the "Payment Date"). Periodic Finance Charges
are based upon the average daily balance outstanding on the account during the
monthly billing cycle. The average daily balance is the sum of the daily unpaid
balances of purchases and cash advances on each day of the monthly billing
cycle divided by the number of days in such monthly billing cycle. Such unpaid
balances are determined by deducting payments and credits, adding any unpaid
finance charges and late charges and adding new purchases, cash advances and
other charges, in each case as of the date of the transaction. If a payment in
full is not received prior to the Payment Date, finance charges are imposed on
all purchases from the date of the transaction to the statement cycle date.
Finance charges are also imposed on each cash advance from the day such advance
is made until the advance is paid in full. These cash advance finance charges
are applied to the average daily balance. Periodic Finance Charges are applied
to the average daily balance.

   Payments by cardholders on the accounts are processed and applied first to
any billed and unpaid fees, next to billed and unpaid finance charges and then
to billed and unpaid transactions in the order determined by Direct Merchants
Bank.

Delinquency and Loss Experience

   The Bank considers an account delinquent if the minimum payment due under
that account is not received by the Bank on or before the Payment Date.

   Efforts to collect delinquent credit card receivables are primarily made
internally through the collection facilities of the Bank. For a description of
the Bank's collection practices and policies, see "Direct Merchants Credit Card
Bank, N.A. Activities--Delinquency, Collections and Charge-Offs" in the
attached prospectus.

   The Bank's policy is to charge off an account at the end of the month during
which the account becomes contractually one hundred eighty (180) days past due.
If the Bank receives notice that a cardholder is the

                                      S-19
<PAGE>

subject of a bankruptcy proceeding, the Bank charges off such account upon the
earlier of (a) receipt of such notice and (b) the time period set forth in the
previous sentence.

   The following tables set forth the delinquency and loss experience as of the
dates and for each of the periods shown for the Trust Portfolio. There can be
no assurance that the delinquency and loss experience for the Trust Portfolio
will be similar to the historical experience set forth in the following table
because, among other things, economic and financial conditions affecting the
ability of cardholders to make payments may be different from those that have
prevailed during the periods reflected below. In particular, reported loss and
delinquency percentages for the portfolio may be reduced as a result of the
addition of newly originated receivables. Receivables in newly originated
accounts generally have lower delinquency and loss levels than receivables in
more seasoned accounts and the addition of these receivables to a portfolio
increases the outstanding receivables balance for such portfolio which, for the
Trust, is the denominator used to calculate the percentages set forth below.
Newly originated or acquired accounts currently do not automatically become
part of the Trust Portfolio but may be added from time to time at the option of
Metris Receivables, Inc. See "Description of the Securities--Addition of Trust
Assets" in the attached prospectus.

                 Delinquency Experience for the Trust Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                           As of December 31,
                            As of January 31,    -----------------------------------------------------------------------
                                  2000                    1999                    1998                    1997
                         ----------------------- ----------------------- ----------------------- -----------------------
                                     Percentage              Percentage              Percentage              Percentage
                                      of Total                of Total                of Total                of Total
                         Receivables Receivables Receivables Receivables Receivables Receivables Receivables Receivables
                         ----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
<S>                      <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
Receivables
 Outstanding(1)........  $5,508,195    100.00%   $5,477,524    100.00%   $4,125,979    100.00%   $2,854,929    100.00%
Receivables Delinquent:
 30-59 Days............  $  133,056      2.42%   $  128,542      2.35%   $   99,840      2.42%   $   64,504      2.26%
 60-89 Days............      97,357      1.77        92,035      1.68        67,959      1.65        44,078      1.54
 90 or More Days.......     209,435      3.80       202,212      3.69       149,361      3.62        89,504      3.14
                         ----------    ------    ----------    ------    ----------    ------    ----------    ------
 Total.................  $  439,848      7.99%   $  422,789      7.72%   $  317,160      7.69%   $  198,086      6.94%
                         ==========    ======    ==========    ======    ==========    ======    ==========    ======
</TABLE>
- --------
(1) Receivables Outstanding consist of all amounts due from cardholders as
    posted to the Trust Accounts as of the date shown.

                   Loss Experience for the Trust Portfolio(1)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                            One Month Ended  ----------------------------------
                            January 31, 2000    1999        1998        1997
                            ---------------- ----------  ----------  ----------
<S>                         <C>              <C>         <C>         <C>
Average Receivables
 Outstanding (2)..........     $5,515,920    $4,552,813  $3,231,883  $2,067,424
Total Net Charge-Offs(3)..     $   42,158    $  453,199  $  355,279  $  182,984
Total Net Charge-Offs as a
 Percentage of Average
 Receivables Outstanding..           0.76%         9.95%      10.99%       8.85%
(Annualized)..............           9.02%         9.95%      10.99%       8.85%
</TABLE>
- --------
(1) The Trust reports charge-offs on a gross basis, not net of recoveries.
    Recoveries are treated as Finance Charge Collections and included in the
    calculation of Portfolio Yield.
(2) Average Receivables Outstanding is calculated by determining the daily
    average of outstanding balances for Trust Accounts for each month and then
    dividing the sum of such daily averages for such months by the number of
    months in such period.
(3) Total Net Charge-Offs are total charge-offs of Principal Receivables less
    Recoveries and do not include the amount of any reductions in total
    Principal Receivables outstanding due to fraud, returned goods, customer
    disputes or other miscellaneous credit adjustments.

                                      S-20
<PAGE>

Recoveries

   Pursuant to the terms of the Pooling and Servicing Agreement, the Bank will
be required to transfer to the Trust all of the recoveries on charged-off
Accounts in the Trust ("Recoveries"). In the event of any sale or other
disposition of Receivables in Defaulted Accounts as provided in the Pooling and
Servicing Agreement, Recoveries will not include amounts received by the
purchaser or transferee of such Receivables but will be limited to amounts
received by the Servicer from the purchaser or transferee. Collections of
Recoveries will be treated as Finance Charge Collections. See "--Delinquency
and Loss Experience" above and "Direct Merchants Credit Card Bank, N.A.
Activities--Delinquency, Collections and Charge-Offs" in the attached
prospectus.

                                The Receivables

General

   The Receivables conveyed to the Trust arise in Accounts selected by Metris
Receivables, Inc. from the Direct Merchants Bank Portfolio on the basis of
criteria set forth in the Pooling and Servicing Agreement as applied on or
about May 30, 1995 (the "Initial Closing Date") and, with respect to
Supplemental Accounts, as of the related dates of their designations. On the
Initial Closing Date, the Transferor transferred and assigned to the Trust all
of its right, title and interest in and to the Receivables outstanding as of
the Initial Closing Date, all of the Receivables thereafter created and the
proceeds of all of the foregoing. Prior to such transfer and assignment and
pursuant to the Purchase Agreement, FCI (as predecessor to Metris under the
Purchase Agreement) contributed and sold to the Transferor all its right, title
and interest in and to the Receivables existing as of the Initial Closing Date,
all the Receivables thereafter created and all FCI's interest in the Bank
Purchase Agreement with respect to the Receivables. Prior to such sale and
contribution and pursuant to the Bank Purchase Agreement, Direct Merchants Bank
sold to FCI (as predecessor to Metris under the Bank Purchase Agreement) all
its right, title and interest in and to the Receivables existing as of the date
of such agreement and all the Receivables arising from time to time thereafter.
In connection with the realignment of FCI's subsidiaries in September 1996, FCI
assigned to Metris all of FCI's rights and Metris assumed all of FCI's
obligations under the Bank Purchase Agreement and the Purchase Agreement.

   Pursuant to the Pooling and Servicing Agreement, Metris Receivables, Inc.
has the right, subject to certain limitations and conditions set forth in that
agreement, to designate from time to time Supplemental Accounts or Automatic
Additional Accounts and to transfer to the Trust all Receivables of such
Supplemental Accounts or Automatic Additional Accounts, whether such
Receivables are then existing or thereafter created. See "Description of the
Securities--Addition of Trust Assets" in the attached prospectus. The
Transferor has periodically designated Supplemental Accounts to be included as
Accounts and intends, although no assurance can be given, to continue to
designate additional Supplemental Accounts to be included as Accounts. In
addition, prior to the Restart Date, if (i) on the tenth business day prior to
any Determination Date, the Transferor Interest for the related Monthly Period
is less than the Minimum Transferor Interest, the Transferor is required to
designate Supplemental Accounts to be included as Accounts in a sufficient
amount such that the Transferor Interest as a percentage of the aggregate
Principal Receivables for such Monthly Period after giving effect to such
addition is at least equal to the Minimum Transferor Interest or (ii) on any
Record Date, the aggregate Principal Receivables are less than the Minimum
Aggregate Principal Receivables, the Transferor is required to designate
Supplemental Accounts to be included as Accounts in a sufficient amount such
that the aggregate Principal Receivables after giving effect to such addition
will be equal to or greater than the Minimum Aggregate Principal Receivables.
Receivables from such Supplemental Accounts shall be transferred to the Trust
on or before the tenth business day following such Record Date. On any day on
which the Receivables in Supplemental Accounts are to be transferred to the
Trust, the Receivables in such Accounts shall be included as Eligible
Receivables if they satisfy the requirements of the definition of "Eligible
Receivables" set forth in the attached prospectus. "Minimum Transferor
Interest" for any period means the product of (a) the sum of (1) the aggregate
Principal Receivables and (2) the amounts on deposit in the Excess

                                      S-21
<PAGE>

Funding Account and (b) the highest Minimum Transferor Percentage for any
Series. "Minimum Transferor Percentage" means, for Series 2000-1 and each
previously issued Series, 0%; provided, however, that in certain circumstances
each such percentage may be increased. "Minimum Aggregate Principal
Receivables" means an amount equal to the sum of the numerators used to
calculate the Investor Percentages with respect to the allocation of Principal
Collections for each Series then outstanding. Further, pursuant to the Pooling
and Servicing Agreement, Metris Receivables, Inc. will have the right (subject
to certain limitations and conditions) to designate certain Accounts and to
require the Trustee to reconvey all Receivables in such Accounts (the "Removed
Accounts") to Metris Receivables, Inc., whether such Receivables are then
existing or thereafter created. Throughout the term of the Trust, the Accounts
from which the Receivables arise will be the Accounts designated by Metris
Receivables, Inc. on the Initial Closing Date plus any Supplemental Accounts
and Automatic Additional Accounts minus any Removed Accounts. As of the Initial
Closing Date and, with respect to Receivables in Supplemental Accounts and
Automatic Additional Accounts, as of the related date of their initial
conveyance to the Trust, and on the date any new Receivables are created,
Metris Receivables, Inc. will represent and warrant to the Trust that the
Receivables meet the eligibility requirements specified in the Pooling and
Servicing Agreement. See "Description of the Securities--Representations and
Warranties" and "--Addition of Trust Assets" in the attached prospectus.

   The Receivables in the Trust Portfolio, as of the end of the day on January
31, 2000, included approximately $5,226,615,769 of Principal Receivables and
approximately $281,579,133 of Finance Charge Receivables. The Accounts had an
average Principal Receivable balance of $1,639 and an average credit limit of
$4,155. The percentage of the aggregate total Receivable balance to the
aggregate total credit limit was approximately 42%. The average age of the
Accounts was approximately 37 months. As of the end of the day on January 31,
2000, cardholders whose Accounts are included in the Trust Portfolio had
billing addresses in all 50 states and the District of Columbia.

   The following tables summarize the Trust Portfolio by various criteria as of
the close of business on January 31, 2000. Because the future composition of
the Trust Portfolio may change over time, these tables are not necessarily
indicative of the composition of the Trust Portfolio at any subsequent time.
The Transferor has added, and in the future will add, to the Trust, in
compliance with the provisions of the Pooling and Servicing Agreement,
Receivables in Additional Accounts and Supplemental Accounts in addition to
those reflected in the tables below, including approximately $30,000,000 of
Receivables in Supplemental Accounts added to the Trust Portfolio on February
11, 2000.

                                      S-22
<PAGE>

                          Composition By Credit Limit
                                Trust Portfolio

<TABLE>
<CAPTION>
                                        Percentage                   Percentage
                                         of Total                     of Total
                              Number of Number of     Receivables    Receivables
Credit Limit Range            Accounts   Accounts     Outstanding    Outstanding
- ------------------            --------- ---------- ----------------- -----------
<S>                           <C>       <C>        <C>               <C>
$0.00--$500.00...............    89,862     2.8%   $   27,890,235.44      0.5%
$500.01--$1,000.00...........   151,348     4.7        97,930,130.74      1.8
$1,000.01--$1,500.00.........   235,762     7.4       209,185,328.22      3.8
$1,500.01--$3,000.00.........   727,742    22.8       988,351,321.70     17.9
$3,000.01--$5,000.00.........   918,692    28.8     1,767,369,635.47     32.1
$5,000.01--$10,0000.00....... 1,003,976    31.5     2,302,834,224.97     41.8
$10,000.01 & Greater.........    62,113     2.0       114,634,025.57      2.1
                              ---------   -----    -----------------    -----
  Total...................... 3,189,495   100.0%   $5,508,194,902.11    100.0%
                              =========   =====    =================    =====
</TABLE>

                         Composition By Account Balance
                                Trust Portfolio

<TABLE>
<CAPTION>
                                       Percentage                    Percentage
                                        of Total                      of Total
                             Number of Number of     Receivables     Receivables
Account Balance Range        Accounts   Accounts     Outstanding     Outstanding
- ---------------------        --------- ---------- -----------------  -----------
<S>                          <C>       <C>        <C>                <C>
Credit Balance..............    36,199     1.1%   $   (3,242,516.38)    (0.1)%
No Balance..................   972,312    30.5                 0.00       0.0
$0.01--$500.00..............   321,318    10.1        65,590,640.56       1.2
$500.01--$1,000.00..........   229,383     7.2       174,281,405.54       3.2
$1,000.01--$1,500.00........   231,234     7.2       290,764,354.64       5.3
$1,500.01--$3,000.00........   632,938    19.8     1,395,970,529.48      25.3
$3,000.01--$5,000.00........   499,962    15.7     1,942,733,653.76      35.3
$5,000.01 & Greater.........   266,149     8.4     1,642,096,834.51      29.8
                             ---------   -----    -----------------     -----
  Total..................... 3,189,495   100.0%   $5,508,194,902.11     100.0%
                             =========   =====    =================     =====
</TABLE>

                                      S-23
<PAGE>

           Composition By Geographic Distribution In Trust Portfolio

<TABLE>
<CAPTION>
                                        Percentage                   Percentage
                                        of  Total                     of Total
                              Number of Number of     Receivables    Receivables
Location                      Accounts   Accounts     Outstanding    Outstanding
- --------                      --------- ---------- ----------------- -----------
<S>                           <C>       <C>        <C>               <C>
Alabama......................    57,137     1.8%   $   98,030,165.01      1.8%
Alaska.......................     5,460     0.2         9,989,151.89      0.2
Arizona......................    46,304     1.5        80,573,789.78      1.5
Arkansas.....................    31,537     1.0        55,692,192.12      1.0
California...................   383,883    12.0       680,242,682.98     12.3
Colorado.....................    47,929     1.5        85,960,233.47      1.6
Connecticut..................    35,792     1.1        62,619,856.38      1.1
Delaware.....................     7,645     0.2        14,049,806.66      0.3
District of Columbia.........     7,602     0.2        13,719,066.63      0.2
Florida......................   239,742     7.5       430,772,893.91      7.8
Georgia......................    86,631     2.7       150,091,032.35      2.7
Hawaii.......................     9,674     0.3        18,488,227.83      0.3
Idaho........................    12,377     0.4        20,600,489.41      0.4
Illinois.....................   116,671     3.7       201,726,829.38      3.7
Indiana......................    68,957     2.2       125,637,908.46      2.3
Iowa.........................    29,324     0.9        47,233,802.02      0.9
Kansas.......................    29,107     0.9        53,621,520.72      1.0
Kentucky.....................    47,054     1.6        81,344,186.22      1.5
Louisiana....................    48,382     1.5        80,978,436.11      1.5
Maine........................    13,732     0.4        23,707,561.69      0.4
Maryland.....................    63,230     2.0       110,476,185.00      2.0
Massachusetts................    66,020     2.1       108,175,757.10      2.0
Michigan.....................    89,431     2.8       155,682,190.33      2.8
Minnesota....................    47,787     1.5        74,767,802.67      1.4
Mississippi..................    87,446     2.7        98,768,929.18      1.8
Missouri.....................    63,475     2.0       112,854,037.52      2.0
Montana......................     9,697     0.3        16,535,681.55      0.3
Nebraska.....................    14,488     0.5        24,231,176.94      0.4
Nevada.......................    33,365     1.0        67,184,655.77      1.2
New Hampshire................    13,758     0.4        24,308,991.53      0.4
New Jersey...................    89,444     2.8       147,101,978.45      2.7
New Mexico...................    17,478     0.5        29,788,748.63      0.5
New York.....................   249,767     7.8       440,808,857.35      8.0
North Carolina...............    84,761     2.7       140,578,811.94      2.6
North Dakota.................     6,286     0.2         9,737,994.53      0.2
Ohio.........................   129,284     4.1       232,429,263.23      4.2
Oklahoma.....................    42,715     1.3        80,024,114.06      1.5
Oregon.......................    33,729     1.1        58,829,426.25      1.1
Pennsylvania.................   119,683     3.8       202,969,913.03      3.7
Rhode Island.................    13,000     0.4        22,106,194.85      0.4
South Carolina...............    33,924     1.1        57,641,637.45      1.0
South Dakota.................     6,544     0.2        10,801,802.24      0.2
Tennessee....................    72,162     2.3       118,303,441.55      2.1
Texas........................   223,325     7.0       403,045,978.08      7.3
Utah.........................    13,588     0.4        22,114,621.13      0.4
Vermont......................     6,419     0.2        11,481,765.66      0.2
Virginia.....................    86,218     2.7       148,575,104.39      2.7
Washington...................    56,702     1.8       100,458,012.38      1.8
West Virginia................    23,087     0.7        38,945,763.04      0.7
Wisconsin....................    52,332     1.6        82,841,919.56      1.5
Wyoming......................    10,857     0.3        14,325,854.34      0.3
Other........................     4,553     0.1         7,218,459.36      0.1
                              ---------   -----    -----------------    -----
  Total...................... 3,189,495   100.0%   $5,508,194,902.11    100.0%
                              =========   =====    =================    =====
</TABLE>

                                      S-24
<PAGE>

                            Maturity Considerations

   The Pooling and Servicing Agreement provides that Class A Securityholders
will not receive payments of principal until the February 2005 Distribution
Date (the "Class A Expected Final Payment Date"), or earlier in the event of a
Pay Out Event which results in the commencement of the Early Amortization
Period. The Pooling and Servicing Agreement also provides that the Class B
Securityholders will not receive payments of principal until the March 2005
Distribution Date (the "Class B Expected Final Payment Date"), or earlier in
the event of a Pay Out Event which results in the commencement of the Early
Amortization Period (in either case, only after the Class A Invested Amount has
been paid in full). The Pooling and Servicing Agreement also provides that the
Excess Collateral Holder will not receive payments of principal until the March
2005 Transfer Date (the "Excess Collateral Expected Final Payment Date"), or
earlier in the event of a Pay Out Event which results in the commencement of
the Early Amortization Period (in either case, only after the Class A Invested
Amount has been paid in full and if the Class B Invested Amount will be paid in
full on the related Distribution Date).

Accumulation Period

   The accumulation period (the "Accumulation Period") with respect to the
Securities is scheduled to begin at the close of business on the last day of
the January 2004 Monthly Period. Subject to the conditions set forth in this
supplement under "Description of the Offered Securities--Postponement of
Accumulation Period," the day on which the Revolving Period ends and the
Accumulation Period begins may be delayed to no later than the close of
business on the last day of the December 2004 Monthly Period. Unless a Pay Out
Event has occurred, the Accumulation Period will end on the earliest to occur
of (a) the commencement of the Early Amortization Period, (b) payment of the
Invested Amount in full and (c) the Series 2000-1 Termination Date.

   Each Monthly Period during the Accumulation Period prior to the payment of
the Class A Invested Amount in full, an amount equal to, for each Monthly
Period, the least of (a) the Available Series 2000-1 Principal Collections for
such Monthly Period, (b) the "Controlled Deposit Amount" for such Monthly
Period, which is equal to the sum of the Controlled Accumulation Amount for
such Monthly Period and the Accumulation Shortfall, if any, for such Monthly
Period and (c) the Class A Adjusted Invested Amount will be deposited in the
Principal Funding Account until the principal amount on deposit in the
Principal Funding Account (the "Principal Funding Account Balance") equals the
Class A Invested Amount. After the Class A Invested Amount has been paid in
full, Available Series 2000-1 Principal Collections, to the extent required,
will be distributed to the Class B Securityholders on each Distribution Date
until the earlier of the date the Class B Invested Amount has been paid in full
and the Series 2000-1 Termination Date. On the Transfer Date immediately
preceding the Distribution Date on which the Class B Invested Amount will be
paid in full and on each subsequent Transfer Date, Available Series 2000-1
Principal Collections, to the extent required, will be distributed to the
Excess Collateral Holder until the earlier of the date the Excess Collateral
Amount has been paid in full and the Series 2000-1 Termination Date. Amounts in
the Principal Funding Account are expected to be available to pay the Class A
Invested Amount in full on the Class A Expected Final Payment Date. Also, after
the payment of the Class A Invested Amount in full, Available Series 2000-1
Principal Collections are expected to be available to pay the Class B Invested
Amount in full on the Class B Expected Final Payment Date, and, after amounts
have been applied to the payment of the Class B Invested Amount in full,
Available Series 2000-1 Principal Collections are expected to be available to
pay the Excess Collateral Amount in full on the Excess Collateral Expected
Final Payment Date. Although it is anticipated that Available Series 2000-1
Principal Collections will be available during each Monthly Period in the
Accumulation Period to make a deposit to the Principal Funding Account of the
applicable Controlled Deposit Amount, that on the Class A Expected Final
Payment Date the Class A Invested Amount will be paid to the Class A
Securityholders, that on the Class B Expected Final Payment Date the Class B
Invested Amount will be paid to the Class B Securityholders and that on the
Excess Collateral Expected Final Payment Date the Excess Collateral Amount will
be paid to the Excess Collateral Holder, no assurance can be given in that
regard. If the amount required to

                                      S-25
<PAGE>

pay the Class A Invested Amount, the Class B Invested Amount or the Excess
Collateral Amount in full is not available on the Class A Expected Final
Payment Date, the Class B Expected Final Payment Date or the Excess Collateral
Expected Final Payment Date, as applicable, or if a Pay Out Event occurs during
the Accumulation Period, the Early Amortization Period will commence and any
amount on deposit in the Principal Funding Account will be paid to the Class A
Securityholders on the next Distribution Date and an amount equal to the
Available Series 2000-1 Principal Collections will be paid to the Class A
Securityholders on each succeeding Distribution Date until the earlier of the
Distribution Date on which the Class A Invested Amount has been paid in full
and the Series 2000-1 Termination Date. After the Class A Invested Amount has
been paid in full, Available Series 2000-1 Principal Collections will be paid
to the Class B Securityholders on each Distribution Date until the earlier of
the date on which the Class B Invested Amount has been paid in full and the
Series 2000-1 Termination Date. On and after the Transfer Date immediately
preceding the Distribution Date on which the Class B Invested Amount has been
paid in full, Available Series 2000-1 Principal Collections will be paid to the
Excess Collateral Holder on each Transfer Date until the earlier of the date on
which the Excess Collateral Amount has been paid in full and the Series 2000-1
Termination Date. If the Principal Collections for any Monthly Period are less
than the applicable Controlled Deposit Amount, the amount of such deficiency
will be the applicable "Accumulation Shortfall" for the succeeding Monthly
Period. See "Description of the Offered Securities--Application of
Collections--Payment of Principal" in this supplement.

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

Early Amortization Period

   If a Pay Out Event occurs, then the Early Amortization Period will commence
and the amounts on deposit in the Principal Funding Account will be paid to the
Class A Securityholders on the Distribution Date in the month following the
commencement of such Early Amortization Period. In addition, to the extent that
the Class A Invested Amount has not been paid in full, the Class A
Securityholders will be entitled to monthly payments of principal equal to the
Available Series 2000-1 Principal Collections on each Distribution Date with
respect to such Early Amortization Period until the earlier of the date on
which the Class A Securities have been paid in full and the Series 2000-1
Termination Date. After the Class A Securities have been paid in full and if
the Series 2000-1 Termination Date has not occurred, Available Series 2000-1
Principal Collections will be paid to the Class B Securities on each
Distribution Date until the Class B Securities have been paid in full. On and
after the Transfer Date immediately preceding the Distribution Date on which
the Class B Securities have been paid in full and if the Series 2000-1
Termination Date has not occurred, Available Series 2000-1 Principal
Collections will be paid to the Excess Collateral Holder on each Transfer Date
until the Excess Collateral has been paid in full.

   "Early Amortization Period" means the period beginning on the earliest of
(a) the date on which a Pay Out Event occurs or is deemed to have occurred with
respect to the Series 2000-1 Securities, (b) the Class A Expected Final Payment
Date if the Class A Invested Amount has not been paid in full on such date, (c)
the Class B Expected Final Payment Date if the Class B Invested Amount has not
been paid in full on such date and (d) the Excess Collateral Expected Final
Payment Date if the Excess Collateral 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, the Class B Invested Amount and the Excess Collateral Amount have been
paid in full and (ii) the Series 2000-1 Termination Date.

                                      S-26
<PAGE>

Pay Out Events

   A Pay Out Event occurs, either automatically or after specified notice, upon
(a) the failure of the Transferor to make certain payments or transfers of
funds for the benefit of the Securityholders or to observe or perform in any
material respect certain other covenants within the time periods stated in the
Pooling and Servicing Agreement, (b) material breaches of certain
representations, warranties, or covenants of the Transferor which remain
uncured after the grace periods specified in the Pooling and Servicing
Agreement, (c) certain bankruptcy or insolvency events relating to Metris, the
Transferor or Direct Merchants Bank, (d) the occurrence of a Servicer Default
that would have a material adverse effect on the Securityholders, (e) (w) the
Transferor Interest being less than the Minimum Transferor Interest, (x) the
Series 2000-1 Percentage of the sum of the total amount of Principal
Receivables plus amounts on deposit in the Excess Funding Account being less
than the sum of the aggregate outstanding principal amounts of the Class A
Securities, the Class B Securities and the Excess Collateral, (y) the total
amount of Principal Receivables and the amounts on deposit in the Excess
Funding Account, the Principal Account and the Principal Funding Account being
less than the Minimum Aggregate Principal Receivables, or (z) the Retained
Percentage being equal to or less than 2 percent, in each case as of any
Determination Date, (f) the Trust becoming subject to regulation as an
"investment company" within the meaning of the Investment Company Act, (g) a
reduction in the average of the Portfolio Yields for any three consecutive
Monthly Periods to a rate which is less than the average of the Base Rates for
such three consecutive Monthly Periods or (h) failure of any Interest Rate Cap
Provider to make any payment under any Interest Rate Cap within 30 days of the
date such payment was due. See "Description of the Offered Securities--Pay Out
Events" in this supplement and "Description of the Securities--Pay Out Events"
in the attached prospectus. In the event of an early payment of principal on
the Securities, Securityholders may realize a lower yield on their reinvestment
of such early payment and may be required to incur costs associated with
reinvesting such funds.

   The "Base Rate" means, with respect to any Monthly Period, the sum of (i)
the weighted average of the Class A Interest Rate, the Class B Interest Rate
and the Excess Collateral Minimum Rate as of the last day of such Monthly
Period (weighted based on the Class A Invested Amount, the Class B Invested
Amount and the Excess Collateral Amount, respectively, as of the last day of
such Monthly Period) plus (ii) the product of 2 percent per annum and the
percentage equivalent of a fraction the numerator of which is the Adjusted
Invested Amount and the denominator of which is the Invested Amount, each as of
the last day of such Monthly Period.

  The term "Adjusted Invested Amount" means, as of any business day, the
Invested Amount minus the sum of the amount then on deposit in the Principal
Account, the amount then on deposit in the Principal Funding Account and the
Series 2000-1 Percentage of the amount then on deposit in the Excess Funding
Account.

  The term "Portfolio Yield" means, with respect to any Monthly Period, the
annualized percentage equivalent of a fraction, the numerator of which is the
sum of the aggregate amount of Available Series 2000-1 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 Investment Proceeds and
amounts withdrawn from the Accumulation Period Reserve Account with respect to
such Monthly Period calculated on a cash basis after subtracting the Series
Default Amount and the Series 2000-1 Percentage of any Adjustment Payments
which the Transferor is required but fails to make pursuant to the Pooling and
Servicing Agreement for such Monthly Period, and the denominator of which is
the average daily Invested Amount during the preceding Monthly Period;
provided, however, that Excess Finance Charge Collections applied for the
benefit of the Securityholders may be added to the numerator if the Rating
Agency Condition is satisfied.

Payment Rates

   The following table sets forth the highest and lowest cardholder monthly
payment rates for the Trust Portfolio during any month in the period shown and
the average cardholder monthly payment rates for all months during the periods
shown, in each case calculated as a percentage of total opening monthly account

                                      S-27
<PAGE>

balances during the periods shown. Payment rates shown in the table are based
on amounts which would be deemed payments of Principal Receivables and Finance
Charge Receivables with respect to the Accounts.

          Cardholder Monthly Payment Rates for the Trust Portfolio (1)

<TABLE>
<CAPTION>
                                     One Month Ended Year Ended December 31,
                                       January 31,   ---------------------------
                                          2000        1999      1998      1997
                                     --------------- -------   -------   -------
<S>                                  <C>             <C>       <C>       <C>
Highest Month.......................      6.7%           8.0%      7.4%      7.6%
Lowest Month........................      6.7%           6.7%      6.1%      5.3%
Monthly Average (2).................      6.7%           7.2%      6.6%      6.5%
</TABLE>
- --------
(1) The monthly payment rate for any month is the aggregate amount collected on
    receivables during the month, including recoveries on previously charged-
    off receivables, expressed as a percentage of the total outstanding
    receivables at the end of the previous month.
(2) Monthly Averages shown are expressed as an arithmetic average of the
    payment rate for each month for the period indicated.

   The Bank generally determines the minimum monthly payment with respect to
the Accounts by multiplying the combined new balance of purchases and cash
advances, less any disputed amounts, by a minimum percentage of the outstanding
balance. If the amount so calculated is less than a minimum dollar amount, it
is increased to such minimum dollar amount. The sum of such amount and any past
due amounts equals the minimum payment amount. The minimum payment amount,
however, is never more than the new balance.

   There can be no assurance that the cardholder monthly payment rates in the
future will be similar to the historical experience set forth above. The amount
of collections of Receivables may vary from month to month due to seasonal
variations, general economic conditions, payment habits of individual
cardholders, the Credit Card Originator's monthly minimum payment requirements
and acts of God. There can be no assurance that deposits into the Principal
Funding Account or the Distribution Account, as applicable, will be made in
accordance with the applicable Controlled Accumulation Amount. If a Pay Out
Event occurs, the average life of the Securities could be significantly reduced
or increased.

   Because there may be a slowdown in the payment rate below the payment rates
used to determine the Controlled Accumulation Amounts, or a Pay Out Event may
occur which would initiate the Early Amortization Period, there can be no
assurance that the actual number of months elapsed from the date of issuance of
the Class A Securities and the Class B Securities to the Class A Expected Final
Payment Date and the Class B Expected Final Payment Date, respectively, will
equal the expected number of months. As described under "Description of the
Offered Securities--Postponement of Accumulation Period" in this supplement,
the Servicer may shorten the Accumulation Period. There can be no assurance
that there will be sufficient time to accumulate all amounts necessary to pay
the Class A Invested Amount on the Class A Expected Final Payment Date or to
collect all amounts necessary to pay the Class B Invested Amount on the Class B
Expected Final Payment Date, especially if a pay out event were to occur with
respect to one or more other Series thereby limiting the amount of Shared
Principal Collections allocable to the Offered Securities. See "Risk Factors"
in this supplement and "Maturity Considerations" in the attached prospectus.

                        Receivable Yield Considerations

   The gross revenues from finance charges and fees billed to accounts in the
Trust Portfolio for each of the three calendar years contained in the period
ended December 31, 1999 and for the one-month period ended January 31, 2000,
are set forth in the following table. The historical yield figures in the
following table are calculated and reported on a billed basis. The Portfolio
Yield on Receivables included in the Trust are calculated and reported on a
cash basis. Portfolio Yields calculated on a billed basis may differ from
Portfolio

                                      S-28
<PAGE>

Yields calculated on a cash basis due to (a) a lag between when finance charges
and fees are billed to cardholder accounts and when such finance charges and
fees are collected, (b) finance charges and fees that are not ultimately
collected from the cardholder and (c) growth in the Trust Portfolio. The
Portfolio Yield calculated on both a billed and a cash basis will also be
affected by numerous factors, including changes in the monthly interest rate,
variations in the rate of payments and new borrowings on the Accounts, the
amount of the annual membership fee and other fees, changes in the delinquency
and loss rates on the Receivables, and the percentage of cardholders who pay
their balances in full each month and, except in the case of cash advances, do
not incur periodic finance charges, which may in turn be caused by a variety of
factors including seasonal variations, the availability of other sources of
credit and general economic conditions. See "Maturity Considerations" above.
Revenues vary for each account based on the type and volume of activity for
each account. Interchange fees are not included in the Trust assets and are not
included in the yield numbers for the Trust Portfolio in the following table.

              Revenue Yield Experience for the Trust Portfolio (1)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                Year Ended December 31,
                           One Month Ended  ----------------------------------
                           January 31, 2000    1999        1998        1997
                           ---------------- ----------  ----------  ----------
<S>                        <C>              <C>         <C>         <C>
Average Receivables
 Outstanding.............     $5,540,608    $4,632,272  $3,611,436  $2,204,287
Total Finance Charges and
 Fees Billed(2)..........     $  120,485    $1,144,510  $  858,196  $  533,005
Average Revenue Yield
 (Annualized)............          25.67%        24.71%      23.76%      24.18%
</TABLE>
- --------
(1) The amounts presented in the above table include a small amount of
    receivables and fees billed in accounts that were newly originated and had
    not yet been included in the Trust for the periods shown. Those receivable
    balances were generally added to the Trust in subsequent periods in account
    additions approved by the Rating Agencies.
(2) Total Finance Charges and Fees Billed include finance charges, cash advance
    fees, annual membership fees, late fees, and other charges. It does not
    include interchange fees. Total Finance Charges and Fees Billed are
    presented net of adjustments made pursuant to the Bank's normal servicing
    procedures, including removal of incorrect or disputed finance charges and
    reversal of finance charges accrued on charged-off accounts.

                                Use of Proceeds

   Metris Receivables, Inc. will apply the net proceeds from the sale of the
Offered Securities, which is expected to be approximately $514,035,469, (a) to
repay all or a portion of the principal of the Series 1999-A Variable Funding
Securities, a substantial portion of which are held by certain of the
Underwriters or their affiliates, and (b) to pay the purchase price of
Receivables.

                     Description of the Offered Securities

   The Offered Securities will be issued pursuant to the Pooling and Servicing
Agreement. Pursuant to the Pooling and Servicing Agreement, Metris Receivables,
Inc. and the Trustee may execute further Supplements in order to issue
additional Series. The following summary of the Offered Securities does not
purport to be complete and is subject to, and is qualified in its entirety by
reference to, all of the provisions of the Pooling and Servicing Agreement. See
"Description of the Securities" in the attached prospectus for additional
information concerning the Securities and the Pooling and Servicing Agreement.

                                      S-29
<PAGE>

General

   The Offered Securities will represent the right to cash flow from certain
assets of the Trust, including the right to the applicable allocation
percentage of all obligor payments on the Receivables in the Trust. Each
Offered Security represents the right to receive payments of interest at the
Class A Interest Rate or the Class B Interest Rate, as applicable, funded from
Available Series 2000-1 Finance Charge Collections and certain other sources
designated herein and the right to receive payments of principal on the Class A
Expected Final Payment Date or the Class B Expected Final Payment Date, as
applicable, or, to the extent of the Class A Invested Amount or the Class B
Invested Amount, as applicable, on each Distribution Date during the Early
Amortization Period, funded from Principal Collections allocated to Series
2000-1.

   The Transferor will own the Exchangeable Transferor Security. The
Exchangeable Transferor Security represents an undivided interest in the Trust,
including the right to receive certain payments from the assets of the Trust,
including the right to a percentage of all cardholder payments on the
Receivables in the Trust equal to 100% minus the sum of the applicable Investor
Percentages for all Series of securities then outstanding. See "Description of
the Securities--Certain Matters Regarding the Transferor and the Servicer" in
the attached prospectus. During the Revolving Period, the amount of the
Invested Amount in the Trust will remain constant except under certain limited
circumstances. See "--Defaulted Receivables; Dilution" and "--Investor Charge-
Offs" in this supplement and "Description of the Securities--Defaulted
Receivables; Dilution" and""--Investor Charge-Offs" in the attached prospectus.
The amount of Principal Receivables in the Trust, however, will vary each day
as new Principal Receivables are transferred to the Trust and others are paid.
The amount of the Transferor Interest (or the amount in the Excess Funding
Account) will fluctuate each day, therefore, to reflect the changes in the
amount of the Principal Receivables in the Trust unless and to the extent that
the previously issued Series or another Series absorb such change. During the
Accumulation Period, the Adjusted Invested Amount will decline as Principal
Collections are deposited into the Principal Account or the Principal Funding
Account for distribution to the Securityholders. During the Early Amortization
Period, the Invested Amount will decline as Principal Collections are
distributed to the related Securityholders. As a result, unless and to the
extent that the previously issued Series or another Series absorb such
increase, the Transferor Interest will generally increase each month during the
Accumulation Period or the Early Amortization Period to reflect the reductions
in the Adjusted Invested Amount or the Invested Amount of the Securities and
will also change to reflect the variations in the amount of the Principal
Receivables in the Trust. The Transferor Interest may be reduced as the result
of an Exchange. See "Description of the Securities--Exchanges" in the attached
prospectus.

   In addition to representing the right to payment from collections of Finance
Charge Receivables and Principal Receivables, each Offered Security also
represents the right to receive payments from funds on deposit in the Principal
Funding Account and the Accumulation Period Reserve Account and certain
investment earnings thereon, Redirected Principal Collections and Shared
Principal Collections and certain other available amounts (including, under
certain circumstances, amounts on deposit in the Excess Funding Account).
Payments of interest and principal will be made, to the extent of funds
available therefor, on each Distribution Date on which such amounts are due to
Securityholders in whose names the Securities were registered on the business
day preceding such Distribution Date, or with respect to any Definitive
Securities, the fifth day of the Monthly Period during which such Distribution
Date occurs (each, a "Record Date"). Series 2000-1 will also be allocated a
portion of the amount of Defaulted Receivables each month.

   Beneficial interests in each Class of the Offered Securities will be offered
for purchase in minimum denominations of $1,000 and integral multiples thereof.

   Application will be made to list the Offered Securities on the Luxembourg
Stock Exchange. There can be no assurance that the Offered Securities will be
listed on the Luxembourg Stock Exchange or any other stock exchange or, if so
listed, when such listing would occur. Purchasers of the Offered Securities
should not rely upon the Offered Securities being listed on the Luxembourg
Stock Exchange or any other stock exchange. The Trustee will maintain a paying
agent in Luxembourg for so long as the Offered Securities are outstanding and

                                      S-30
<PAGE>

listed on the Luxembourg Stock Exchange. The name and address of the paying
agent in Luxembourg are set forth at the end this prospectus supplement.

   Each Class of the Offered Securities initially will be represented by
securities registered in the name of Cede & Co., as nominee of The Depository
Trust Company ("DTC"). Unless and until Definitive Securities are issued, all
references herein to actions by Securityholders of any Class of Offered
Securities shall refer to actions taken by DTC upon instructions from DTC
Participants and all references herein to distributions, notices, reports and
statements to Securityholders of any Class of Offered Securities shall refer to
distributions, notices, reports and statements to DTC or Cede & Co., as the
registered holder of the Offered Securities of such Class, for distribution to
Security Owners of such Class in accordance with DTC procedures. With respect
to each Class of Offered Securities, Securityholders may hold their Securities
through DTC in the United States or Clearstream Banking, societe anonyme
("Clearstream") or the Euroclear System ("Euroclear") in Europe if they are
participants of such systems, or indirectly through organizations that are
participants in such systems. Cede & Co., as nominee for DTC, will hold the
global certificates. Clearstream and Euroclear will hold omnibus positions on
behalf of the Clearstream Customers and the Euroclear Participants,
respectively, through customers' securities accounts in Clearstream's and
Euroclear's names on the books of their respective Depositories which in turn
will hold such positions in customers' securities accounts in the Depositories'
names on the books of DTC. See "Description of the Securities--General," "--
Book-Entry Registration" and "--Definitive Securities" in the attached
prospectus.

Status of the Securities

   Upon issuance, Series 2000-1 will rank pari passu with all other outstanding
Series.

Previously Issued Series

   The Trust has previously issued eight other Series that will remain
outstanding on the date of issuance of the Securities. The other Series bear
the various rates of interest and have the outstanding principal amounts and
other characteristics set forth in "Annex I: Previously Issued Series."

Interest Payments

   Interest will accrue on the Class A Securities at the Class A Interest Rate
and on the Class B Securities at the Class B Interest Rate, in each case from
March 20, 2000 (the "Closing Date"). Interest will accrue on the Offered
Securities and be distributed on April 20, 2000 and on the 20th day of each
following month (or, if such 20th day is not a business day, the next
succeeding business day) (each, a "Distribution Date") in an amount equal to
the product of (i) the actual number of days in the related Interest Accrual
Period divided by 360, (ii) the Class A Interest Rate or the Class B Interest
Rate, as applicable, and (iii) the outstanding principal balance for the
related Interest Accrual Period of the Class A Securities or Class B
Securities, as applicable, at the close of business on the first day of the
related Interest Accrual Period. Interest payments on the Offered Securities on
any Distribution Date will be funded from Available Series 2000-1 Finance
Charge Collections with respect to the preceding Monthly Period and from
certain other funds allocated as set forth in the Pooling and Servicing
Agreement to the Offered Securities and deposited on each business day during
such Monthly Period in the Interest Funding Account. The Interest Accrual
Period, with respect to any Distribution Date, will be the period from and
including the previous Distribution Date through the day preceding such
Distribution Date, except the initial Interest Accrual Period will be the
period from and including the Closing Date through April 19, 2000. Interest on
the Offered Securities will be calculated on the basis of the actual number of
days in the Interest Accrual Period and a 360-day year.

                                      S-31
<PAGE>

   "Available Series 2000-1 Finance Charge Collections" means, with respect to
any Monthly Period, an amount equal to the sum of (a) prior to the date on
which a Pay Out Event is deemed to occur, the Floating Percentage of the sum
of Collections of Finance Charge Receivables and the amount of overdue
Adjustment Payments made by the Transferor or, on and after the date on which
a Pay Out Event is deemed to occur, the Fixed/Floating Percentage of the sum
of Collections of Finance Charge Receivables and the amount of overdue
Adjustment Payments made by the Transferor, (b) investment earnings on amounts
on deposit in the Payment Reserve Account, the Principal Funding Account and
the Accumulation Period Reserve Account, (c) amounts on deposit in the Cap
Proceeds Account, if any, and (d) 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. Net investment earnings on amounts in the Excess
Funding Account are treated as Finance Charge Collections.

   The Class A Securities will bear interest at the rate equal to 0.30% per
annum above LIBOR determined as set forth below for the period from the
Closing Date through April 19, 2000 and each Interest Accrual Period
thereafter (the "Class A Interest Rate"). The Class B Securities will bear
interest at the rate equal to 0.68% per annum above LIBOR determined as set
forth below for the period from the Closing Date through April 19, 2000 and
each Interest Accrual Period thereafter (the "Class B Interest Rate").

   The Trustee will determine LIBOR on March 16, 2000 for the period from the
Closing Date through April 19, 2000 and for each Interest Accrual Period
thereafter on the second business day prior to the Distribution Date on which
such Interest Accrual Period commences (each, a "LIBOR Determination Date").
For purposes of calculating LIBOR, a business day is any day on which banks in
London and New York are open for the transaction of international business.

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

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

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

   The Class A Interest Rate and the Class B Interest Rate applicable to the
then current and immediately preceding Interest Accrual Period may be obtained
by telephoning the Trustee at its Corporate Trust Office at (302) 451-2500.
The Class A Interest Rate and the Class B Interest Rate as well as the amount
of Class A Monthly Interest and Class B Monthly Interest applicable to an
Interest Accrual Period will be included in a statement to the Class A and the
Class B Securityholders of record prepared by the Servicer. In addition, the
Trustee will cause the Class A Interest Rate and the Class B Interest Rate as
well as the amount of Class A Monthly Interest and Class B Monthly Interest
applicable to an Interest Accrual Period to be provided to the Luxembourg
Stock Exchange as soon as possible after its determination but in no event
later than the first day of such Interest Accrual Period. See "Description of
the Securities--Reports to Securityholders" in the attached prospectus.

                                     S-32
<PAGE>

Principal Payments

   On each Distribution Date relating to the period which begins on the Closing
Date and ends at the commencement of the Accumulation Period or, if earlier,
the Early Amortization Period (the "Revolving Period"), Principal Collections
allocable to the Invested Amount, subject to certain limitations, including the
allocation of any Redirected Principal Collections with respect to the related
Monthly Period to pay the Class A Required Amount and the Class B Required
Amount, will, be treated as Shared Principal Collections.

   On each Distribution Date during the Accumulation Period prior to the
payment in full of the Class A Invested Amount, the Trustee will deposit in the
Principal Funding Account an amount equal to the least of (a) Available Series
2000-1 Principal Collections with respect to such Monthly Period, (b) the
applicable Controlled Deposit Amount and (c) the Class A Adjusted Invested
Amount prior to any such deposit. Amounts in the Principal Funding Account will
be paid to the Class A Securityholders on the Class A Expected Final Payment
Date. After the Class A Invested Amount has been paid in full, an amount equal
to, for each Monthly Period, the lesser of (a) the Available Series 2000-1
Principal Collections for such Monthly Period and (b) the Class B Invested
Amount will be distributed to the Class B Securityholders until the Class B
Invested Amount has been paid in full. Such amounts will be paid to the Class B
Securityholders on the Class B Expected Final Payment Date. On the Transfer
Date immediately preceding the Distribution Date on which the Class B Invested
Amount will be paid in full and on each subsequent Transfer Date, an amount
equal to, for each Monthly Period, the lesser of (a) the Available Series 2000-
1 Principal Collections for such Monthly Period and (b) the Excess Collateral
Amount will be distributed to the Excess Collateral Holder until the Excess
Collateral Amount has been paid in full. Such amounts will be paid to the
Excess Collateral Holder on the Excess Collateral Expected Final Payment Date.
During the Accumulation Period, the portion of Available Series 2000-1
Principal Collections not required to be deposited in the Principal Funding
Account or distributed to the Securityholders or the Excess Collateral Holder
will generally be treated as Shared Principal Collections.

   "Available Series 2000-1 Principal Collections" means, with respect to any
Monthly Period, or portion thereof, commencing on or after 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 Securities
with respect to such Monthly Period, (iii) the aggregate Series Default Amount
and the Series 2000-1 Percentage of overdue Adjustment Payments paid from
Available Series 2000-1 Finance Charge Collections, Transferor Finance Charge
Collections, Excess Finance Charge Collections and Redirected Principal
Collections with respect to such Monthly Period and any reimbursements from
Available Series 2000-1 Finance Charge Collections, Transferor Finance Charge
Collections, Excess Finance Charge Collections or Redirected Principal
Collections of unreimbursed Class A Charge-Offs, Class B Charge-Offs and Excess
Collateral Charge-Offs, (iv) Shared Principal Collections allocated to the
Securities and (v) the proceeds of the sale of all or a portion of an Interest
Rate Cap with respect to such Monthly Period.

   On each Distribution Date during the Early Amortization Period, the Class A
Securityholders will be entitled to receive Available Series 2000-1 Principal
Collections for the preceding Monthly Period in an amount up to the Class A
Invested Amount until the earlier of the date the Class A Invested Amount is
paid in full and the Series 2000-1 Termination Date. In addition, if a Pay Out
Event occurs during the Accumulation Period, the Early Amortization Period will
commence and any amount on deposit in the Principal Funding Account will be
paid to the Class A Securityholders on the Distribution Date following the
Monthly Period in which the Early Amortization Period commences. After payment
in full of the Class A Invested Amount, the Class B Securityholders will be
entitled to receive Available Series 2000-1 Principal Collections on each
Distribution Date during the Early Amortization Period until the earlier of the
date the Class B Invested Amount is paid in full and the Series 2000-1
Termination Date. On each Transfer Date during the Early Amortization Period
(other than the Transfer Date immediately prior to the Series 2000-1
Termination Date), beginning with the Transfer Date immediately preceding the
Distribution Date on which the Class B Invested Amount will be paid in full,
the Excess Collateral Holder will be entitled to receive Available Series 2000-
1 Principal Collections until the earlier of the date the Excess Collateral
Amount is paid in full and the

                                      S-33
<PAGE>

Series 2000-1 Termination Date. See "--Pay Out Events" below for a discussion
of events which might lead to the commencement of the Early Amortization
Period.

   In the event of a sale of the Receivables and an early termination of the
Trust due to a Trigger Event, the breach of certain representations and
warranties, an optional repurchase of the Receivables by the Transferor, a
repurchase of the Receivables in connection with a Servicer Default or a sale
of the Receivables in connection with the Termination Date distributions of
principal will be made to the Securityholders upon surrender of their
Securities. See "--Pay Out Events" and "--Final Payment of Principal;
Termination" below and "Description of the Securities--Pay Out Events," "--
Servicer Default" and "--Final Payment of Principal; Termination" in the
attached prospectus. The proceeds of any such sale or repurchase of Receivables
will be allocated first to pay amounts due with respect to the Class A
Securities, then to pay amounts due with respect to the Class B Securities and
then to pay amounts due with respect to the Excess Collateral as described in
this supplement.

Postponement of Accumulation Period

   The Accumulation Period is scheduled to begin at the close of business on
the last day of the January 2004 Monthly Period. Upon written notice to the
Trustee, the Servicer may elect to postpone the commencement of the
Accumulation Period, and extend the length of the Revolving Period, subject to
certain conditions including those set forth below. The Servicer may make such
election only if the Accumulation Period Length (determined as described below)
is less than twelve months. On each Determination Date, until the Accumulation
Period begins, the Servicer will determine the "Accumulation Period Length,"
which is the number of whole months expected to be required to fully fund the
Principal Funding Account to an amount equal to the Class A Invested Amount no
later than the Class A Expected Final Payment Date, based on (a) the monthly
Principal Collections expected to be distributable to the securityholders of
all Series (excluding certain other Series), assuming a principal payment rate
no greater than the lowest monthly principal payment rate on the Receivables
for the preceding twelve months and (b) the amount of principal expected to be
distributable to securityholders of Series (excluding certain other Series)
which are not expected to be in their revolving periods during the Accumulation
Period. If the Accumulation Period Length is less than twelve months, the
Servicer may, at its option, postpone the commencement of the Accumulation
Period such that the number of months included in the Accumulation Period will
be equal to or exceed the Accumulation Period Length. The effect of the
foregoing calculation is to permit the reduction of the length of the
Accumulation Period based on the invested amounts of certain other Series which
are scheduled to be in their revolving periods during the Accumulation Period
and on increases in the principal payment rate occurring after the Closing
Date. The length of the Accumulation Period will not be less than one month. If
the Accumulation Period is postponed in accordance with the foregoing, and if a
Pay Out Event occurs after the date originally scheduled as the commencement
date of the Accumulation Period, it is probable that Securityholders would
receive some of their principal later than if the Accumulation Period had not
been so postponed.

Subordination

   The Class B Securities will be subordinated to the extent necessary to fund
certain payments with respect to the Class A Securities. To the extent the
Class B Invested Amount is reduced, the percentage of Finance Charge
Collections allocated to the Class B Securityholders in subsequent Monthly
Periods will be reduced. Moreover, to the extent the amount of such reduction
in the Class B Invested Amount is not reimbursed, the amount of principal
distributable to the Class B Securityholders will be reduced. In addition, the
Excess Collateral will be subordinated to the extent necessary to fund certain
payments with respect to the Class A Securities and Class B Securities. To the
extent the Excess Collateral Amount is reduced, the percentage of Finance
Charge Collections allocated to the Excess Collateral Holder in subsequent
Monthly Periods will be reduced. Moreover, to the extent the amount of such
reduction in the Excess Collateral Amount is not reimbursed, the amount of
principal distributable to the Excess Collateral Holder will be reduced. In
general, principal will not be paid to the Excess Collateral Holder until the
Transfer Date immediately preceding the

                                      S-34
<PAGE>

Distribution Date on which the Class B Invested Amount will be paid in full. In
addition to being subject to reduction as described in "Description of the
Offered Securities--Subordination" and "--Redirected Principal Collections" in
this supplement, if certain conditions are satisfied, the Excess Collateral
Amount may be reduced to a minimum level with the consent of the Rating
Agencies.

   If, on any Determination Date, the aggregate Series Default Amount and the
unpaid Adjustment Payments, if any, for each business day in the preceding
Monthly Period exceeds (a) the aggregate amount of Available Series 2000-1
Finance Charge Collections applied to the payment thereof as described below in
clauses (v) and (vi) of "--Application of Collections--Payment of Fees,
Interest and Other Items," (b) the amount of Transferor Finance Charge
Collections and Excess Finance Charge Collections allocated thereto as
described below in "--Redirected Cash Flows," and (c) the amount of Redirected
Principal Collections allocated with respect thereto as described below in "--
Redirected Principal Collections," the Excess Collateral Amount (following the
reduction thereof in an amount equal to the amount of any Redirected Principal
Collections to be applied on the related Distribution Date) will be reduced by
the amount by which the sum of the aggregate Series Default Amount and the
unpaid Adjustment Payments exceeds the amount applied with respect thereto
during the preceding Monthly Period. Such reductions of the Excess Collateral
Amount will thereafter be reimbursed and the Excess Collateral Amount increased
on each business day by the amount, if any, of Available Series 2000-1 Finance
Charge Collections, Excess Finance Charge Collections and Transferor Finance
Charge Collections for such business day allocated and available for that
purpose.

   In the event that any such reduction of the Excess Collateral Amount would
cause the Excess Collateral Amount to be a negative number, the Excess
Collateral Amount will be reduced to zero and the Class B Invested Amount will
be reduced by the amount by which the Excess Collateral Amount would have been
reduced below zero, but not more than the sum of the remaining Series Default
Amount and the remaining unpaid Adjustment Payments for such Monthly Period.
Such reductions of the Class B Invested Amount will thereafter be reimbursed
and the Class B Invested Amount increased on each business day by the amount,
if any, of Available Series 2000-1 Finance Charge Collections, Excess Finance
Charge Collections and Transferor Finance Charge Collections for such business
day allocated and available for that purpose.

   In the event that any such reduction of the Class B Invested Amount would
cause the Class B Invested Amount to be a negative number, the Class B Invested
Amount will be reduced to zero and the Class A Invested Amount will be reduced
by the amount by which the Class B Invested Amount would have been reduced
below zero, but not more than the sum of the remaining Series Default Amount
and the remaining unpaid Adjustment Payments for such Monthly Period. Such
reductions of the Class A Invested Amount will thereafter be reimbursed and the
Class A Invested Amount increased on each business day by the amount, if any,
of Available Series 2000-1 Finance Charge Collections, Excess Finance Charge
Collections and Transferor Finance Charge Collections for such business day
allocated and available for that purpose.

The Interest Rate Caps

   The Transferor will obtain and at all times prior to the Series 2000-1
Termination Date maintain one or more interest rate caps ("Interest Rate Caps")
whose notional amounts singly or taken as a group equal or exceed the sum of
(i) the outstanding principal balance of the Class A Securities and the Class B
Securities, and (ii) an amount equal to (a) the product of (1) the Excess
Collateral Initial Amount less the aggregate amount of principal payments made
to the Excess Collateral Holder and (2) the Excess Collateral Notional
Percentage, minus (b) the aggregate principal payments made with respect to the
Excess Collateral. The Transferor will pledge to the Trustee for the benefit of
the Securityholders all of the Transferor's right, title and interest in and to
the interest rate 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 Securityholders. Pursuant to the
Interest Rate Caps, on each Transfer Date on which LIBOR for the related
Interest Accrual Period exceeds 8.25%, the provider of the Interest Rate Caps
will make a payment to the Trustee, on behalf of the Trust, in an amount equal
to the product of (i) such excess, (ii) the notional amount as of such Transfer
Date and (iii) the actual number of days in the related Monthly Period divided
by 360.

                                      S-35
<PAGE>

The Interest Rate Caps will terminate on the Series 2000-1 Termination Date;
provided, however, that the Interest Rate Caps may be terminated at an earlier
date if the Trustee has obtained a substitute interest rate cap or entered into
an alternative arrangement satisfactory to the Rating Agencies, which in each
case will not result in the reduction or withdrawal of the rating of the
Offered Securities or the securities secured by the Excess Collateral (such
substitute interest rate cap, a "Replacement Interest Rate Cap"; such
alternative arrangement, a "Qualified Substitute Arrangement").

   In the event that the rating of the Interest Rate Cap Provider is reduced or
withdrawn, as specified in the Interest Rate Caps, the Servicer will use its
best efforts either to obtain for each such Interest Rate Cap a Replacement
Interest Rate Cap, at the expense of the Interest Rate Cap Provider, or to
enter into a Qualified Substitute Arrangement.

   The Trustee, on behalf of the Trust, may sell all or a portion of an
Interest Rate Cap in an amount equal to the excess on such date of the notional
amount over the sum of (i) the outstanding principal balance of the Class A
Securities and the Class B Securities, and (ii) an amount not less than zero
equal to (a) the product of (1) the Excess Collateral Initial Amount less the
aggregate amount of principal payments made to the Excess Collateral Holder
times (2) the Excess Collateral Notional Percentage, minus (b) the aggregate
principal payments made with respect to the Excess Collateral subject to (among
other things) Rating Agency confirmation of the rating of the Offered
Securities and the securities secured by the Excess Collateral. Funds from any
such sale will be applied as Principal Collections allocable in accordance with
the allocations described below in "--Application of Collections--Payment of
Principal." Each Interest Rate Cap will provide for payments to the Trustee and
the Trust's interest in respect of such payments will be deposited into the Cap
Proceeds Account.

   The Trustee will establish and maintain with a Qualified Institution in the
name of the Trust, for the benefit of the Securityholders, a segregated trust
account into which all amounts paid pursuant to the Interest Rate Caps or any
Qualified Substitute Arrangement are deposited (the "Cap Proceeds Account," and
collectively with the Interest Funding Account, the Principal Account and the
Excess Funding Account, the "Trust Accounts"), which shall be considered a
Trust Account for all purposes under this supplement and the attached
prospectus.

   "Excess Collateral Notional Percentage" means 57.3%.

Interest Rate Cap Providers

   Each "Interest Rate Cap Provider" will be a third party cap provider having
a rating acceptable to the Rating Agencies. The initial Interest Rate Cap
Providers are Deutsche Bank AG, New York Branch, Bank of America, N.A. and Bank
of Montreal, Chicago Branch. Following is a description of each of Deutsche
Bank AG, New York Branch, Bank of America, N.A. and Bank of Montreal, Chicago
Branch which has been provided, in each case, by the respective Interest Rate
Cap Provider. Neither the Transferor nor the Servicer makes any representation
as to the accuracy or completeness of such information.

 Deutsche Bank AG, New York Branch

   Deutsche Bank AG, New York Branch, a branch of Deutsche Bank
Aktiengesellschaft ("Deutsche Bank AG"), was established in 1978 and is
licensed by the New York Superintendent of Banks. Its office is currently
located at 31 West 52nd Street, New York, NY 10019. Deutsche Bank AG, New York
Branch is examined by the New York State Banking Department and is subject to
the banking laws and regulations applicable to a foreign bank that operates a
New York branch. It is also examined by the Federal Reserve Bank of New York.

   Deutsche Bank AG and the Deutsche Bank Group: Pursuant to the law on the
Regional Scope of Credit Institutions, Deutsche Bank, the predecessor to
Deutsche Bank AG, founded in 1870, was split into three

                                      S-36
<PAGE>

regional banks in 1952. The present day Deutsche Bank AG originated from the
merger of Norddeutsche Bank Aktiengesellschaft, Hamburg, Deutsche Bank
Aktiengesellschaft West, Dusseldorf and Suddeutsche Bank Aktiengesellschaft,
Munich. The merger and the name were entered in the Commercial Register of the
District Court, Frankfurt am Main, on May 2, 1957. Deutsche Bank AG is a
banking company with limited liability incorporated under the laws of Germany
under registration number HRB 30 000. Deutsche Bank AG has its registered
office at Taunusanlage 12, D-60325 Frankfurt am Main.

   Deutsche Bank AG is the parent company of a group consisting of banks,
capital market companies, fund management companies, mortgage banks and a
property finance company, installment financing and leasing companies,
insurance companies, research and consultancy companies and other domestic and
foreign companies (the "Deutsche Bank Group"). The Deutsche Bank Group has over
1,520 branches and offices engaged in banking business in Germany and more than
800 in other countries.

   The objectives of Deutsche Bank AG, as laid down in its Articles of
Association, are the transaction of banking business of every kind, the
provision of financial and other services and the promotion of international
economic relations. Deutsche Bank AG may realize these objectives itself or
through subsidiaries and affiliated companies. To the extent permitted by law,
Deutsche Bank AG is entitled to transact all business and to take all steps
which appear likely to promote its objectives, in particular to acquire and
dispose of real estate, to establish branches at home and abroad, to acquire,
administer and dispose of interests in other enterprises, and to conclude
enterprise agreements.

   As of December 31, 1999 the share capital of Deutsche Bank AG amounted to
(Euro) 1,572,716,851.20, consisting of 614,342,520 shares of no par value. The
shares are fully paid up and in registered form. The shares are listed for
trading and official quotation on all the German Stock Exchanges. They are also
listed on the stock exchanges in Amsterdam, Antwerp, Brussels, London,
Luxembourg, Paris, Tokyo, Vienna and on the Swiss stock exchange.

   There is, furthermore, remaining authorized capital of (Euro) 7,052,574.80
which may be issued on or before April 30, 2001 through the issue of new shares
against cash payment. Shareholders' pre-emptive rights are excluded.

   The long-term senior debt of Deutsche Bank AG has been assigned a rating of
AA by Standard & Poor's, Aa3 by Moody's and AA by Fitch IBCA, Inc. The short-
term senior debt has been assigned a rating of A-1+ by Standard & Poor's, P-1
by Moody's and F1+ by Fitch IBCA, Inc. A credit rating may be subject to
revision, suspension or withdrawal at any time by the rating organization.

   As of September 30, 1999, based on International Accounting Standards and
converted at the exchange rate from September 30, 1999 of (Euro) 1 = U.S.
$1.0666, Deutsche Bank Group had total assets of (Euro) 834.7 billion (U.S.
$890.3 billion), total loans and advances to customers of (Euro) 360.6 billion
(U.S. $384.6 billion), amounts owed to other depositors of (Euro) 293.0 billion
(U.S. $312.5 billion), liabilities evidenced by paper of (Euro) 149.5 billion
(U.S. $159.5 billion) and capital and reserves of (Euro) 22.2 billion (U.S.
$23.7 billion). International Accounting Standards may not conform to generally
accepted accounting principles applied by United States banks.

   Deutsche Bank AG will provide without charge to each person to whom this
prospectus supplement and attached prospectus are delivered, upon the written
or oral request of such person, a copy of the most recent Annual Report of
Deutsche Bank AG, which contains the consolidated statements of Deutsche Bank
AG and the most recent Interim Report of Deutsche Bank AG showing unaudited
figures. The Interim Reports of Deutsche Bank AG which are made available are
for purposes of information only. Written requests should be directed to:
Deutsche Bank AG New York Branch, 31 West 52nd Street, New York, NY 10019,
Attention: Management.

                                      S-37
<PAGE>

   Litigation or Arbitration Proceedings: No court or arbitration proceedings
which could have a significant effect on the financial condition of Deutsche
Bank AG, or had such an effect in the last two years, have been pending, and
Deutsche Bank AG is not aware, to the best of its knowledge, of any such
proceedings now pending or threatened.

   Since June 1998, several purported class and individual actions have been
filed with various U.S. courts against Deutsche Bank AG and other banks with
regard to events that occurred during the period of the "Third Reich," between
1933 and 1945. The plaintiffs seek the release of accounting records, the
creation of an endowment (trust), restitution, disgorgement of profits, and
compensatory and punitive damages in an amount to be determined at trial.
Deutsche Bank AG believes that the actions filed are not permissible class
actions, that the claims are without merit, and that they will not have a
material adverse effect on the financial condition of Deutsche Bank AG
presented in this prospectus supplement.

   Creation of Deutsche Bank 24 AG: With retroactive effect from January 1,
1999 Deutsche Bank AG split-off its business with retail and small business
customers and the related branch network and merged it with its direct banking
subsidiary Bank 24 AG. Renamed "Deutsche Bank 24 AG," it started its combined
business with multi-channel distribution through a branch network and remote
access services in September 1999. Deutsche Bank 24 AG is a wholly-owned direct
subsidiary of Deutsche Bank AG with 6.8 million customers, 1,400 branches and
17,500 employees. It is envisaged to reduce the number of branches by
approximately 300 before the end of the year 2000.

   Proposed Merger of Deutsche Bank AG and Dresdner Bank AG: On March 9, 2000,
Deutsche Bank AG and Dresdner Bank AG announced their intention to merge and to
name the new entity "Deutsche Bank AG." Dresdner Bank AG is the parent company
of a group of companies consisting of banks, capital markets companies, fund
management companies, mortgage banks and other domestic and foreign companies
(the "Dresdner Bank Group"). As of September 30, 1999, based on International
Accounting Standards, Dresdner Bank Group reported total assets of (Euro) 410.2
billion, total loans and advances to customers of (Euro) 219.2 billion,
liabilities owed to depositors of (Euro) 143.2 billion, liabilities in the form
of securities of (Euro) 114.2 billion, a share capital of (Euro) 11.3 billion
and reserves of (Euro) 9.3 billion.

   Subject to their final valuation the parties expect that Deutsche Bank AG
will constitute between 60% and 64% and that Dresdner Bank AG will constitute
between 40% and 36% of the merged entity.

   The merger, which the parties expect to complete by January 2001, is subject
to the approval of the Supervisory Boards and the shareholders of Deutsche Bank
AG and Dresdner Bank AG and of various authorities worldwide.

   In connection with such merger it is envisaged to realize synergies by
reducing the headcount of the combined groups by approximately 16,000 between
2001 and 2003. Furthermore, it is intended to spin off the business of Dresdner
Bank AG with retail and small business customers and the related branch
network, to merge it with Deutsche Bank 24 AG and to reduce overlaps in the
combined branch network by approximately 800 to then 1,700 within three years.
Upon such spin-off and merger it is intended to sell a minority stake in
Deutsche Bank 24 AG to Allianz AG and to sell another stake to the public
within three years so that Deutsche Bank AG would eventually retain 10% or more
of Deutsche Bank 24 AG.

   It is also intended that the new Deutsche Bank AG sells its participations
in two fund management companies to Allianz AG, namely 93% in Deutsche
Gesellschaft fur Wertpapiersparen (DWS) with operations in Germany, Austria,
Switzerland and Luxembourg and 70% in Finanza & Futuro in Italy, and to retain
as fund management company Deutscher Investment Trust (DIT) as well as its
other asset management activities worldwide.

 Bank of America, N.A.

   Bank of America, N.A. ("Bank of America") is a national banking association
organized under the laws of the United States, and its principal executive
offices are located in Charlotte, North Carolina. Bank of

                                      S-38
<PAGE>

America is a wholly-owned indirect subsidiary of Bank of America Corporation
and is engaged in a general commercial banking and trust business, offering a
wide range of commercial, corporate, international, financial market, retail
and fiduciary banking services. As of December 31, 1999, Bank of America had
consolidated assets of $572 billion, consolidated deposits of $365 billion and
shareholder equity of $48 billion based on regulatory accounting principles.

   Bank of America Corporation is a bank holding company registered under the
Bank Holding Company Act of 1956, as amended, with its principal executive
offices located in Charlotte, North Carolina. Additional information regarding
Bank of America Corporation is set forth in its Annual Report on Form 10-K for
the fiscal year ended December 31, 1998, together with any subsequent documents
it filed with the SEC pursuant to the Exchange Act.

   Bank of America is the surviving entity in the July 23, 1999 merger of the
two principal bank subsidiaries of Bank of America Corporation, pursuant to
which NationsBank, N.A. was merged with and into Bank of America National Trust
& Savings Association, which at the effective time of the merger changed its
name to "Bank of America, N.A."

   Moody's currently rates Bank of America's long-term and short-term
certificates of deposit. Moody's currently rates Bank of America's long-term
certificates of deposit as "Aa1" and short-term certificates of deposit as "P-
1." Standard & Poor's rates Bank of America's long-term certificates of deposit
as "AA-" and its short-term certificates of deposit as "A-1+." Fitch IBCA, Inc.
rates Bank of America's long-term certificates of deposit as "AA-" and its
short-term certificates of deposit as "F1+." Further information with respect
to such ratings may be obtained from Moody's, Standard & Poor's and Fitch IBCA,
Inc., respectively. No assurances can be given that the current ratings of Bank
of America's instruments will be maintained.

   Bank of America will provide copies of the most recent Bank of America
Corporation Annual Report on Form 10-K and the most recent publicly available
portion of the quarterly Call Report of Bank of America delivered to the
Comptroller of the Currency, without charge, to each person to whom this
document is delivered, on the written request of such person. Written requests
should be directed to:

         Bank of America Corporate Communications
         Bank of America Corporate Center, 18th Floor
         Charlotte, North Carolina 28255
         Attention: Corporate Communications

   The information contained in this section relates to and has been obtained
from Bank of America. The information concerning the Bank of America
Corporation and Bank of America contained herein is furnished solely to provide
limited introductory information regarding Bank of America Corporation and Bank
of America and does not purport to be comprehensive. Such information is
qualified in its entirety by the detailed information appearing in the
documents and financial statements referenced above.

   The delivery hereof shall not create any implication that there has been no
change in the affairs of Bank of America Corporation or Bank of America since
the date hereof, or that the information contained or referred to in this
section is correct as of any time subsequent to this date.

 Bank of Montreal, Chicago Branch

   Bank of Montreal, Chicago Branch, is a branch of Bank of Montreal. Its
office is currently located at 115 S. LaSalle Street, 19th Floor West, Chicago,
Illinois 60603. Bank of Montreal, Chicago Branch is examined by the Federal
Reserve Bank of Chicago and the State of Illinois and is subject to the banking
laws and regulations applicable to a foreign bank.

   Bank of Montreal commenced business in Montreal in 1817 and was incorporated
in 1821 by an Act of Lower Canada as the first Canadian chartered bank. Bank of
Montreal's head office is located at 129 rue Saint

                                      S-39
<PAGE>

Jacques, Montreal, Quebec, H2Y 1L6, and its executive offices are located at
100 King Street West, 1 First Canadian Place, Toronto, Ontario, M5X 1A1.

   Bank of Montreal, in terms of assets, is the fourth largest chartered bank
in Canada. As of January 31, 2000, it had consolidated average assets of $230.2
billion Canadian dollars based on the unaudited balance sheet of that date. As
of January 31, 2000, the exchange rate was approximately US$1 = C$1.4456. Bank
of Montreal offers a broad range of credit and non-credit products and services
directly and through special-purpose Canadian and non-Canadian subsidiaries,
offices and branches. As of January 31, 2000, Bank of Montreal maintained 1,043
bank branches in Canada and operated internationally in major markets and
trading areas in 16 other countries, including the United States and Mexico.
The Harris Bank group (Harris Bankcorp, Inc. and Harris Bankmont, Inc.),
wholly-owned by Bank of Montreal, operates its own banking business in the
United States based in Chicago, engaging in commercial banking, investment and
trust businesses. Bank of Montreal has a 16% equity interest (20% voting
interest) in Grupo Financiero Bancomer, a bank holding company resident in
Mexico. Bank of Montreal also provides a full range of investment dealer
services through the Nesbitt Burns group of companies which includes The
Nesbitt Burns Corporation Limited, a major fully integrated Canadian investment
dealer in which Bank of Montreal owns 100 percent of the voting shares, and
Nesbitt Burns Securities, Inc., Bank of Montreal's wholly-owned registered
securities dealer in the United States. Through these and other operations,
Bank of Montreal is building a North American financial services organization
with a broad range of capabilities in Canada, the United States and Mexico.

   Moody's currently rates Bank of Montreal's long-term certificates of deposit
as "Aa3" and short-term certificates of deposit as "P-1." Standard & Poor's
rates Bank of Montreal's long-term certificates of deposit as "AA-" and its
short-term certificates of deposit as "A-1+." Fitch IBCA, Inc. rates Bank of
Montreal's long-term certificates of deposit as "AA-" and its short-term
certificates of deposit as "F1+." Further information with respect to such
ratings may be obtained from Moody's, Standard & Poor's and Fitch IBCA, Inc.,
respectively. No assurances can be given that the current ratings of Bank of
Montreal's instruments will be maintained.

   Bank of Montreal will provide copies of the most recent annual report of
Bank of Montreal and the most recent publicly available portions of the
quarterly call report of Bank of Montreal, without charge, to each person to
whom this document is delivered, on the written request of such person. Written
request should be directed to: Bank of Montreal, Investor Relations, 100 King
Street, 1 First Canadian Place, 18th Floor, Toronto, Ontario M5X 1A1,
Attention: Susan Payne.

Allocation Percentages

   Pursuant to the Pooling and Servicing Agreement, during each Monthly Period
the Servicer will allocate among the Class A Securityholders' Interest, the
Class B Securityholders' Interest, the Excess Collateral Holder's Interest, the
interest of Metris Receivables, Inc. (the "Transferor Interest") and the
holders of all other Series issued and outstanding from time to time pursuant
to the Pooling and Servicing Agreement and applicable Supplements all Finance
Charge Collections and all Principal Collections and the amount of all
Defaulted Receivables. Finance Charge Collections will be allocated prior to
the commencement of an Early Amortization Period and the amount of Defaulted
Receivables will be allocated at all times, and Principal Collections will be
allocated during the Revolving Period to the Class A Securityholders' Interest,
the Class B Securityholders' Interest and the Excess Collateral Holder's
Interest, based on the percentage equivalent of a fraction the numerator of
which is the Class A Adjusted Invested Amount, the Class B Invested Amount or
the Excess Collateral Amount, respectively, at the end of the preceding
business day and the denominator of which is the greater of (a) the sum of the
aggregate amount of Principal Receivables and amounts on deposit in the Excess
Funding Account as of the end of the preceding business day and (b) the sum of
the numerators for all classes of all Series then outstanding used to calculate
the applicable allocation percentage (the "Class A Floating Percentage," the
"Class B Floating Percentage" and the "Excess Collateral Floating Percentage,"
respectively; the sum of all such percentages, the "Floating Percentage").
During the

                                      S-40
<PAGE>

Revolving Period, all Principal Collections allocable to the Securities will be
allocated and paid to the Transferor (except for Collections applied as
Redirected Principal Collections and Shared Principal Collections paid to the
holders of securities of other Series, if any, and except for funds deposited
in the Excess Funding Account). On any business day on or after an Amortization
Period Commencement Date, Principal Collections will be allocated to the
Securityholders' Interest based on the percentage equivalent of a fraction the
numerator of which is the Class A Invested Amount, the Class B Invested Amount,
or the Excess Collateral Amount, respectively, at the end of the last day of
the Revolving Period and the denominator of which is the greater of (a) the sum
of the aggregate amount of Principal Receivables and the amounts on deposit in
the Excess Funding Account at the end of the preceding business day and (b) the
sum of the numerators used for all classes of all Series to calculate the
applicable allocation percentages with respect to Principal Collections for all
Series (the "Class A Fixed/Floating Percentage," the "Class B Fixed/Floating
Percentage" and the "Excess Collateral Fixed/Floating Percentage,"
respectively; the sum of all such percentages, the "Fixed/Floating
Percentage"). Finance Charge Collections will be allocated on and after the
date on which a Pay Out Event is deemed to occur to the Securityholders'
Interest based on the Fixed/Floating Percentage; provided, however, that the
numerator used in calculating the Fixed/Floating Percentage will be the
Adjusted Invested Amount as of the end of the day preceding the date on which a
Pay Out Event is deemed to occur. On and after the date on which a Defeasance
occurs with respect to the Securities, each of the allocation percentages
specified above with respect to the Securities will be zero. See "--Defeasance"
below.

   Finance Charge Collections, Principal Collections and the amount of all
Defaulted Receivables will be allocated to the Transferor based on the
Transferor Percentage. The term "Transferor Percentage" means (a) when used
with respect to (i) Principal Collections during the Revolving Period, (ii)
Finance Charge Collections prior to the date on which a Pay Out Event occurs
and (iii) the amount of Defaulted Receivables at all times, 100 percent minus
the sum of the Floating Percentage and the applicable Investor Percentages used
for all other Series and (b) when used with respect to (i) Principal
Collections during an Amortization Period and (ii) Finance Charge Collections
on and after the date on which a Pay Out Event occurs, 100 percent minus the
sum of the applicable Fixed/Floating Percentage and the Investor Percentages
used with respect to Principal Collections or Finance Charge Collections, as
applicable, for all other Series.

   As used in this supplement, the term "Amortization Period Commencement Date"
means the earlier of (a) the first day of the Accumulation Period and (b) the
date on which a Pay Out Event occurs or is deemed to have occurred.

   As used in this supplement, the term "Class A Invested Amount" for any date
means 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 date, minus (c) the aggregate amount of Class A Charge-Offs
for all prior Distribution Dates, equal to the amount by which the Class A
Invested Amount has been reduced to fund the Series Default Amount and the
unpaid Adjustment Payments on all prior Distribution Dates as described below
under "--Investor Charge-Offs," and plus (d) the aggregate amount of Available
Series 2000-1 Finance Charge Collections, Transferor Finance Charge
Collections, Excess Finance Charge Collections and Redirected Principal
Collections applied on all prior Distribution Dates for the purpose of
reimbursing amounts deducted pursuant to the foregoing clause (c); provided,
however, that the Class A Invested Amount may not be reduced below zero.

   As used in this supplement, the term "Class A Adjusted Invested Amount," for
any date of determination, means an amount not less than zero equal to the then
current Class A Invested Amount, minus the sum of the amount then on deposit in
the Principal Account and the Principal Funding Account Balance on such date.

   As used in this supplement, the term "Class A Initial Invested Amount" means
$447,514,000.

   As used in this supplement, the term "Class B Invested Amount" for any date
means an amount equal to (a) the Class B Initial Invested Amount, minus (b) the
aggregate amount of principal payments made to Class B

                                      S-41
<PAGE>

Securityholders through and including such date, minus (c) the aggregate amount
of Class B Charge-Offs for all prior Distribution Dates, equal to the amount by
which the Class B Invested Amount has been reduced to fund the Series Default
Amount and the unpaid Adjustment Payments on all prior Distribution Dates as
described below under "--Investor Charge-Offs," minus (d) the aggregate amount
of Redirected Class B Principal Collections for which the Excess Collateral
Amount has not been reduced for all prior Distribution Dates, and plus (e) the
aggregate amount of Available Series 2000-1 Finance Charge Collections,
Transferor Finance Charge Collections, Excess Finance Charge Collections,
Redirected Excess Collateral Principal Collections and certain other amounts
applied on all prior Distribution Dates for the purpose of reimbursing amounts
deducted pursuant to the foregoing clauses (c) and (d); provided, however, that
the Class B Invested Amount may not be reduced below zero.

   As used in this supplement, the term "Class B Initial Invested Amount" means
$67,956,000.

   As used in this supplement, the term "Excess Collateral Amount" for any date
means an amount equal to (a) the Excess Collateral Initial Amount, minus (b)
the aggregate amount of principal payments made to the Excess Collateral Holder
through and including such date, minus (c) the aggregate amount of Excess
Collateral Charge-Offs for all prior Distribution Dates, equal to the amount by
which the Excess Collateral Amount has been reduced to fund the Series Default
Amount and the unpaid Adjustment Payments on all prior Distribution Dates as
described below under "--Investor Charge-Offs," minus (d) the aggregate amount
of Redirected Excess Collateral Principal Collections for all prior
Distribution Dates, and plus (e) the aggregate amount of Available Series 2000-
1 Finance Charge Collections, Transferor Finance Charge Collections, Excess
Finance Charge Collections and certain other amounts applied on all prior
Distribution Dates for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (c) and (d); provided, however, that the Excess
Collateral Amount may not be reduced below zero.

   As used in this supplement, the term "Excess Collateral Initial Amount"
means $147,513,425.

   As used in this supplement, the term "Invested Amount" means the sum of the
Class A Invested Amount, the Class B Invested Amount and the Excess Collateral
Amount.

   As used in this supplement, the term "Initial Invested Amount" means the sum
of the Class A Initial Invested Amount, the Class B Initial Invested Amount and
the Excess Collateral Initial Amount.

   As used in this supplement, the term "Class A Securityholders' Interest"
means the interest in the assets of the Trust allocated to the Class A
Securityholders.

   As used in this supplement, the term "Class B Securityholders' Interest"
means the interest in the assets of the Trust allocated to the Class B
Securityholders.

   As used in this supplement, the term "Excess Collateral Holder's Interest"
means the interest in the assets of the Trust allocated to the Excess
Collateral Holder.

   As a result of the Floating Percentage, Finance Charge Collections (prior to
the commencement of the Early Amortization Period) and the portion of Defaulted
Receivables allocated to the Class A Securityholders, the Class B
Securityholders and the Excess Collateral Holder will change each business day
based on the relationship of the Class A Adjusted Invested Amount, the Class B
Invested Amount and the Excess Collateral Amount to the total amount of
Principal Receivables and amounts on deposit in the Excess Funding Account on
the preceding business day. The numerator of the allocation percentages of
Principal Collections allocable to the Class A Securityholders, the Class B
Securityholders and the Excess Collateral Holder, however, will remain fixed
during an Amortization Period. Principal Collections allocable to the Class B
Securities are subject to possible redirection for the benefit of the Class A
Securityholders and principal collections allocable to the Excess Collateral
are subject to possible redirection for the benefit of the Class A
Securityholders and the Class B Securityholders. See "--Redirected Principal
Collections" below.

                                      S-42
<PAGE>

Redirected Cash Flows

   On each business day, to the extent that any amounts are on deposit in the
Excess Funding Account, the Servicer will determine the amount (the "Negative
Carry Amount"), if any, equal to the excess of (x) the product of (a) the Base
Rate, (b) the amount 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 Servicer will apply an
amount equal to the lesser of (i) the Series 2000-1 Percentage of Finance
Charge Collections allocable to the Exchangeable Transferor Security
("Transferor Finance Charge Collections") on such business day and (ii) the
Negative Carry Amount for such business day in the manner specified for
application of Available Series 2000-1 Finance Charge Collections.

   As used in this supplement, "Series 2000-1 Percentage" means the percentage
equivalent of a fraction the numerator of which is the Invested Amount and the
denominator of which is the sum of the Invested Amounts of all Series then
outstanding.

   On each Distribution Date, the Servicer will determine the amount (the
"Required Amount"), if any, by which the full amount to be paid pursuant to
clauses (i) through (x) in "--Application of Collections-- Payment of Fees,
Interest and Other Items" exceeds the portion of Available Series 2000-1
Finance Charge Collections and Transferor Finance Charge Collections, if any,
applied to the payment of the amounts described in such clauses. To the extent
of any Required Amount, the Servicer will apply all or a portion of the Excess
Finance Charge Collections of other Series with respect to such business day
allocable to the Series 2000-1 Securities in an amount equal to the remaining
Required Amount. Excess Finance Charge Collections from other Series allocable
to the Series 2000-1 Securities for any business day will be equal to the
product of (a) Excess Finance Charge Collections available from all other
Series for such business day and (b) a fraction, the numerator of which is the
Required Amount for such business day (as reduced by amounts applied pursuant
to the second preceding paragraph) and the denominator of which is the
aggregate amount of shortfalls in required amounts or other amounts to be paid
from available Finance Charge Collections for all Series for such business day.

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

Redirected Principal Collections

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

     (a) an amount equal to the sum of (i) the Class A Required Amount with
  respect to such business day and (ii) the Class B Required Amount with
  respect to such business day, will be applied first to the components of
  the Class A Required Amount and then to the components of the Class B
  Required Amount in the same priority as such components are applied from
  Available Series 2000-1 Finance Charge Collections, as described in "--
  Application of Collections--Payment of Fees, Interest and Other Items"
  below; and

     (b) during the Revolving Period, any such collections not applied in the
  foregoing manner (and therefore not constituting Redirected Excess
  Collateral Principal Collections) will be applied as Shared Principal
  Collections and during an Amortization Period such collections will be
  included in Available Series 2000-1 Principal Collections.

                                      S-43
<PAGE>

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

     (a) an amount equal to the Class A Required Amount with respect to such
  business day, will be applied to the components of the Class A Required
  Amount, as described in "--Application of Collections--Payment of Fees,
  Interest and Other Items" below; and

     (b) during the Revolving Period, any such collections not applied in the
  foregoing manner (and therefore not constituting Redirected Class B
  Principal Collections) will be applied as Shared Principal Collections and
  during an Amortization Period such collections will be included in
  Available Series 2000-1 Principal Collections.

   On each Distribution Date, the Excess Collateral Amount will be reduced by
the amount of unreimbursed Redirected Principal Collections for the related
Monthly Period. In the event such reduction would case the Excess Collateral
Amount to be a negative number, the Excess Collateral Amount will be reduced to
zero and the Class B Invested Amount will be reduced by the amount by which the
Excess Collateral Amount would have been reduced below zero. In the event that
the reallocation of Principal Collections would cause the Class B Invested
Amount to be a negative number on any Distribution Date, the amount of
Redirected Class B Principal Collections on such Distribution Date will be an
amount not to exceed the amount which would cause the Class B Invested Amount
to be reduced to zero.

   "Class A Required Amount" means for any business day during a Monthly Period
the amount, if any, by which (a) the sum of (i) the Class A Monthly Interest
and any overdue Class A Monthly Interest on the related Distribution Date (and
additional interest thereon), (ii) the Class A Floating Percentage of the
amount of Principal Receivables in Defaulted Accounts for such Monthly Period
(to date), (iii) the Class A Percentage of the Monthly Servicing Fee for the
related Monthly Period and (iv) the Class A Floating Percentage of the Series
2000-1 Percentage of the Adjustment Payment required to be made by the
Transferor but not made on such business day and on each previous business day
during such Monthly Period exceeds (b) the Available Series 2000-1 Finance
Charge Collections plus any Excess Finance Charge Collections from other Series
and any Transferor Finance Charge Collections, in each case allocated with
respect thereto. The "Class A Percentage" means for any business day during a
Monthly Period a fraction the numerator of which is the Class A Initial
Invested Amount and the denominator of which is the Initial Invested Amount.

   "Class B Required Amount" means for any business day during a Monthly Period
the amount, if any, by which (a) the sum of (i) the Class B Monthly Interest
and any overdue Class B Monthly Interest on the related Distribution Date (and
additional interest thereon), (ii) the Class B Floating Percentage of the
amount of Principal Receivables in Defaulted Accounts for such Monthly Period
(to date), (iii) the Class B Percentage of the Monthly Servicing Fee for the
related Monthly Period, (iv) the Class B Floating Percentage of the Series
2000-1 Percentage of the Adjustment Payment required to be made by the
Transferor but not made on such business day and on each previous business day
during such Monthly Period and (v) the unreimbursed amount by which the Class B
Invested Amount has been reduced on prior business days because of unreimbursed
Class B Charge-Offs and Redirected Class B Principal Collections exceeds (b)
the Available Series 2000-1 Finance Charge Collections plus any Excess Finance
Charge Collections from other Series and any Transferor Finance Charge
Collections, in each case allocated with respect thereto. The "Class B
Percentage" means for any business day during a Monthly Period a fraction the
numerator of which is the Class B Initial Invested Amount and the denominator
of which is the Initial Invested Amount.

                                      S-44
<PAGE>

Application of Collections

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

   If clause (a) or clause (b) set forth in the proviso to the immediately
preceding paragraph is satisfied cash collections held by the Servicer may be
commingled and used for the benefit of the Servicer prior to each Transfer Date
and, in the event of the insolvency or bankruptcy of the Servicer or, in
certain circumstances, the lapse of certain time periods, the Trust may not
have a first-priority perfected security interest in such collections. In such
an event, the amount payable to you could be lower than the outstanding
principal amount and accrued interest on the Securities, thus resulting in
losses to you. The Servicer pays no fee to the Trust or any Securityholder for
any use by the Servicer of funds representing Collections on the Receivables.

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

     (i) an amount equal to the Transferor Percentage of the aggregate amount
  of Principal Collections will be paid to the Transferor;

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

     (iii) an amount equal to the sum of (a) prior to the occurrence of a Pay
  Out Event, the Floating Percentage, and on and after the occurrence of a
  Pay Out Event, the Fixed/Floating Percentage, of the sum of the aggregate
  amount of Finance Charge Collections and the amount of Adjustment Payments
  made by the Transferor with respect to Adjustment Payments required to be
  made but not made in a prior Monthly Period, (b) certain Transferor Finance
  Charge Collections allocable to the Securities and (c) Excess Finance
  Charge Collections of other Series allocable to Series 2000-1, will be
  allocated and paid as described below in "--Payment of Fees, Interest and
  Other Items;"

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

     (v) during an Amortization Period, an amount equal to the Fixed/Floating
  Percentage of Principal Collections (less the amount thereof applied as
  Redirected Principal Collections), any amount on deposit in the Excess
  Funding Account allocated to the holders of Series 2000-1 Securities, any
  amounts to be paid in respect of the Series Default Amount, unpaid
  Adjustment Payments, Class A Charge-Offs, Class B Charge-Offs, Excess
  Collateral Charge-Offs and any amount of Shared Principal Collections
  allocated to the Class A Securities, the Class B Securities and the Excess
  Collateral on such business day, up to (a) during the Accumulation Period,
  the Controlled Deposit Amount or (b) during the Early Amortization Period,
  the Invested Amount, will be deposited in the Principal Account;

                                      S-45
<PAGE>

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

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

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

   On each business day the Transferor, at its discretion, will direct that
amounts on deposit in the Payment Reserve Account be (a) retained therein, (b)
applied as Available Series 2000-1 Finance Charge Collections or (c) paid to
the Excess Collateral Holder.

   Payment of Fees, Interest and Other Items. On each business day during a
Monthly Period, the Servicer will determine the amount of Available Series
2000-1 Finance Charge Collections and will apply such amount in the following
priority:

     (i) an amount equal to the lesser of (A) the Available Series 2000-1
  Finance Charge Collections and (B) the excess of (a) the sum of (1) the
  Class A Monthly Interest, (2) the amount of any Class A Monthly Interest
  previously due but not deposited in the Interest Funding Account in prior
  Monthly Periods, and (3) any additional interest (to the extent permitted
  by applicable law) at the Class A Interest Rate with respect to interest
  amounts that were due but not paid in a prior Monthly Period over (b) the
  amount which has already been deposited in the Interest Funding Account
  with respect thereto in the current Monthly Period, will be deposited in
  the Interest Funding Account for distribution on the next succeeding
  Distribution Date to the Class A Securityholders;

     (ii) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) the excess of (a) the sum of
  (1) the Class B Monthly Interest, (2) the amount of any Class B Monthly
  Interest previously due but not deposited in the Interest Funding Account
  in prior Monthly Periods, and (3) any additional interest (to the extent
  permitted by applicable law) at the Class B Interest Rate with respect to
  amounts that were due but not paid in a prior Monthly Period over (b) the
  amount which has already been deposited in the Interest Funding Account
  with respect thereto in the current Monthly Period, which will be deposited
  in the Interest Funding Account for distribution on the next succeeding
  Distribution Date to the Class B Securityholders;

     (iii) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) the excess of (a) the sum of
  (1) the Excess Collateral Minimum Monthly Interest and (2) the amount of
  any Excess Collateral Minimum Monthly Interest previously due but not
  distributed to the Excess Collateral Holder in prior Monthly Periods over
  (b) the amount which has already been distributed to the Excess Collateral
  Holder with respect thereto in the current Monthly Period, will be
  distributed to the Excess Collateral Holder on such business day;

     (iv) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) the portion of the Monthly
  Servicing Fee for the current month that has not been

                                      S-46
<PAGE>

  previously paid to the Servicer plus any prior Monthly Servicing Fee that
  was due but not previously paid to the Servicer will be distributed to the
  Servicer;

     (v) an amount equal to the lesser of (A) the sum of any Available Series
  2000-1 Finance Charge Collections remaining and, if such day is a Default
  Recognition Date, an amount equal to the aggregate amount paid to the
  Transferor pursuant to the Transfer and Administration Agreement on each
  business day other than a Default Recognition Date to be treated as
  "Transferor Retained Finance Charge Collections" for each prior business
  day during the related Monthly Period and (B) the sum of (1) the aggregate
  Series Default Amount for such business day and (2) the unpaid Series
  Default Amount for any prior business day during the then current Monthly
  Period, will be (x) during the Revolving Period, treated as Shared
  Principal Collections and (y) during an Amortization Period, treated as
  Available Series 2000-1 Principal Collections for the benefit of the
  Securities;

     (vi) an amount equal to the lesser of (A) the sum of any Available
  Series 2000-1 Finance Charge Collections remaining and (B) the Series 2000-
  1 Percentage of any Adjustment Payment which the Transferor is required but
  fails to make pursuant to the Pooling and Servicing Agreement will be (a)
  during the Revolving Period, treated as Shared Principal Collections and
  (b) during an Amortization Period, treated as Available Series 2000-1
  Principal Collections for the benefit of the Securities;

     (vii) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) unreimbursed Class A Charge-
  Offs, if any, will be applied to reimburse Class A Charge-Offs and (x)
  during the Revolving Period, be treated as Shared Principal Collections and
  (y) during an Amortization Period, be treated as Available Series 2000-1
  Principal Collections for the benefit of the Securities;

     (viii) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) the unreimbursed amount by
  which the Class B Invested Amount has been reduced pursuant to clauses (c)
  and (d) of the definition thereof on prior business days, if any, will be
  applied to reimburse such reduced amount and (x) during the Revolving
  Period, be treated as Shared Principal Collections and (y) during an
  Amortization Period, be treated as Available Series 2000-1 Principal
  Collections for the benefit of the Securities;

     (ix) an amount equal to the lesser of (A) any Available Series 2000-1
  Finance Charge Collections remaining and (B) the unreimbursed amount by
  which the Excess Collateral Amount has been reduced pursuant to clauses (c)
  and (d) of the definition thereof on prior business days, if any, will be
  applied to reimburse such reduced amount and (x) during the Revolving
  Period, be treated as Shared Principal Collections and (y) during an
  Amortization Period, be treated as Available Series 2000-1 Principal
  Collections for the benefit of the Securities;

     (x) on and after the Reserve Account Funding Date, but prior to the date
  on which the Accumulation Period Reserve Account terminates, an amount
  equal to the lesser of (A) any Available Series 2000-1 Finance Charge
  Collections remaining and (B) the excess, if any, of the Required Reserve
  Account Amount over the Available Reserve Account Amount will be deposited
  in the Accumulation Period Reserve Account; and

     (xi) any Available Series 2000-1 Finance Charge Collections remaining
  will be distributed to the Excess Collateral Holder.

   On each business day during a Monthly Period, any amount distributed to the
Trustee pursuant to the Transfer and Administration Agreement to be deposited
in the Payment Reserve Account shall be deposited in the Payment Reserve
Account. The "Payment Reserve Account" means an account established with a
Qualified Institution for the benefit of Securityholders into which the
Transferor may, at its option, retain amounts referred to in the preceding
sentence on any business day for application, at its option, as Available
Series 2000-1 Finance Charge Collections on any subsequent business day.

                                      S-47
<PAGE>

   On each business day during a Monthly Period, any amount distributed to the
Trustee pursuant to the Transfer and Administration Agreement (i) to cover
shortfalls, if any, in amounts payable from Finance Charge Collections to
securityholders of other Series shall be applied as Excess Finance Charge
Collections and (ii) to pay the reasonable costs and expenses of a successor
Servicer shall be paid to such Servicer.

   Notwithstanding the foregoing, if on any Default Recognition Date the sum of
the amount of Available Series 2000-1 Finance Charge Collections (including all
amounts on deposit in the Payment Reserve Account) and Transferor Retained
Finance Charge Collections is less than the amount of the aggregate Series
Default Amount for such business day, the Servicer will apply (i) amounts
deposited in the Accumulation Period Reserve Account during the then current
Monthly Period and (ii) any amount distributed to the Trustee pursuant to the
Transfer and Administration Agreement for application in accordance with the
instructions of the Servicer in respect of such shortfall, in accordance with
clause (v) above to the extent of such shortfall.

   On each Transfer Date, all investment income (net of investment losses and
expenses) on funds on deposit in the Principal Funding Account, the Principal
Account and the Accumulation Period Reserve Account will be applied as if such
amounts were Available Series 2000-1 Finance Charge Collections on the last
business day of the preceding Monthly Period.

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

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

   "Excess Collateral Minimum Monthly Interest" with respect to any Transfer
Date will equal the product of (i) the Excess Collateral Minimum Rate for the
related Interest Accrual Period, (ii) the Excess Collateral Initial Amount less
the aggregate amount distributed to the Excess Collateral Holder in respect of
Excess Collateral Monthly Principal for all prior Transfer Dates and (iii) a
fraction the numerator of which is the actual number of days in such Interest
Accrual Period and the denominator of which is 360.

   "Excess Collateral Minimum Rate" means a rate per annum specified in the
agreement between the Transferor and the Excess Collateral Holder relating to
the transfer of the Excess Collateral to the Excess Collateral Holder (the
"Transfer and Administration Agreement") not to exceed the product of the
Excess Accumulation Percentage times LIBOR plus 1.50%.

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

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

                                      S-48
<PAGE>

     (ii) for each Transfer Date after the Class A Invested Amount has been
  paid in full (after taking into account payments to be made on the related
  Distribution Date with respect to the Early Amortization Period), an amount
  equal to Class B Principal will be distributed to the Class B
  Securityholders on each Distribution Date until the Class B Invested Amount
  is paid in full;

     (iii) for each Transfer Date after the Class B Invested Amount has been
  paid in full (after taking into account payments to be made on the related
  Distribution Date), an amount equal to Excess Collateral Monthly Principal
  will be distributed to the Excess Collateral Holder on each Transfer Date
  until the Excess Collateral Amount is paid in full; and

     (iv) on each Transfer Date with respect to the Accumulation Period, the
  balance of Available Series 2000-1 Principal Collections not applied
  pursuant to (i) through (iii) above, if any, on each Transfer Date with
  respect to the Accumulation Period and the Early Amortization Period will
  be treated as Shared Principal Collections and applied as described in
  clause (vi) of "--Allocations."

   In addition to being subject to reduction as described in "Description of
the Offered Securities--Subordination" and "--Redirected Principal Collections"
in this supplement, if certain conditions are satisfied the Excess Collateral
Amount may be reduced to a minimum level with the consent of the Rating
Agencies.

   "Class A Principal" with respect to any Transfer Date relating to the
Accumulation Period or the Early Amortization Period, prior to the payment in
full of the Class A Invested Amount, will equal the least of (i) the Available
Series 2000-1 Principal Collections on deposit in the Principal Account with
respect to the related Transfer Date, (ii) for each Transfer Date with respect
to the Accumulation Period, prior to the payment in full of the Class A
Invested Amount and on or prior to the Class A Expected Final Payment Date, the
applicable Controlled Deposit Amount for such Distribution Date and (iii) the
Class A Adjusted Invested Amount on such Transfer Date.

   "Class B Principal" with respect to each Transfer Date relating to the
Accumulation Period beginning with the Transfer Date following the Monthly
Period in which the Class A Invested Amount has been paid in full, or with
respect to each Transfer Date relating to the Early Amortization Period
beginning with the Transfer Date immediately preceding the Distribution Date on
which the Class A Securities have been paid in full (after taking into account
payments to be made on the related Distribution Date), prior to the payment in
full of the Class B Invested Amount, will equal the lesser of (i) the Available
Series 2000-1 Principal Collections remaining on deposit in the Principal
Account with respect to such Transfer Date after application thereof to Class A
Principal, if any, and (ii) the Class B Invested Amount on such Transfer Date.

   "Excess Collateral Monthly Principal" with respect to each Transfer Date
relating to the Accumulation Period or the Early Amortization Period beginning
with the Transfer Date immediately preceding the Distribution Date on which the
Class B Securities have been paid in full (after taking into account payments
to be made on the related Distribution Date), prior to the payment in full of
the Excess Collateral Amount, will equal the least of (i) the Available Series
2000-1 Principal Collections remaining on deposit in the Principal Account with
respect to such Transfer Date after application thereof to Class A Principal
and Class B Principal, if any, and (ii) the Excess Collateral Amount on such
Transfer Date.

   "Controlled Accumulation Amount" means (a) for any Transfer Date with
respect to the Accumulation Period, prior to the payment in full of the Class A
Invested Amount, $37,292,834; provided, however, that if the commencement of
the Accumulation Period is delayed as described above under "--Postponement of
Accumulation Period," the Controlled Accumulation Amount may be higher than the
amount stated above for each Transfer Date with respect to the Accumulation
Period and will be determined by the Servicer in accordance with the Pooling
and Servicing Agreement based on the principal payment rates for the Accounts
and on the invested amounts of other Series (other than certain excluded
Series) which are scheduled to be in their revolving periods during the
Accumulation Period, and (b) for any Transfer Date with respect to the
Accumulation Period after the payment in full of the Class A Invested Amount,
an amount equal to the sum of the Class B Invested Amount and the Excess
Collateral Amount on such Transfer Date.

                                      S-49
<PAGE>

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

Coverage of Interest Shortfalls

   To the extent of any shortfall in the amount of Available Series 2000-1
Finance Charge Collections due to the accumulation of principal in the Excess
Funding Account, the Transferor Finance Charge Collections will be made
available to cover the Negative Carry Amount.

   Finance Charge Collections allocable to any Series in excess of the amounts
necessary to make required payments with respect to such Series ("Excess
Finance Charge Collections") will be applied to cover any shortfalls with
respect to amounts payable from Finance Charge Collections allocable to any
other Series, pro rata based upon the amounts of the shortfalls, if any, with
respect to such other Series. Any Excess Finance Charge Collections arising
from Available Series 2000-1 Finance Charge Collections and remaining after
covering shortfalls with respect to all outstanding Series during a Monthly
Period will be paid to the successor Servicer, if any, to cover certain costs
and expenses and then to the Excess Collateral Holder.

Shared Principal Collections

   To the extent that Principal Collections and other amounts that are
initially applied for the benefit of the securityholders' interest of any class
of any Series are not needed to make payments to the securityholders of such
class or required to be deposited in the Principal Account, they may be applied
to cover principal payments due to or for the benefit of securityholders of
another Series, including principal payments which the Transferor elects to
make with respect to any Variable Funding Securities (such collections, "Shared
Principal Collections"). Any such redirection will not result in a reduction in
the Securityholders' Interest. In addition, Principal Collections and certain
other amounts initially applied for the benefit of other Series, to the extent
such collections are not needed to make payments to the securityholders of such
other Series, may be applied to cover principal payments due to or for the
benefit of the holders of the Securities. See "--Application of Collections"
above and "Description of the Securities--Application of Collections" and "--
Shared Principal Collections" in the attached prospectus.

Defaulted Receivables; Dilution

   Receivables in Defaulted Accounts are charged off as uncollectible in
accordance with the Servicer's customary and usual servicing procedures and the
Credit and Collection Policy. See "Direct Merchants Credit Card Bank, N.A.
Activities--Delinquency, Collections and Charge-Offs" in the attached
prospectus and "Trust Credit Card Portfolio--Delinquency and Loss Experience"
in this supplement. On each business day, the Servicer will allocate to the
Securityholders the Series Default Amount. The term "Series Default Amount"
means a portion of all Defaulted Receivables in an amount equal to (i) on any
business day other than a Default Recognition Date, an amount equal to the
product of (a) the Floating Percentage applicable on such business day and (b)
the aggregate principal amount of Defaulted Receivables identified since the
prior reporting date and (ii) on any Default Recognition Date, an amount equal
to the product of (a) the Default Recognition Percentage applicable on such
Default Recognition Date and (b) the aggregate principal amount of Defaulted
Receivables with respect to such Default Recognition Date.

   If on any business day the Servicer reduces the amount of any Principal
Receivable without receiving collections therefor or charging off such amount
as uncollectible (any such reduction, a "Dilution"), then the amount of the
Transferor Interest in the Trust will be reduced by the amount of the Dilution
on such business day. In the event the Transferor Interest would be reduced
below the Minimum Transferor Interest, the Transferor will be required to pay
to the Trust the amount of such Dilution (an "Adjustment Payment") out of its
own funds or, to the extent not paid by the Transferor, out of Available Series
2000-1 Finance Charge

                                      S-50
<PAGE>

Collections, Transferor Finance Charge Collections, Excess Finance Charge
Collections or Redirected Principal Collections designated for such purpose. To
the extent that such amounts are not sufficient to cover the portion of the
unpaid Adjustment Payments allocated to Series 2000-1, there will be an
Investor Charge-Off as described below.

Investor Charge-Offs

   If on the second business day preceding each Distribution Date (the
"Determination Date"), the aggregate Series Default Amount and the Series 2000-
1 Percentage of unpaid Adjustment Payments, if any, for all business days in
the preceding Monthly Period exceeds the aggregate amount of Available Series
2000-1 Finance Charge Collections, Transferor Finance Charge Collections,
Excess Finance Charge Collections, Redirected Principal Collections, Principal
Funding Investment Proceeds and any amounts withdrawn from the Accumulation
Period Reserve Account, and applied with respect to the Series Default Amount
and the Series 2000-1 Percentage of unpaid Adjustment Payments with respect to
such Monthly Period, then the Excess Collateral Amount will be reduced by the
aggregate amount of such excess, but not more than the sum of the remaining
aggregate Series Default Amount and the remaining Series 2000-1 Percentage of
unpaid Adjustment Payments for such Monthly Period (an "Excess Collateral
Charge-Off"). The Excess Collateral Amount thereafter will be increased (but
not in excess of the unpaid principal balance of the Excess Collateral) on any
business day by the amounts allocated and available for that purpose as
described above under clause (ix) of "--Application of Collections--Payment of
Fees, Interest and Other Items."

   In the event that any such reduction of the Excess Collateral Amount would
cause the Excess Collateral Amount to be a negative number, the Excess
Collateral Amount will be reduced to zero, and the Class B Invested Amount will
be reduced by the aggregate of such excess, but not more than the sum of the
remaining aggregate Series Default Amount and the remaining Series 2000-1
Percentage of unpaid Adjustment Payments with respect to such Monthly Period (a
"Class B Charge-Off"), which will have the effect of slowing or reducing the
return of principal to the Class B Securityholders. The Class B Invested Amount
thereafter will be increased (but not in excess of the unpaid principal balance
of the Class B Securities) on any business day by the amounts allocated and
available for that purpose as described above under clause (viii) of "--
Application of Collections--Payment of Fees, Interest and Other Items."

   In the event that any such reduction of the Class B Invested Amount would
cause the Class B Invested Amount to be a negative number, the Class B Invested
Amount will be reduced to zero, and the Class A Invested Amount will be reduced
by the aggregate of such excess, but not more than the sum of the remaining
aggregate Series Default Amount and the remaining Series 2000-1 Percentage of
unpaid Adjustment Payments with respect to such Monthly Period (a "Class A
Charge-Off"), which will have the effect of slowing or reducing the return of
principal to the Class A Securityholders. The Class A Invested Amount will
thereafter be increased (but not in excess of the unpaid principal balance of
the Class A Securities) on any business day by the amounts allocated and
available for that purpose as described above under clause (vii) of "--
Application of Collections--Payment of Fees, Interest and Other Items."

Principal Funding Account

   Pursuant to the Series 2000-1 Supplement, the Servicer will establish and
maintain with a Qualified Institution a principal funding account as a
segregated trust account held for the benefit of the Securityholders (the
"Principal Funding Account"). During the Accumulation Period, the Trustee at
the direction of the Servicer will transfer from the Principal Account to the
Principal Funding Account Collections in respect of Principal Receivables
(other than Redirected Principal Collections) and Shared Principal Collections
from other Series, if any, allocated to the Securities as described above under
"--Application of Collections."

   Funds on deposit in the Principal Funding Account will be invested by the
Trustee at the direction of the Servicer in Cash Equivalents maturing no later
than the following Transfer Date. During the Accumulation

                                      S-51
<PAGE>

Period, investment earnings (net of investment losses and expenses) on funds on
deposit in the Principal Funding Account (the "Principal Funding Investment
Proceeds") will be applied on each Transfer Date to the extent of the Covered
Amount as if such amounts were Available Series 2000-1 Finance Charge
Collections on the last business day of the preceding Monthly Period. If, for
any Interest Accrual Period, the Principal Funding Investment Proceeds are less
than an amount equal to the Covered Amount, the amount of such deficiency will
be paid from the Accumulation Period Reserve Account to the extent of the
Available Reserve Account Amount and applied on the applicable Transfer Date as
if such amount were Available Series 2000-1 Finance Charge Collections on the
last business day of the preceding Monthly Period.

Accumulation Period Reserve Account

   Pursuant to the Series 2000-1 Supplement, the Servicer will establish and
maintain with a Qualified Institution a segregated trust account held for the
benefit of the Securityholders (the "Accumulation Period Reserve Account"). The
Accumulation Period Reserve Account is established to assist with the
subsequent distribution of interest on the Securities during the Accumulation
Period. On each business day from and after the Reserve Account Funding Date,
but prior to the termination of the Accumulation Period Reserve Account, the
Trustee, acting pursuant to the Servicer's instructions, will apply Available
Series 2000-1 Finance Charge Collections allocated to the Securities (to the
extent described above under "--Application of Collections--Payment of Fees,
Interest and Other Items") to increase the amount on deposit in the
Accumulation Period Reserve Account (to the extent such amount is less than the
Required Reserve Account Amount). The "Reserve Account Funding Date" will be
the first day of the third Monthly Period prior to the commencement of the
Accumulation Period, or such earlier date as the Servicer may determine in
accordance with the Pooling and Servicing Agreement. The "Required Reserve
Account Amount" for any date on or after the Reserve Account Funding Date will
be equal to (a) 0.5 percent of the 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 provided the Servicer and the Trustee
with evidence that the Rating Agency Condition has been satisfied and the
Transferor shall have delivered to the Trustee a certificate of an authorized
officer to the effect that, based on the facts known to such officer at such
time, in the reasonable belief of the Transferor, such designation will not
cause a Pay Out Event or an event that, after giving of notice or the lapse of
time, would cause a Pay Out Event to occur with respect to Series 2000-1.

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

   Provided that the Accumulation Period Reserve Account has not terminated as
described below, all amounts on deposit in the Accumulation Period Reserve
Account on any Transfer Date (after giving effect to any deposits to, or
withdrawals from, the Accumulation Period Reserve Account to be made on such
Transfer Date) will be invested by the Trustee at the direction of the Servicer
in Cash Equivalents maturing no later than the following Transfer Date. The
interest and other investment income (net of investment expenses and losses)
earned on such investments will be retained in the Accumulation Period Reserve
Account (to the extent the amount on deposit therein is less than the Required
Reserve Account Amount) or applied on each Transfer Date as if such amount were
Available Series 2000-1 Finance Charge Collections on the last day of the
preceding Monthly Period.

   On or before each Transfer Date with respect to the Accumulation Period and
on the first Transfer Date with respect to the Early Amortization Period, a
withdrawal will be made from the Accumulation Period Reserve Account, and the
amount of such withdrawal will be applied as if such amount were Available
Series 2000-1 Finance Charge Collections on the last day of the preceding
Monthly Period in an amount equal to the lesser of (a) the Available Reserve
Account Amount with respect to such Transfer Date and (b) the excess, if any,
of (i) the product of (x) a fraction the numerator of which is the actual
number of days in the related Interest Accrual Period and the denominator of
which is 360, (y) the Class A Interest Rate as in effect for the

                                      S-52
<PAGE>

related Interest Accrual Period and (z) the Principal Funding Account Balance
as of the last day of the Monthly Period preceding the Monthly Period in which
such Interest Accrual Periods ends (the "Covered Amount") over (ii) the
Principal Funding Investment Proceeds with respect to such Transfer Date. On
each Transfer Date, the amount available to be withdrawn from the Accumulation
Period Reserve Account (the "Available Reserve Account Amount") will be equal
to the lesser of the amount on deposit in the Accumulation Period Reserve
Account (before giving effect to any withdrawal to be made from the
Accumulation Period Reserve Account on such Transfer Date) and the Required
Reserve Account Amount for such Transfer Date.

   The Accumulation Period Reserve Account will be terminated following the
earliest to occur of (a) the termination of the Trust pursuant to the Pooling
and Servicing Agreement, (b) the date on which the Class A Invested Amount is
paid in full, (c) if the Accumulation Period has not commenced, the occurrence
of a Pay Out Event with respect to the Securities and (d) if the Accumulation
Period has commenced, the earlier of the first Transfer Date with respect to
the Early Amortization Period and the Class A Expected Final Payment Date. Upon
the termination of the Accumulation Period Reserve Account, all amounts on
deposit therein (after giving effect to any withdrawal from the Accumulation
Period Reserve Account on such date as described above) will be applied as if
they were Available Series 2000-1 Finance Charge Collections.

Paired Series

   Subject to the satisfaction of the Rating Agency Condition, prior to the
commencement of the Early Amortization Period the Securities may be paired with
one or more other Series or a portion of one or more other Series issued by the
Trust (each, a "Paired Series"). Each Paired Series either will be pre-funded
with an initial deposit to a pre-funding account in an amount up to the initial
principal balance of such Paired Series and primarily from the proceeds of the
sale of such Paired Series or will have a variable principal amount. Any such
pre-funding account will be held for the benefit of such Paired Series and not
for the benefit of the Securityholders. As amounts are deposited in the
Principal Funding Account for the benefit of the Securityholders either (i) in
the case of a pre-funded Paired Series, an equal amount of funds on deposit in
any pre-funding account for such pre-funded Paired Series will be released
(which funds will be distributed to the Transferor) or (ii) in the case of a
Paired Series having a variable principal amount, an interest in such variable
Paired Series in an equal or lesser amount may be sold by the Trust (and the
proceeds thereof will be distributed to the Transferor) and, in either case,
the invested amount in the Trust of such Paired Series will increase by up to a
corresponding amount. Upon payment in full of the Securities, assuming that
there have been no unreimbursed charge-offs with respect to any related Paired
Series, the aggregate invested amount of such related Paired Series will have
been increased by an amount up to an aggregate amount equal to the Invested
Amount paid to the Securityholders since the issuance of such Paired Series.
The issuance of a Paired Series will be subject to the conditions described
under "Description of the Securities--Exchanges" in the attached prospectus.
There can be no assurance, however, that the terms of any Paired Series might
not have an impact on the timing or amount of payments received by a
Securityholder. In particular, the denominator of the Fixed/Floating
Percentages for the Class A Securities and the Class B Securities may be
increased upon the occurrence of a Pay Out Event with respect to a Paired
Series resulting in a possible reduction of the percentage of Principal
Collections and Finance Charge Collections allocated to Series 2000-1 if such
event required reliance by Series 2000-1 on clause (b) of the denominator of
the applicable Fixed/Floating Percentages and, in the case of Principal
Collections, allowed payment of principal at such time to the Paired Series.
See "--Allocation Percentages" above.

Defeasance

   On the date that the following conditions shall have been satisfied: (i) the
Transferor shall have deposited (x) in the Principal Funding Account an amount
equal to the sum of the outstanding principal balance of the Class A
Securities, which amount shall be invested in Cash Equivalents, (y) in the
Principal Account an amount equal to the sum of the outstanding principal
balances of the Class B Securities and the Excess Collateral and (z) in the
Accumulation Period Reserve Account an amount equal to or greater than the
Covered

                                      S-53
<PAGE>

Amount, as estimated by the Transferor, for the period from the date of the
deposit to the Principal Funding Account through the Class A Expected Final
Payment Date; (ii) the Transferor shall have delivered to the Trustee an
opinion of counsel to the effect that such deposit and termination of
obligations will not result in the Trust being required to register as an
"investment company" within the meaning of the Investment Company Act and an
opinion of counsel to the effect that following such deposit none of the Trust,
the Accumulation Period Reserve Account or the Principal Funding Account will
be deemed to be an association (or publicly traded partnership) taxable as a
corporation; (iii) the Transferor shall have delivered to the Trustee a
certificate of an officer of the Transferor stating that the Transferor
reasonably believes that such deposit and termination of its obligations will
not constitute a Pay Out Event or any event that, with the giving of notice or
the lapse of time, would cause a Pay Out Event to occur; and (iv) a Ratings
Event will not occur as a result of such events; then, the Securities will no
longer be entitled to the security interest of the Trust in the Receivables
and, except those set forth in clause (i) above, other Trust assets
("Defeasance"), and the percentages applicable to the allocation to the
Securityholders of Principal Collections, Finance Charge Collections and
amounts of Defaulted Receivables will be reduced to zero.

Final Payment of Principal; Termination

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

   The Securities will be retired on the day following the Distribution Date on
which the final payment of principal is scheduled to be made to the
Securityholders, whether as a result of optional reassignment to the Transferor
or otherwise. Subject to prior termination as provided above, the Pooling and
Servicing Agreement provides that the final distribution of principal and
interest on the Securities will be made on the August 2008 Distribution Date
(the "Series 2000-1 Termination Date"), except to the extent provided below. In
the event that the Invested Amount is greater than zero, exclusive of any Class
held by the Transferor, on the Series 2000-1 Termination Date, the Trustee will
sell or cause to be sold (and apply the proceeds first to the Class A
Securities until paid in full, then to the Class B Securities until paid in
full, and then to the Excess Collateral to the extent necessary to pay such
remaining amounts to all Securityholders pro rata within each Class as final
payment of the Securities) interests in the Receivables or certain Receivables,
as specified in the Pooling and Servicing Agreement and the Series 2000-1
Supplement, in an amount up to 110 percent of the Invested Amount at the close
of business on such date (but not more than the total amount of Receivables
allocable to the Securities in accordance with the Pooling and Servicing
Agreement). If the sale contemplated by the preceding sentence has not occurred
by the Series 2000-1 Termination Date, the affected Securityholders shall
remain entitled to receive proceeds of such sale when it occurs. The net
proceeds of such sale and any collections on the Receivables, up to an amount
equal to the Invested Amount plus accrued interest due on the Securities, will
be paid on the Series 2000-1 Termination Date first to the Class A
Securityholders until the Class A Invested Amount is paid in full, then to the
Class B Securityholders until the Class B Invested Amount is paid in full and
then to the Excess Collateral Holder until the Excess Collateral Amount is paid
in full.

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

                                      S-54
<PAGE>

Receivables and other funds of the Trust (other than funds on deposit in the
Distribution Account and other similar bank accounts of the Trust with respect
to any Series).

Pay Out Events

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

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

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

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

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

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

     (vi) (a) the Transferor Interest shall be less than the Minimum
  Transferor Interest, (b) the Series 2000-1 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 aggregate outstanding
  principal amounts of the Class A Securities, the Class B Securities and the
  Excess Collateral, (c) the total amount of Principal Receivables and the
  amounts on deposit in the Excess Funding Account, the Principal Account and
  the Principal Funding Account shall be less than the Minimum Aggregate
  Principal Receivables or (d) the Retained Percentage shall be equal to or
  less than 2 percent, in each case as of any Determination Date;

     (vii) any Servicer Default shall occur which would have a material
  adverse effect on the Securityholders; or

     (viii) failure of any Interest Rate Cap Provider to make any payment
  under an Interest Rate Cap within 30 days of the date such payment was due.

   In the case of any event described in clause (i), (ii), or (vii) above, a
Pay Out Event will be deemed to have occurred with respect to the Securities
only if, after any applicable grace period, the Securityholders

                                      S-55
<PAGE>

evidencing undivided interests aggregating more than 50 percent of the Invested
Amount, by written notice to the Trustee, the Transferor, and Interest Rate Cap
Providers pursuant to the Series 2000-1 Supplement and the Servicer declare
that a Pay Out Event has occurred with respect to the Securities as of the date
of such notice. In the case of any event described in clause (iii) or (v)
above, a Pay Out Event with respect to all Series then outstanding, and in the
case of any event described in clause (iv), (vi) or (viii) a Pay Out Event with
respect only to the Securities, will be deemed to have occurred without any
notice or other action on the part of the Trustee or the Securityholders or all
securityholders, as appropriate, immediately upon the occurrence of such event.
On the date on which a Pay Out Event is deemed to have occurred, the Early
Amortization Period will commence. In such event, distributions of principal to
the Securityholders will begin on the first Distribution Date following the
month in which such Pay Out Event occurred. If, because of the occurrence of a
Pay Out Event, the Early Amortization Period begins, Securityholders will begin
receiving distributions of principal earlier than they otherwise would have,
which may shorten the average life and maturity of the Securities.

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

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

Servicing Compensation and Payment of Expenses

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

                                      S-56
<PAGE>

   "Servicing Fee Percentage" means 2.00 percent per annum, or for so long as
Direct Merchants Bank is the Servicer, a lesser rate if so specified in the
Series 2000-1 Supplement.

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

Reports to Securityholders

   On or after each Distribution Date, the Trustee will forward to each
Securityholder of record, a statement prepared by the Servicer setting forth
the items described in "Description of the Securities--Reports to
Securityholders" in the attached prospectus. In addition, such statement will
include (a) the amount, if any, withdrawn from the Principal Funding Account
for such Transfer Date, (b) the Transferor Interest, if any, for such Transfer
Date and (c) the aggregate Interest Rate Caps notional amount and the amount
deposited in the Cap Proceeds Account during the related Monthly Period. In the
event that Definitive Securities are issued, notices to Securityholders will
also be given by mail to their addresses as they appear on the register
maintained by the Trustee.

                        Listing and General Information

   Application has been made to list the Offered Securities on the Luxembourg
Stock Exchange. There can be no assurance that the Offered Securities will be
listed on the Luxembourg Stock Exchange or any other stock exchange. Purchasers
of the Offered Securities should not rely upon the Offered Securities being
listed on the Luxembourg Stock Exchange or any other stock exchange. You should
consult with Banque Generale du Luxembourg, S.A., the Luxembourg listing agent
for the Offered Securities, 50 Avenue J.F. Kennedy, L-2951 Luxembourg, phone
number (352) 42421, to determine whether or not the Offered Securities are
listed on the Luxembourg Stock Exchange. In connection with the listing
application, the Certificate of Incorporation and By-laws of the Transferor, as
well as legal notice relating to the issuance of the Offered Securities will be
deposited prior to listing with the Chief Registrar of the District Court of
Luxembourg, where copies thereof may be obtained upon request. Once the Offered
Securities have been so listed, trading of the Offered Securities may be
effected on the Luxembourg Stock Exchange. The Class A Securities and the Class
B Securities have been accepted for clearance through the facilities of DTC,
Clearstream and Euroclear. The International Securities Identification Number
(ISIN) for the Class A Securities is US59159UAQ13, the Common Code for the
Class A Securities is 010932505 and the CUSIP number for the Class A Securities
is 59159U AQ 1. The ISIN for the Class B Securities is US59159UAR95, the Common
Code for the Class B Securities is 010932521 and the CUSIP number for the Class
B Securities is 59159U AR 9.

   The transactions contemplated in this prospectus supplement were authorized
by resolutions adopted by Metris Receivables, Inc.'s Board of Directors on
March 19, 1999.

   If the Offered Securities are listed on the Luxembourg Stock Exchange,
copies of the Pooling and Servicing Agreement, the Series 2000-1 Supplement,
the annual report of independent certified public accountants described in
"Description of the Securities--Evidence as to Compliance" in the attached
prospectus, the documents listed under "Where You Can Find More Information"
and the reports to Securityholders referred to under "Reports to
Securityholders" and "Description of the Securities--Reports to
Securityholders" in the attached prospectus will be available free of charge at
the office of Banque Generale du Luxembourg S.A. (the "Listing Agent"), 50
Avenue J.F. Kennedy, L-2951 Luxembourg. Financial information regarding the
Transferor is included in the consolidated financial statements of Metris
Companies Inc. in its Annual Report on Form 10-K for the fiscal year ended
December 31, 1998, also available at the office of the Listing Agent in
Luxembourg. For so long as the Offered Securities are outstanding and are
listed

                                      S-57
<PAGE>

on the Luxembourg Stock Exchange, copies of each Annual Report on Form 10-K for
subsequent fiscal years will also be available at the office of the listing
agent in Luxembourg.

   The Transferor confirms that there has been no material adverse change in
the performance of the Trust since January 31, 2000, the date of the
information with respect to the Trust set forth in this supplement under "The
Receivables."

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

   The Pooling and Servicing Agreement provides that the Trustee shall pay to
the Transferor upon request any monies held by the Trustee for the payment of
principal and interest which remains unclaimed for two years. After payment to
the Transferor, Securityholders entitled to the money must look to the
Transferor for payment as general creditors unless an abandoned property law
designates otherwise.

   The Securities, the Pooling and Servicing Agreement and the Series 2000-1
Supplement are governed by the laws of the State of Delaware.

                              ERISA Considerations

   Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Section 4975 of the U.S. Internal Revenue Code of 1986,
as amended (the "Code"), prohibit certain pension, profit sharing or other
employee benefit plans, individual retirement accounts or annuities and
employee annuity plans and Keogh plans (collectively, "Plans") from engaging in
certain transactions involving "plan assets" with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code (collectively,
"Parties in Interest") with respect to the Plan. A violation of these
"prohibited transaction" rules may generate excise tax and other liabilities
under ERISA and Section 4975 of the Code for such persons, unless a statutory,
regulatory or administrative exemption is available. Plans that are
governmental plans (as defined in section 3(32) of ERISA) and certain church
plans (as defined in section 3(33) of ERISA) are not subject to ERISA
requirements.

Offered Securities

   The Underwriters do not expect that the Class A Securities or the Class B
Securities, in either case, will be held by at least 100 investors who are
independent of the issuer and of one another and, therefore, do not expect that
such Class A Securities or Class B Securities will qualify as "publicly-offered
securities." See "ERISA Considerations" in the attached prospectus.
Accordingly, neither the Class A Securities nor the Class B Securities may be
acquired or held by (a) any employee benefit plan that is subject to ERISA, (b)
any plan or other arrangement (including an individual retirement account or
Keogh plan) that is subject to Section 4975 of the Code, or (c) any entity
whose underlying assets include "plan assets" under the Plan Asset Regulation
by reason of any such plan's investment in the entity. By its acceptance of a
Class A Security or a Class B Security, each Class A Securityholder or Class B
Securityholder, as applicable, will be deemed to have represented and warranted
that it is not and will not be subject to the foregoing limitation.

                                      S-58
<PAGE>

                                  Underwriting

   Subject to the terms and conditions set forth in an underwriting agreement
dated March 10, 2000 (the "Underwriting Agreement") among Metris Receivables,
Inc., Metris Companies Inc. and the Underwriters named below (the
"Underwriters"). Metris Receivables, Inc. has agreed to sell to the
Underwriters, and each of the Underwriters has severally agreed to purchase,
the principal amount of the Securities set forth opposite its name:

<TABLE>
<CAPTION>
                                                                    Principal
                                                                     Amount of
                                                                     Class A
   Class A Underwriters                                             Securities
   --------------------                                            ------------
   <S>                                                             <C>
   Chase Securities Inc. ......................................... $111,878,500
   Deutsche Bank Securities Inc. .................................  111,878,500
   Bear, Stearns & Co. Inc. ......................................  111,878,500
   J.P. Morgan Securities Inc. ...................................  111,878,500
                                                                   ------------
     Total........................................................ $447,514,000
                                                                   ============

<CAPTION>
                                                                    Principal
                                                                    Amount of
                                                                     Class B
   Class B Underwriters                                             Securities
   --------------------                                            ------------
   <S>                                                             <C>
   Chase Securities Inc. ......................................... $ 33,978,000
   Bear, Stearns & Co. Inc. ......................................   33,978,000
                                                                   ------------
     Total........................................................ $ 67,956,000
                                                                   ============
</TABLE>

   In the Underwriting Agreement, the Underwriters of the Class A Securities
(the "Class A Underwriters") have agreed, subject to the terms and conditions
set forth therein, to purchase all of the Class A Securities offered hereby if
any of the Class A Securities are purchased. In the Class B Underwriting
Agreement, the Underwriters of the Class B Securities (the "Class B
Underwriters") have agreed, subject to the terms and conditions set forth
therein, to purchase all of the Class B Securities offered hereby if any of the
Class B Securities are purchased.

   The Class A Underwriters propose initially to offer the Class A Securities
to the public at 100.00% of their principal amount and to certain dealers at
such price less concessions not in excess of 0.165% of the principal amount of
the Class A Securities. The Class A Underwriters may allow, and such dealers
may reallow, concessions not in excess of 0.110% of the principal amount of the
Class A Securities to certain brokers and dealers. After the initial public
offering, the public offering price and other selling terms may be changed by
the Class A Underwriters.

   The Class B Underwriters propose initially to offer the Class B Securities
to the public at 100.00% of their principal amount and to certain dealers at
such price less concessions not in excess of 0.180% of the principal amount of
the Class B Securities. The Class B Underwriters may allow, and such dealers
may reallow, concessions not in excess of 0.120% of the principal amount of the
Class B Securities to certain brokers and dealers. After the initial public
offering, the public offering price and other selling terms may be changed by
the Class B Underwriters.

   Metris Receivables, Inc. will receive proceeds of approximately $514,035,469
from the sale of Offered Securities (representing 99.725% of the principal
amount of each Class A Security and 99.700% of the principal amount of each
Class B Security) after paying the underwriting discount of $1,434,531
(representing 0.275% of the principal amount of each Class A Security and
0.300% of the principal amount of each Class B Security). Additional offering
expenses are estimated to be $865,000.

                                      S-59
<PAGE>

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

   Metris Receivables, Inc. and Metris Companies Inc. will indemnify the
Underwriters against certain liabilities, including liabilities under the
Securities Act, or contribute to payments the Underwriters may be required to
make in respect thereof.

   Any Underwriter will be permitted to engage in the following transactions,
to the extent permitted by Regulation M under the Securities Exchange Act of
1934:

  .  over-allotment transactions, which involve syndicate sales in excess of
     the offering size creating a syndicate short position;

  .  stabilizing transactions, which permit bids to purchase the Offered
     Securities so long as the stabilizing bids do not exceed a specified
     maximum; and

  .  syndicate covering transactions, which involve purchases of the Offered
     Securities in the open market after the distribution has been completed
     in order to cover syndicate short positions.

Such over-allotment transactions, stabilizing transactions and syndicate
covering transactions may cause prices of the Offered Securities to be higher
than they would otherwise be in the absence of such transactions. Neither the
Trust nor any of the Underwriters represent that the Underwriters will engage
in any such transactions nor that such transactions, once commenced, will not
be discontinued without notice.

   In the ordinary course of business, one or more of the Underwriters or their
affiliates have engaged, and may engage in the future, in certain investment
banking or commercial banking transactions with Metris and its affiliates.
Deutsche Bank AG, New York Branch, one of the Interest Rate Cap Providers, is
an affiliate of Deutsche Bank Securities Inc., one of the Class A Underwriters.

   As discussed under "Use of Proceeds," a portion of the proceeds of the sale
of the Offered Securities will be used to repay amounts owing to the holders of
certain of the Variable Funding Securities, including certain of the
Underwriters or their affiliates. Accordingly, because more than 10% of the net
offering proceeds may be paid to any affiliate of a member of the National
Association of Securities Dealers, Inc. (the "NASD") which is participating in
the distribution of the Offered Securities, the offering of the Offered
Securities is being made pursuant to the provisions of Article III, Section
2710(c)(8) of the Conduct Rules of the NASD.

                                      S-60
<PAGE>

                    Index of Terms for Prospectus Supplement
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                   <C>
Accounts.............................................................       S-18
Accumulation Period..................................................       S-25
Accumulation Period Length...........................................       S-34
Accumulation Period Reserve Account..................................       S-52
Accumulation Shortfall............................................... S-26, S-50
Adjusted Invested Amount.............................................       S-27
Adjustment Payment...................................................       S-50
Agreement............................................................       S-18
Amortization Period Commencement Date................................       S-41
Available Reserve Account Amount.....................................       S-53
Available Series 2000-1 Finance Charge Collections...................       S-32
Available Series 2000-1 Principal Collections........................       S-33
Bank of America......................................................       S-38
Base Rate............................................................       S-27
Cap Proceeds Account.................................................       S-36
Class A Adjusted Invested Amount.....................................       S-41
Class A Charge-Off...................................................       S-51
Class A Expected Final Payment Date..................................       S-25
Class A Fixed/Floating Percentage....................................       S-41
Class A Floating Percentage..........................................       S-40
Class A Initial Invested Amount......................................       S-41
Class A Interest Rate................................................       S-32
Class A Invested Amount..............................................       S-41
Class A Monthly Interest.............................................       S-48
Class A Percentage...................................................       S-44
Class A Principal....................................................       S-49
Class A Required Amount..............................................       S-44
Class A Securities...................................................       S-18
Class A Securityholders..............................................       S-18
Class A Securityholders' Interest....................................       S-42
Class A Underwriters.................................................       S-59
Class B Charge-Off...................................................       S-51
Class B Expected Final Payment Date..................................       S-25
Class B Fixed/Floating Percentage....................................       S-41
Class B Floating Percentage..........................................       S-40
Class B Initial Invested Amount......................................       S-42
Class B Interest Rate................................................       S-32
Class B Invested Amount..............................................       S-41
Class B Monthly Interest.............................................       S-48
Class B Percentage...................................................       S-44
Class B Principal....................................................       S-49
Class B Required Amount..............................................       S-44
Class B Securities...................................................       S-18
Class B Securityholders..............................................       S-18
</TABLE>
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                   <C>
Class B Securityholders' Interest....................................       S-42
Class B Underwriters.................................................       S-59
Clearstream..........................................................       S-31
Closing Date.........................................................       S-31
Code.................................................................       S-58
Controlled Accumulation Amount.......................................       S-49
Controlled Deposit Amount............................................       S-25
Covered Amount.......................................................       S-53
Defeasance...........................................................       S-54
Determination Date...................................................       S-51
Deutsche Bank AG.....................................................       S-36
Deutsche Bank Group..................................................       S-37
Dilution.............................................................       S-50
Distribution Date....................................................       S-31
Dresdner Bank Group..................................................       S-38
DTC..................................................................       S-31
Early Amortization Period............................................       S-26
ERISA................................................................       S-58
Euroclear............................................................       S-31
Excess Collateral....................................................       S-18
Excess Collateral Amount.............................................       S-42
Excess Collateral Charge-Off.........................................       S-51
Excess Collateral Expected Final Payment Date........................       S-25
Excess Collateral Fixed/Floating Percentage..........................       S-41
Excess Collateral Floating Percentage................................       S-40
Excess Collateral Holder.............................................       S-18
Excess Collateral Holder's Interest..................................       S-42
Excess Collateral Initial Amount.....................................       S-42
Excess Collateral Minimum Monthly Interest...........................       S-48
Excess Collateral Minimum Rate.......................................       S-48
Excess Collateral Monthly Principal..................................       S-49
Excess Collateral Notional Percentage................................       S-36
Excess Finance Charge Collections.................................... S-43, S-50
FDIA.................................................................       S-14
FDIC.................................................................       S-14
Fixed/Floating Percentage............................................       S-41
Floating Percentage..................................................       S-40
GE...................................................................       S-18
GE Portfolio.........................................................       S-18
Initial Closing Date.................................................       S-21
Initial Invested Amount..............................................       S-42
Insolvency Event.....................................................       S-56
Interest Rate Cap Provider...........................................       S-36
Interest Rate Caps...................................................       S-35
</TABLE>

                                      S-61
<PAGE>

<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
Invested Amount............................................................ S-42
LIBOR...................................................................... S-32
LIBOR Determination Date................................................... S-32
Listing Agent.............................................................. S-57
Minimum Aggregate Principal Receivables.................................... S-22
Minimum Transferor Interest................................................ S-21
Minimum Transferor Percentage.............................................. S-22
Monthly Servicing Fee...................................................... S-56
NASD....................................................................... S-60
Negative Carry Amount...................................................... S-43
Offered Securities......................................................... S-18
Paired Series.............................................................. S-53
Parties in Interest........................................................ S-58
Pay Out Event.............................................................. S-55
Payment Date............................................................... S-19
Payment Reserve Account.................................................... S-47
Plans...................................................................... S-58
PNC........................................................................ S-18
Pooling and Servicing Agreement............................................ S-18
Portfolio Yield............................................................ S-27
Principal Funding Account.................................................. S-51
Principal Funding Account Balance.......................................... S-25
Principal Funding Investment Proceeds...................................... S-52
Qualified Substitute Arrangement........................................... S-36
Rating Agency Condition.................................................... S-52
Receivables................................................................ S-18
Record Date................................................................ S-30
Recoveries................................................................. S-21
Redirected Class B Principal Collections................................... S-44
Redirected Excess Collateral Principal Collections......................... S-43
</TABLE>
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
Redirected Principal Collections........................................... S-44
Reference Banks............................................................ S-32
Removed Accounts........................................................... S-22
Replacement Interest Rate Cap.............................................. S-36
Required Amount............................................................ S-43
Required Reserve Account Amount............................................ S-52
Reserve Account Funding Date............................................... S-52
Revolving Period........................................................... S-33
Securities................................................................. S-18
Securityholders............................................................ S-18
Series 2000-1 Percentage................................................... S-43
Series 2000-1 Securities................................................... S-18
Series 2000-1 Supplement................................................... S-18
Series 2000-1 Termination Date............................................. S-54
Series Default Amount...................................................... S-50
Servicing Fee Percentage................................................... S-57
Shared Principal Collections............................................... S-50
Telerate Page 3750......................................................... S-32
Transfer and Administration Agreement...................................... S-48
Transfer Date.............................................................. S-45
Transferor................................................................. S-18
Transferor Finance Charge Collections...................................... S-43
Transferor Interest........................................................ S-40
Transferor Percentage...................................................... S-41
Transferor Retained Finance Charge Collections............................. S-47
Trigger Event.............................................................. S-56
Trust Accounts............................................................. S-36
Trustee.................................................................... S-18
Underwriters............................................................... S-59
Underwriting Agreement..................................................... S-59
</TABLE>

                                      S-62
<PAGE>

                                                                         Annex I

                            Previously Issued Series

   The Trust has previously issued eight other Series that the Transferor
anticipates will be outstanding on the Closing Date and one Series, Series
1999-A, the principal of which is expected to be repaid on the Closing Date.
The table below sets forth the principal characteristics of such Series. For
more specific information with respect to any Series, any prospective investor
should contact the Servicer at (612) 525-5094. The Servicer will provide,
without charge, to any prospective purchaser of the Offered Securities, a copy
of the disclosure documents for any previous publicly issued Series.

Series 1997-1

<TABLE>
<S>                            <C>
Class A Certificates
Initial Invested Amount....... $616,250,000
Interest Rate................. 6.87%
Commencement of Accumulation   Same as above for Class A Certificates
 Period.......................
Annual Servicing Fee           2.00%
 Percentage...................
Enhancement................... Subordination of Class B Certificates, Class C
                               Certificates and Class D Certificates
Scheduled Series Termination   October 2005 Distribution Date
 Date.........................
Series Issuance Date.......... May 8, 1997

Class B Certificates
Initial Invested Amount....... $106,250,000
Interest Rate................. 7.11%
Commencement of Accumulation   Same as above for Class A Certificates
 Period.......................
Annual Servicing Fee           Same as above for Class A Certificates
 Percentage...................
Enhancement................... Subordination of Class C Certificates and Class
                               D Certificates
Scheduled Series Termination   Same as above for Class A Certificates
 Date.........................

Class C Certificates
Initial Invested Amount....... $72,250,000
Interest Rate................. LIBOR + 0.850%
Commencement of Accumulation   Same as above for Class A Certificates
 Period.......................
Annual Servicing Fee           Same as above for Class A Certificates
 Percentage...................
Enhancement................... Subordination of Class D Certificates and Class
                               C
                               Reserve Account
Scheduled Series Termination   Same as above for Class A Certificates
 Date.........................

Class D Certificates
Invested Amount............... $55,250,000
Interest Rate................. None
Annual Servicing Fee           Same as above for Class A Certificates
 Percentage...................
Scheduled Series Termination   Same as above for Class A Certificates
 Date.........................

</TABLE>


                                     A-I-1
<PAGE>

Series 1997-2

<TABLE>
<S>                           <C>
Class A Certificates
Initial Invested Amount...... $455,000,000
Interest Rate................ LIBOR + 0.20%
Commencement of Accumulation  Last day of October 2001 Monthly Period or later
 Period...................... date as determined in the Agreement
Annual Servicing Fee          2.00%
 Percentage..................
Enhancement.................. Subordination of Class B Certificates, Class C
                              Certificates and Class D Certificates
Scheduled Series Termination  May 2006 Distribution Date
 Date........................
Series Issuance Date......... November 20, 1997

Class B Certificates
Initial Invested Amount...... $101,500,000
Interest Rate................ LIBOR + 0.43%
Commencement of Accumulation  Same as above for Class A Certificates
 Period......................
Annual Servicing Fee          Same as above for Class A Certificates
 Percentage..................
Enhancement.................. Subordination of Class C Certificates and Class
                              D Certificates
Scheduled Series Termination  Same as above for Class A Certificates
 Date........................

Class C Certificates
Initial Invested Amount...... $98,000,000
Interest Rate................ LIBOR + 1.05%
Commencement of Accumulation  Same as above for Class A Certificates
 Period......................
Annual Servicing Fee          Same as above for Class A Certificates
 Percentage..................
Enhancement.................. Subordination of Class D Certificates and Class
                              C Reserve Account
Scheduled Series Termination  Same as above for Class A Certificates
 Date........................

Class D Certificates
Invested Amount.............. $55,250,000
Interest Rate................ None
Annual Servicing Fee          Same as above for Class A Certificates
 Percentage..................
Scheduled Series Termination  Same as above for Class A Certificates
 Date........................


Series 1998-1

Class A Securities
Invested Amount as of March   $255,012,854
 14, 2000....................
Expected Invested Amount as
 of Closing Date (after
 application of proceeds).... $233,000,000
Maximum Permitted Invested    $600,000,000
 Amount......................
Interest Rate................ A1/P1 Commercial Paper/LIBOR + 0.75% Blended
Commencement of Amortization  August 20, 2001 (extendible)
 Period......................
Annual Servicing Fee          2.00%
 Percentage..................
Enhancement.................. Subordination of Class B Securities,
                              Collateralized Trust Obligations and Class D
                              Securities
Scheduled Series Termination  August 20, 2005 (extendible)
 Date........................
Series Issuance Date......... July 30, 1998
</TABLE>

                                     A-I-2
<PAGE>

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

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

Class D Securities
Invested Amount as of March     $28,366,000
 14, 2000.....................
Expected Invested Amount as of
 Closing Date (after reduction
 of Class A Invested Amount)..  $26,836,000
Maximum Permitted Invested      $52,350,000
 Amount.......................
Interest Rate.................  None
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................


Series 1998-2

Class A Securities
Initial Invested Amount.......  $500,000,000
Interest Rate.................  LIBOR + 0.55%
Commencement of Accumulation    Last day of April 2000 Monthly Period or later
 Period.......................  date as determined in the Agreement
Annual Servicing Fee            2.00%
 Percentage...................
Enhancement...................  Subordination of Class B Securities and
                                Financial Guaranty Insurance Policy
Scheduled Series Termination    October 2004
 Date.........................
Series Issuance Date..........  December 4, 1998

Class B Securities
Initial Invested Amount.......  $49,450,550
Interest Rate.................  None
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................


Series 1998-3

Class A Securities
Initial Invested Amount.......  $500,000,000
Interest Rate.................  LIBOR + 0.65%
Commencement of Accumulation    Last day of January 2001 Monthly Period or later
 Period.......................  date as determined in the Agreement
Annual Servicing Fee            2.00%
 Percentage...................
Enhancement...................  Subordination of Class B Securities and
                                Financial Guaranty Insurance Policy
Scheduled Series Termination    April 2006
 Date.........................
Series Issuance Date..........  December 4, 1998

</TABLE>

                                     A-I-3
<PAGE>

<TABLE>
<S>                             <C>
Class B Securities
Initial Invested Amount.......  $49,450,550
Interest Rate.................  None
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................


Series 1999-A

Class A Securities
Invested Amount as of March     $469,262,500
 14, 2000.....................
Expected Invested Amount as of  $0
 Closing Date.................
Maximum Permitted Invested      $469,262,500
 Amount.......................
Interest Rate.................  A1/P1 Commercial Paper/LIBOR + 0.65% Blended
Commencement of Amortization    February 2004 (extendible)
 Period.......................
Annual Servicing Fee            2.00%
 Percentage...................
Enhancement...................  Subordination of Class B Securities and Class C
                                Securities
Scheduled Series Termination    August 2004
 Date.........................
Series Issuance Date..........  April 23, 1999

Class B Securities
Invested Amount as of March     $84,770,000
 14, 2000.....................
Expected Invested Amount as of  $0
 Closing Date.................
Maximum Outstanding Principal   $84,770,000
 Amount.......................
Interest Rate.................  A1/P1 Commercial Paper/LIBOR + 2.00% Blended
Commencement of Amortization    Same as above for Class A Securities
 Period.......................
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Enhancement...................  Subordination of Class C Securities
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................

Class C Securities
Initial Invested Amount.......  $51,467,500
Interest Rate.................  None
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................


Series 1999-1

Class A Securities
Initial Invested Amount.......  $500,000,000
Interest Rate.................  LIBOR + 0.35%
Commencement of Accumulation    Last day of May 2003 Monthly Period or later
 Period.......................  date as determined in the Agreement
Annual Servicing Fee            2.00%
 Percentage...................
Enhancement...................  Subordination of Class B Securities and
                                Financial Guaranty Insurance Policy
Scheduled Series Termination    October 2007
 Date.........................
Series Issuance Date..........  July 7, 1999

Class B Securities
Initial Invested Amount.......  $49,450,550
Interest Rate.................  None
Annual Servicing Fee            Same as above for Class A Securities
 Percentage...................
Scheduled Series Termination    Same as above for Class A Securities
 Date.........................

</TABLE>

                                     A-I-4
<PAGE>

Series 1999-2

<TABLE>
<S>                           <C>
Class A Securities
Initial Invested Amount...... $500,000,000
Interest Rate................ LIBOR + 0.52%
Commencement of Accumulation  Last day of June 2005 Monthly Period or later
 Period...................... date as determined in the Agreement
Annual Servicing Fee          2.00%
 Percentage..................
Enhancement.................. Subordination of Class B Securities and
                              Financial Guaranty Insurance Policy
Scheduled Series Termination  July 2006 (extendible)
 Date........................
Series Issuance Date......... September 22, 1999

Class B Securities
Initial Invested Amount...... $49,450,550
Interest Rate................ None
Annual Servicing Fee          Same as above for Class A Securities
 Percentage..................
Scheduled Series Termination  Same as above for Class A Securities
 Date........................


Series 1999-3

Class A Securities
Initial Invested Amount...... $300,000,000
Interest Rate................ LIBOR + 0.42%
Commencement of Accumulation  Last day of October 2004 Monthly Period or later
 Period...................... as determined in the Agreement
Annual Servicing Fee          2.00%
 Percentage..................
Enhancement.................. Subordination of Class B Securities and
                              Financial Guaranty Insurance Policy
Scheduled Series Termination  April 2009
 Date........................
Series Issuance Date......... December 9, 1999

Class B Securities
Initial Invested Amount...... $29,670,330
Interest Rate................ None
Annual Servicing Fee          Same as above for Class A Securities
 Percentage..................
Scheduled Series Termination  Same as above for Class A Securities
 Date........................
</TABLE>

                                     A-I-5
<PAGE>

Prospectus

                              Metris Master Trust
                                    Issuer

                           Metris Receivables, Inc.
                                  Transferor

            Direct Merchants Credit Card Bank, National Association
                                   Servicer

                            Asset Backed Securities

 A security is not a deposit and neither the securities nor the underlying
 accounts or receivables are insured or guaranteed by the Federal Deposit
 Insurance Corporation or any other governmental agency.

 The securities will represent interests in the trust only and will not
 represent interests in or recourse obligations of Metris Receivables, Inc.,
 Metris Companies Inc., Direct Merchants Credit Card Bank, National Association
 or any affiliate thereof.

 This prospectus may be used to offer and sell any series of securities only if
 accompanied by the prospectus supplement for that series.



The trust--

 . may periodically issue asset backed securities in one or more series with
  one or more classes; and

 . will own--

 . receivables in a portfolio of consumer revolving credit card accounts;

 . payments due on those receivables; and

 . other property described in this prospectus and in the prospectus
   supplement.

The securities--

 . will represent interests in the trust and will be paid only from the assets
  of the trust;

 . offered by this prospectus will be rated in one of the four highest rating
  categories by at least one nationally recognized rating organization;

 . may have one or more forms of enhancement; and

 . will be issued as part of a designated series which may include one or more
  classes of securities and enhancement.

The securityholders--

 . will receive interest and principal payments from a varying percentage of
  credit card collections.



  Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed on the
adequacy or accuracy of the disclosures in this prospectus and the attached
prospectus supplement. Any representation to the contrary is a criminal
offense.

                 The date of this Prospectus is March 8, 2000
<PAGE>

                               Table Of Contents
<TABLE>
<CAPTION>
                                                                             Page
                                                                             ----
<S>                                                                          <C>
Overview of the Information in this Prospectus and the Prospectus
 Supplement...............................................................     3
The Trust.................................................................     4
Direct Merchants Credit Card Bank, N.A. Activities........................     4
 General..................................................................     4
 New Account Underwriting.................................................     5
 Solicitation.............................................................     5
 Pricing..................................................................     5
 Credit Lines.............................................................     6
 Servicing, Billing and Payment...........................................     6
 Delinquency, Collections and Charge-Offs.................................     7
 Recoveries...............................................................     7
 Acquisition of Credit Card Accounts......................................     7
The Receivables...........................................................     7
Maturity Considerations...................................................     8
Use of Proceeds...........................................................     9
Metris Companies Inc......................................................     9
 Certain Litigation.......................................................    10
The Transferor............................................................    10
Direct Merchants Credit Card Bank, National Association...................    10
Description of the Securities.............................................    10
 General..................................................................    10
 Book-Entry Registration..................................................    12
 Definitive Securities....................................................    15
 Interest.................................................................    16
 Principal................................................................    16
 Revolving Period.........................................................    17
 Controlled Amortization Period...........................................    17
 Principal Amortization Period............................................    17
 Accumulation Period......................................................    18
 Early Amortization Period................................................    18
 Discount Option..........................................................    19
 Transfer and Assignment of Receivables...................................    19
 Exchanges................................................................    20
 Representations and Warranties...........................................    22
 Certain Covenants........................................................    24
 Eligible Accounts........................................................    24
 Eligible Receivables.....................................................    25
 Addition of Trust Assets.................................................    25
 Collection and Other Servicing Procedures................................    28
 Trust Accounts...........................................................    28
 Deposits in Collection Account...........................................    30
 Investor Percentage and Transferor Percentage............................    30
 Application of Collections...............................................    30
 Shared Principal Collections.............................................    31
 Shared Excess Finance Charge Collections.................................    31
 Excess Funding Account...................................................    31
 Paired Series............................................................    32
 Funding Period...........................................................    32
 Defaulted Receivables; Dilution..........................................    33
 Investor Charge-Offs.....................................................    34
 Defeasance...............................................................    34
 Final Payment of Principal; Termination..................................    34
 Pay Out Events...........................................................    35
 Servicing Compensation and Payment of Expenses...........................    36
 Certain Matters Regarding the Transferor and the Servicer................    36
 Servicer Default.........................................................    38
 Reports to Securityholders...............................................    39
 Evidence as to Compliance................................................    39
 Amendments...............................................................    40
 List of Securityholders..................................................    41
 The Trustee..............................................................    41
Enhancement...............................................................    42
 General..................................................................    42
 Subordination............................................................    42
 Letter of Credit.........................................................    43
 Cash Collateral Guaranty or Account......................................    43
 Collateral Interest......................................................    43
 Surety Bond or Insurance Policy..........................................    43
 Spread Account...........................................................    43
 Reserve Account..........................................................    44
Description of the Purchase Agreements....................................    44
 Purchases of Receivables.................................................    44
 Representations and Warranties...........................................    44
 Certain Covenants........................................................    46
 Purchase Termination Date................................................    47
Security Ratings..........................................................    47
Certain Legal Aspects of the Receivables..................................    47
 Transfer of Receivables..................................................    47
 Certain Matters Relating to Bankruptcy or Receivership...................    48
 Consumer Protection Laws.................................................    50
 Industry Litigation......................................................    51
 Claims and Defenses of Obligors Against the Trust........................    51
Income Tax Matters........................................................    52
 General..................................................................    52
 Treatment of the Securities as Debt......................................    52
 Treatment of the Trust...................................................    53
 Treatment of the Trust as a FASIT........................................    54
 Taxation of Interest Income of U.S. Security Owners......................    55
 Sale or Exchange of Securities...........................................    55
 Foreign Security Owners..................................................    56
 Backup Withholding and Information Reporting.............................    56
 State And Local Taxation.................................................    57
ERISA Considerations......................................................    57
Plan of Distribution......................................................    59
Legal Matters.............................................................    60
Reports to Securityholders................................................    60
Other Information.........................................................    60
Cautionary Notice Regarding Forward-looking Statements....................    60
Where You Can Find More Information.......................................    61
Index of Terms for Prospectus.............................................    62
Annex I................................................................... A-I-1
</TABLE>

                                       2
<PAGE>

                 Overview of the Information in this Prospectus
                         and the Prospectus Supplement

   We provide information to you about the securities in two separate documents
that progressively provide more detail: (a) this prospectus, which provides
general information, some of which may not apply to a particular series of
securities, including your series, and (b) the prospectus supplement, which
will describe the specific terms of your series of securities, including:

  .  the timing and amount of interest and principal payments;

  .  information about the receivables;

  .  information about credit enhancement for each offered class;

  .  credit ratings; and

  .  the method for selling the securities.

   You should rely only on the information provided in this prospectus and the
prospectus supplement, including the information incorporated by reference. We
have not authorized anyone to provide you with different information.

   We include cross-references in this prospectus to captions in these
materials where you can find further related discussions. The preceding table
of contents provides the pages on which these captions are located.

   You can find a listing of the pages where capitalized terms are defined
under the caption "Index of Terms for Prospectus" beginning on page 62 in this
prospectus.

                                       3
<PAGE>

                                   The Trust

   Metris Master Trust (the "Trust") was formed pursuant to a pooling and
servicing agreement in accordance with the laws of the State of Delaware (the
"Pooling and Servicing Agreement") among Metris Receivables, Inc. as transferor
(the "Transferor"), Direct Merchants Credit Card Bank, National Association
(the "Bank" or "Direct Merchants Bank"), as servicer (the "Servicer"), and The
Bank of New York (Delaware), as trustee (the "Trustee"), relating to the Asset
Backed Securities (collectively, the "Securities") of one or more series (each,
a "Series") representing undivided interests in the Trust in amounts, at prices
and on terms to be determined at the time of sale and to be set forth in a
supplement to this Prospectus (a "Prospectus Supplement"). The Trust has not
and will not engage in any business activity other than acquiring and holding
the receivables (the "Receivables") that arise under certain MasterCard(R) and
VISA(R)* accounts and may arise under other revolving credit consumer credit
card accounts (the "Accounts") and the proceeds thereof arising under the
Accounts from time to time, issuing Series of Securities and the related
security that evidences the Transferor Interest (the "Exchangeable Transferor
Security"), making payments thereon and engaging in related activities
(including, with respect to any Series, obtaining any Enhancement and entering
into an Enhancement agreement relating thereto). As a consequence, the Trust is
not expected to have any need for additional capital resources other than the
assets of the Trust.

   Collections on the Receivables are deposited into the Collection Account
maintained in the name of the Trust and allocated on each business day between
Collections of Finance Charge Receivables ("Finance Charge Collections") and
Collections received with respect to Principal Receivables ("Principal
Collections"). Finance Charge Collections and Principal Collections are
allocated on each business day among the Transferor Interest and the respective
interests of the securityholders of each Series issued and outstanding from
time to time in accordance with the Pooling and Servicing Agreement and
applicable Supplements. In general, in accordance with such allocations and the
provisions of the Pooling and Servicing Agreement and the applicable
Supplements, (a) Finance Charge Collections and certain other amounts are
applied on each business day to fund interest on the Securities of any Series
then outstanding, to pay certain fees and expenses, to cover Series default
amounts, to reimburse investor charge-offs and to make required payments to the
Transferor, and (b) Principal Collections and certain other amounts are applied
on each business day to fund principal on the Securities of any Series then
outstanding, except that during any revolving period applicable to a Series,
Principal Collections otherwise allocable to the securityholders of such Series
may be paid to the holder of the Exchangeable Transferor Security or paid to
the securityholders of any other Series then outstanding. See "Description of
the Securities--Application of Collections" in this Prospectus and "Description
of the Offered Securities--Application of Collections--Payment of Fees,
Interest and Other Items" in the related Prospectus Supplement.

               Direct Merchants Credit Card Bank, N.A. Activities

General

   The portfolio of credit card accounts serviced by Direct Merchants Bank (the
"Direct Merchants Bank Portfolio") currently consists of MasterCard(R) credit
card and VISA(R) credit card accounts. The Receivables which the Bank will
convey to the Trust have been and will be generated by holders of these
accounts through purchases of merchandise or services, or through cash advances
via checks, automated teller machines or from banks. Subject to certain
conditions, receivables may also be generated from transactions made by holders
of other general purpose credit card accounts originated or acquired by Direct
Merchants Bank. Metris Direct, Inc., a subsidiary of Metris Companies and an
affiliate of the Bank, services these accounts at its facilities in Tulsa,
Oklahoma, Baltimore, Maryland, Scottsdale, Arizona and Jacksonville, Florida
under an agency contract with the Bank. Certain data processing, administrative
and other functions associated with the servicing of the Receivables are
performed on behalf of Direct Merchants Bank through First Data Resources, Inc.
("FDR"). See "--Servicing, Billing and Payment."
- --------
* MasterCard(R) and VISA(R) are federally registered servicemarks of MasterCard
  International Inc. and VISA USA Incorporated, respectively.

                                       4
<PAGE>

New Account Underwriting

   Direct Merchants Bank targets moderate-income consumers whom it believes are
underserved by other providers of bankcard credit. The Bank's primary sources
of prospects to solicit for credit card offers are obtained from credit bureau
queries and third party customer lists and databases. Currently, the Bank's
most significant source is credit bureau inquiries.

   The Bank's most significant third party customer source is a database
maintained by the Fingerhut Corporation ("Fingerhut"), a wholly owned
subsidiary of Federated Department Stores, Inc. Fingerhut is a database
marketing firm that sells a broad range of products and services via catalogs,
telemarketing, the internet, and other media. Substantially all of Fingerhut's
sales are made using closed-end and revolving credit card loans. As customers
make payments and order new products, Fingerhut enters a variety of payment,
behavioral and other data into its database (the "Fingerhut Database").
Fingerhut uses information in the Fingerhut Database, along with sophisticated
proprietary credit scoring models, to produce its proprietary credit scores
(the "Fingerhut Scores") for Fingerhut customers. The Fingerhut Database also
includes Fingerhut's Suppress File, which contains information on individuals
about whom it has information relating to indicators of unacceptably high risk.
Fingerhut periodically updates the information in the Fingerhut Database.
Fingerhut does not report its credit information to the credit bureaus, which
means this information is not publicly available.

   The Bank uses internally and externally developed proprietary models to
enhance the evaluation of prospects. These models help segment these prospects
into narrower ranges within each standard risk score provided by Fair, Isaac
and Co. (the "FICO Score"), allowing the Bank to better evaluate individual
credit risk. The Bank uses these models, along with the Fingerhut Suppress
File, to exclude certain individuals from the Bank's marketing solicitations.
After every marketing campaign, the Bank monitors the performance of the
proprietary models and continually re-evaluates the effectiveness of these
models in segmenting credit risk, resulting in further refinements to the
Bank's selection criteria for prospects. Over time, the Bank believes that it
will capture additional credit information on the behavioral characteristics of
prospects, which will allow the Bank to further increase the effectiveness of
the proprietary models. While the Bank believes that the proprietary models and
additional analysis are valuable tools in analyzing relative risks, it is not
possible to accurately predict which consumers will default or the overall
levels of defaults.

Solicitation

   Prospects for solicitation include both External Prospects and customers of
third parties. Prospects are contacted on a nationwide basis primarily through
pre-screened direct mail and telephone solicitations. The Bank receives
responses to its solicitations, performs fraud screening, verifies name and
address changes, and obtains any information which may be missing from the
application. Applications are sent to third party data entry providers which
key the application information and process the applications based on the
criteria provided by the Bank. The Bank then makes the credit decisions and
approves, denies or begins exception processing. The Bank processes exceptions
for - among other things - derogatory credit bureau information and fraud
warnings. Exception applications are processed manually by credit analysts
based on policies approved by the Bank's Credit Committee.

Pricing

   Through risk-based pricing, the Bank periodically prices credit card offers
based upon a prospect's risk profile prior to solicitation and upon receipt of
an application, the Bank evaluates a prospect to determine credit needs, credit
risk, and existing credit availability and then develops a customized offer
that includes the most appropriate product, brand, pricing and credit line. The
Bank currently offers over 100 different pricing structures on its credit card
products, with annual fees ranging from $0 to $75 and annual interest rates up
to 28.99%. After credit accounts are opened, the Bank periodically monitors
customers' internal and external credit performance and recalculates
delinquency, profitability, attrition and bankruptcy predictors. As customers
evolve through the credit life cycle and are regularly re-scored, the lending
relationship may evolve to include more or less restrictive pricing and product
configurations.

                                       5
<PAGE>

Credit Lines

   Once an account is approved, an initial credit line is established based on
the individual's risk profile using automated screening and credit scoring
techniques. This process results in a portfolio (excluding portfolio
acquisitions) with average credit lines that are below the industry average due
to the Bank's risk assessment methods and higher average risk inherent in its
target market. The Bank may elect, at any time and without prior notice to a
cardholder, to prevent or restrict further credit card use by the cardholders,
usually as a result of poor payment performance or the Bank's concern over the
creditworthiness of the cardholders. Credit lines are managed based on the
results of the behavioral scoring analysis in accordance with criteria
established by the Bank. These analysis models automatically and regularly
assign credit line increases and decreases to individual customers, as well as
to determine the systematic collection steps to be taken at the various stages
of delinquency. The models also manage the authorization of each cardholder
transaction, as well as the collections strategies used for non-delinquent
accounts with balances above their assigned credit line.

Servicing, Billing and Payment

   The Bank has established a relationship with FDR for cardholder processing
services. FDR is a subsidiary of First Data Corporation, a provider of
information processing and related services including cardholder processing
(services for financial institutions which issue credit cards to cardholders),
and merchant processing (services for financial institutions which make
arrangements with merchants for the acceptance of credit cards as methods of
payment). FDR provides data processing, credit card reissuance, monthly
statements and interbank settlement for the Bank. The Bank's processing
services agreement with FDR expires in 2006. Applications processing and back
office support for mail inquiries and fraud management are handled internally
by the Bank. In addition the Bank handles all in-bound customer service
telephone calls for its customer base through Metris Direct.

   The Bank generally assesses periodic finance charges ("Periodic Finance
Charges") on an account if the cardholder has not paid the balance in full from
the previous billing cycle. These finance charges are based upon the average
daily balance outstanding on the account during the monthly billing cycle.
Payments by cardholders to the Bank on the accounts are processed by a third
party servicer and applied first to any billed and unpaid fees, next to billed
and unpaid finance charges and then to billed and unpaid transactions in the
order determined by the Bank. If a payment in full is not received prior to 25
days after the statement cycle date (the "Pay by Date"), finance charges are
imposed on all purchases from the date of the transaction to the statement
cycle date. Finance charges are also imposed on each cash advance from the day
such advance is made until the advance is paid in full. The finance charge is
applied to the average daily balance. For most cardholders, if the entire
balance on the account is paid by the due date a finance charge on purchases is
not imposed.

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

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

                                       6
<PAGE>

   Monthly billing statements are sent to cardholders by FDR on behalf of the
Bank. When an account is established, it is assigned a billing cycle.
Currently, there are 20 billing cycles and each such cycle has a separate
monthly billing date based on the respective business day the cycle represents
in each calendar month. Each month, a statement is sent to all accounts with an
outstanding balance greater than $1. All cardholders with open accounts must
make a minimum monthly payment generally of the greater of $15, 2.5% of the
outstanding balance, the finance charge or the balance of the account if the
balance is less than $15. If the minimum payment is not collected by the Pay by
Date, the account is considered delinquent.

   Most merchant transactions by cardholders are authorized online. The
remaining transactions generally are low dollar amounts, typically below $50.
All authorizations are handled through the adaptive control system.

Delinquency, Collections and Charge-Offs

   The Bank considers an account delinquent if a payment due is not received by
the Bank within 25 days from the closing date of the statement. Collection
activities are determined by the adaptive control system, which continually
monitors all delinquent accounts. The collections function is handled
internally. Accounts that become 60 days contractually delinquent are closed,
but not necessarily charged off. Accounts are charged off and taken as a loss
either within 60 days after formal notification of bankruptcy or at the end of
the month during which they become contractually 180 days past due. Accounts
identified as fraud losses are immediately reserved for and charged off no
later than 90 days after the last activity. Charged-off accounts are referred
to the Bank's recovery unit for coordination of collection efforts to recover
the amounts owed. When appropriate, accounts are placed with external
collection agencies or attorneys.

Recoveries

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

Acquisition of Credit Card Accounts

   Direct Merchants Bank has made portfolio acquisitions in the past and such
acquisitions are possible in the future. Prior to acquiring a portfolio, Direct
Merchants Bank reviews the historical performance and seasoning of the
portfolio and the policies and practices of the selling institution, but
individual accounts are not requalified by Direct Merchants Bank. There can be
no assurance that acquired credit card accounts were originated in a manner
consistent with Direct Merchants Bank's policies as described above under "--
New Account Underwriting" or that the underwriting and qualification of such
credit card accounts conformed to any given standards. The Accounts include
credit card accounts previously acquired by Direct Merchants Bank. Such
accounts and any accounts acquired in the future may become Additional Accounts
provided that, at such time, they constitute Eligible Accounts. See
"Description of the Securities--Addition of Trust Assets."

                                The Receivables

   The Receivables consist of amounts owing on MasterCard(R) credit cards and
VISA(R) credit cards and may include amounts owing on other revolving credit
cards (see "Description of the Securities--Eligible Receivables"). The
Receivables in the Trust are divided into two components: Principal Receivables
and Finance Charge Receivables. At any time, "Finance Charge Receivables" means
all amounts billed from time to time to the obligors on any Account (the
"Obligors") in respect of Periodic Finance Charges, overlimit fees, late
charges, returned check fees, annual membership fees and annual service
charges, if any,

                                       7
<PAGE>

transaction charges, cash advance fees and similar fees and charges (excluding
fees and charges for insurance and insurance type products and interchange
fees), plus Recoveries, investment earnings on amounts credited to the Excess
Funding Account and Discount Option Receivables, if any. "Principal
Receivables" equals all other Eligible Receivables.

   All new Receivables arising in the Accounts are purchased by Metris from
Direct Merchants Bank pursuant to the Amended and Restated Bank Receivables
Purchase Agreement dated as of July 30, 1998 between Direct Merchants Bank and
Metris, as such document may be amended from time to time in accordance with
its terms, and, if the context requires, the prior versions thereof, including
the Amended and Restated Bank Receivables Purchase Agreement dated as of May
26, 1995 (the "Bank Purchase Agreement," and together with the Purchase
Agreement, the "Purchase Agreements"), and subsequently are purchased by the
Transferor from Metris pursuant to the Purchase Agreement and thereafter will
be automatically transferred to the Trust. Accordingly, the amount of
Receivables fluctuates from day to day as new Receivables are generated and as
existing Receivables are collected, charged off as uncollectible, or otherwise
adjusted.

   The Servicer deposits all collections of Receivables in the Collection
Account ("Collections"). The Collections on the Receivables received on any
business day are allocated by the Servicer between Principal Collections and
Finance Charge Collections in accordance with the definitions thereof. All such
amounts are then applied in accordance with the respective interests of the
Securityholders, any provider of Enhancement, the securityholders of any other
Series, and the holder of the Exchangeable Transferor Security in the Principal
Receivables and in the Finance Charge Receivables in the Trust. See
"Description of the Securities--Investor Percentage and Transferor Percentage"
in this Prospectus and "Description of the Offered Securities--Allocation
Percentages" in the related Prospectus Supplement.

                            Maturity Considerations

   Unless otherwise specified in the related Prospectus Supplement, for each
Series, following the Revolving Period, Principal Collections are expected to
be distributed to the Securityholders of such Series or any specified Class
thereof on each specified Distribution Date during the Controlled Amortization
Period or the Principal Amortization Period, or are expected to be accumulated
for payment to Securityholders of such Series or any specified Class thereof
during the Accumulation Period and distributed on the date specified in the
related Prospectus Supplement (the "Expected Final Payment Date"); provided,
however, that, if the Early Amortization Period commences, Principal
Collections will be paid to Securityholders in the manner described herein and
in the related Prospectus Supplement. The related Prospectus Supplement will
specify the date or the method for determining the date on which the Controlled
Amortization Period, the Principal Amortization Period or a controlled
Accumulation Period, as applicable, will commence, the principal payments
expected or available to be received or accumulated during such Controlled
Amortization Period, Principal Amortization Period or controlled Accumulation
Period, or on the Expected Final Payment Date, as applicable, the manner and
priority of principal accumulations and payments among the Classes of a Series
of Securities and the Pay Out Events which, if any were to occur, would lead to
the commencement of an Early Amortization Period or, if so specified in the
related Prospectus Supplement, a rapid Accumulation Period.

   The related Prospectus Supplement will provide certain historical data
relating to payments by cardholders, total charge-offs and other related
information relating to the Direct Merchants Bank Portfolio. There can be no
assurance that future events will be consistent with such historical data.

   The amount of Collections may vary from month to month due to seasonal
variations, general economic conditions and payment habits of individual
cardholders. There can be no assurance that Principal Collections with respect
to the Trust Portfolio, and thus the rate at which the related Securityholders
could expect to receive or accumulate payments of principal on their Securities
during an Amortization Period, or on any Expected Final Payment Date, as
applicable, will be similar to any historical experience set forth in a related
Prospectus Supplement. If a Pay Out Event occurs, the average life and maturity
of such Series of Securities could be significantly reduced.

                                       8
<PAGE>

   Because, for any Series of Securities, there may be a slowdown in the
payment rate below the payment rate used to determine the amount of Principal
Collections scheduled or available to be distributed or accumulated for later
payment to Securityholders or a specified Class thereof during the Controlled
Amortization Period, the Principal Amortization Period or the Accumulation
Period or on the Expected Final Payment Date, as applicable, or a Pay Out Event
may occur which would initiate the Early Amortization Period or, if so
specified in the related Prospectus Supplement, the Accumulation Period, there
can be no assurance that the actual number of months elapsed from the date of
issuance of such Series of Securities to the final Distribution Date with
respect to the Securities will equal the expected number of months, that yield
to maturity will be as anticipated or that Securityholders will be able to
reinvest funds in an instrument with a comparable interest rate in the event
the Securities are paid sooner than anticipated.

   "Amortization Period" shall mean, with respect to any Series, the period
following the Revolving Period for such Series, which shall be the Accumulation
Period, the Controlled Amortization Period, the Principal Amortization Period,
the Early Amortization Period, or other amortization or accumulation period, in
each case as defined with respect to such Series in the related Supplement.

                                Use of Proceeds

   Unless otherwise specified in the related Prospectus Supplement, the net
proceeds from the sale of each Series of Securities offered hereby will be paid
to the Transferor. The Transferor will use such proceeds for its general
corporate purposes.

                             Metris Companies Inc.

   Metris Companies Inc. ("Metris") is an information-based direct marketer of
consumer credit products and fee-based services primarily to moderate-income
consumers. Metris' consumer credit products are primarily unsecured and secured
credit cards issued by its indirect subsidiary, Direct Merchants Credit Card
Bank, National Association. Metris' customers and prospects include individuals
for whom credit bureau information is available ("External Prospects") and
other third party sources including customer lists and databases. Metris
markets its fee-based services, including debt waiver programs, membership
clubs, extended service plans and third party insurance, to its credit card
customers, and customers of third parties.

   Metris is a Delaware corporation incorporated on August 20, 1996. Metris
became a publicly held company in October 1996 after completing an initial
public offering. Metris' principal subsidiaries are Direct Merchants Bank and
Metris Direct, Inc. ("Metris Direct"). During the third quarter of 1998,
Fingerhut Companies, Inc ("FCI"), which held approximately 85% of Metris'
common stock, received written approval from the Internal Revenue Service to
distribute its interest in Metris to FCI's shareholders in a tax free spin-off.

   On November 13, 1998, Metris entered into agreements with affiliates of the
Thomas H. Lee Company (the "Lee Company") to invest $300 million in Metris. The
terms of the transaction provided that the Lee Company investment would convert
into 0.8 million shares of Series C Perpetual Convertible Preferred Stock (the
"Series C Preferred") upon shareholder approval and receipt of notice that
there was no regulatory objection to the transaction. Metris determined that
this conversion might result in a "Change of Control" as defined in certain
agreements between Metris and Fingerhut, which would permit Fingerhut to
terminate any or all of the agreements. Therefore, on December 8, 1998, Metris
obtained an agreement (the "Waiver Agreement") from Fingerhut to waive its
right to terminate the agreements if a Change of Control occurred as a result
of the conversion.

   Pursuant to the Waiver Agreement, Metris and Fingerhut amended certain of
their other agreements. The most significant change occurred in the database
access agreement. Metris' exclusive license to use Fingerhut's customer
database to market financial service products will become non-exclusive after
October 31, 2001.


                                       9
<PAGE>

Certain Litigation

   Metris has developed and implemented compliance functions to monitor its
operations to ensure that it complies with all applicable laws. However, Metris
is a party to various legal proceedings resulting from ordinary business
activities relating to the operations of Metris.

                                 The Transferor

   Metris Receivables, Inc., formerly known as Fingerhut Financial Services
Receivables, Inc., the Transferor, was incorporated under the laws of the State
of Delaware on May 23, 1995. All of its outstanding capital stock is owned by
Metris Direct. The Transferor was organized for the limited purpose of
purchasing, holding, owning and selling receivables and any activities
incidental to and necessary or convenient for the accomplishment of such
purposes, and has no material assets other than such receivables. Neither
Metris Direct, as stockholder of the Transferor, nor the Transferor's board of
directors, intends to change its business purpose. The Transferor's executive
offices are located at 600 South Highway 169, Suite 300, St. Louis Park,
Minnesota 55426. The Transferor's telephone number is (612) 417-5645.

            Direct Merchants Credit Card Bank, National Association

   Direct Merchants Bank, a wholly owned indirect subsidiary of Metris, is a
special-purpose credit card bank, established under Section 2(c)(2)(F) of the
Bank Holding Company Act of 1956, as amended by the Competitive Equality
Banking Act of 1987, as amended. Direct Merchants Credit Card Bank, National
Association, located in Salt Lake City, Utah (the "Utah Bank") was chartered as
a national banking association on February 14, 1995. On July 13, 1998, the Utah
Bank was merged into Interim National Bank, a national banking association
located in Phoenix, Arizona, and an indirect subsidiary of Metris. The name of
the surviving entity was changed to Direct Merchants Credit Card Bank, National
Association. Its principal executive offices are located in Phoenix, Arizona,
with a mailing address at 6909 East Greenway Parkway, Scottsdale, Arizona
85254, telephone number (602) 718-4600. Any references to Direct Merchants
Credit Card Bank, National Association, prior to July 13, 1998 are references
to the Utah Bank.

                         Description of the Securities

   The Securities will be issued in Series. Each Series will represent an
interest in the Trust other than the interests represented by any other Series
of Securities issued by the Trust (which may include Series offered pursuant to
this Prospectus) and the Exchangeable Transferor Security. Each Series will be
issued pursuant to the Pooling and Servicing Agreement among the Transferor,
Direct Merchants Bank, as Servicer, and the Trustee, and a supplement (each, a
"Supplement") to the Pooling and Servicing Agreement. The Prospectus Supplement
for each Series will describe any provisions of the Pooling and Servicing
Agreement relating to such Series which may differ materially from the Pooling
and Servicing Agreement filed as an exhibit to the Registration Statement. The
following summaries describe certain provisions common to each Series of
Securities or which may be applicable to any Series of Securities. The
summaries do not purport to be complete and are subject to, and are qualified
in their entirety by reference to, all of the provisions of the Pooling and
Servicing Agreement and relevant Supplement.

General

   The assets of the Trust will be allocated among the Securityholders of each
Series (the "Securityholders' Interest") and the holder of the Exchangeable
Transferor Security and, in certain circumstances, the related Enhancement
providers. The aggregate principal amount of the interest of the
Securityholders of a Series in the Trust is referred to herein as the "Invested
Amount" and is based on the aggregate amount of the Principal Receivables in
the Trust allocated to such Series. The aggregate principal amount of the
interest of the

                                       10
<PAGE>

Transferor in the Trust is referred to herein as the "Transferor Interest," and
is based on the aggregate amount of Principal Receivables (the "Transferor
Amount") in the Trust not allocated to the Securityholders or any Enhancement
provider.

   The Securities will represent interests in certain assets of the Trust,
including the right to the Investor Percentage of all Obligor payments on the
Receivables in the Trust.

   The Transferor currently owns the Exchangeable Transferor Security. The
Exchangeable Transferor Security represents an undivided interest in the Trust,
including the right to the Transferor Percentage of all Obligor payments on the
Receivables in the Trust equal to 100 percent minus the sum of the applicable
investor allocation percentages (which shall not exceed 100 percent) for all
Series of Securities then outstanding. See "--Certain Matters Regarding the
Transferor and the Servicer." Unless otherwise specified in the related
Prospectus Supplement, during the Revolving Period, following the Funding
Period, if any, the amount of the Invested Amount in the Trust will remain
constant except under certain limited circumstances. See "--Defaulted
Receivables; Dilution." The amount of Principal Receivables in the Trust,
however, will vary each day as new Principal Receivables are transferred to the
Trust and others are paid or charged-off. The amount of the Transferor Interest
(or the amount in the Excess Funding Account) will fluctuate each day,
therefore, to reflect the changes in the amount of the Principal Receivables in
the Trust unless and to the extent that the previously issued Series or another
Series absorb such change. When a Series is amortizing, the Invested Amount
will decline as Obligor payments of Principal Receivables are collected and
distributed to the related Securityholders. As a result, unless and to the
extent that the previously issued Series or another Series absorb such
increase, the Transferor Interest will generally increase each month during an
Amortization Period for any Series to reflect the reductions in the Invested
Amount of the Securities and will also change to reflect the variations in the
amount of the Principal Receivables in the Trust. The Transferor Interest may
be also reduced as the result of an Exchange. See "--Exchanges."

   Each Series of Securities may consist of one or more classes (each, a
"Class"), one or more of which may be senior Securities and one or more of
which may be subordinated Securities. Each Class of a Series will evidence the
right to receive a specified portion of each distribution of principal or
interest or both. The Invested Amount with respect to a Series with more than
one Class will be allocated among the Classes as described in the related
Prospectus Supplement. The Securities of a Class may differ from Securities of
other Classes of the same Series in, among other things, the amounts allocated
to principal payments, maturity date, Security Rate and the availability of
Enhancement. If so specified in the Prospectus Supplement relating to a Series,
a Series of Securities ("Variable Funding Securities") may be issued pursuant
to the Pooling and Servicing Agreement and a related supplement ("Variable
Funding Supplement"), in one or more Classes.

   For each Series of Securities, payments of interest and principal will be
made on Distribution Dates specified in the related Prospectus Supplement to
Securityholders in whose names the Securities were registered on the record
dates (each, a "Record Date") specified in the related Prospectus Supplement.
Interest will be distributed to Securityholders in the amounts, for the periods
and on the dates specified in the related Prospectus Supplement.

   Unless otherwise specified in the related Prospectus Supplement, Securities
of each Series initially will be represented by securities registered in the
name of the nominee of DTC (together with any successor depository selected by
the Transferor, the "Depository"), except as set forth below. Unless otherwise
specified in the related Prospectus Supplement, with respect to each Series of
Securities, beneficial interests in the Securities will be available for
purchase in minimum denominations of $1,000 and in integral multiples of $1,000
in excess thereof in book-entry form only. The Transferor has been informed by
DTC that DTC's nominee will be Cede & Co. Accordingly, Cede & Co. is expected
to be the holder of record of the Securities. Unless and until Definitive
Securities are issued under the limited circumstances described herein, no
owner of a beneficial interest in the Securities (a "Security Owner") acquiring
an interest in the Securities will be entitled to receive a certificate
representing such Security Owner's interest in such Securities. Until such
time, all

                                       11
<PAGE>

references herein to actions by Securityholders will refer to actions taken by
the Depository upon instructions from its participating organizations
("Participants") and all references herein to distributions, notices, reports
and statements to Securityholders will refer to distributions, notices, reports
and statements to the Depository or its nominee, as the registered holder of
the Securities, for distribution to Security Owners in accordance with the
Depository's procedures. See "--Book-Entry Registration" and "--Definitive
Securities."

   If so specified in the Prospectus Supplement relating to a Series,
application will be made to list the Securities of such Series, or all or a
portion of any Class thereof, on the Luxembourg Stock Exchange or any other
specified exchange.

Book-Entry Registration

   Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Securities in book-entry form, Securityholders may
hold their Securities through DTC (in the United States) or Clearstream or
Euroclear (in Europe), which in turn hold through DTC, if they are participants
of such systems, or indirectly through organizations that are participants in
such systems.

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

   DTC is a limited-purpose trust company organized under the New York Banking
Law, a "banking organization" within the meaning of the New York Banking Law, a
member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"). DTC holds securities for its
participants ("DTC Participants") and facilitates the clearance and settlement
among DTC Participants of securities transactions, such as transfers and
pledges, in deposited securities through electronic book-entry changes in DTC
Participants' accounts, thereby eliminating the need for physical movement of
securities. DTC Participants include securities brokers and dealers, banks,
trust companies, clearing corporations, and certain other organizations, and
may include the underwriters of any Series of Securities. Indirect access to
the DTC system is also available to others such as securities brokers and
dealers, banks, and trust companies that clear through or maintain a custodial
relationship with a DTC Participant, either directly or indirectly ("Indirect
Participants"). The rules applicable to DTC and its Participants are on file
with the Securities and Exchange Commission (the "SEC").

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

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

                                       12
<PAGE>

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

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

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

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

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

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

                                       13
<PAGE>

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

   Clearstream Banking, societe anonyme ("Clearstream") is incorporated under
the laws of Luxembourg. Clearstream holds securities for its customers
("Clearstream Customers") and facilitates the clearance and settlement of
securities transactions between Clearstream Customers through electronic book-
entry changes in accounts of Clearstream Customers, thereby eliminating the
need for physical movement of certificates. Transactions may be settled in
Clearstream in any of 36 currencies, including United States dollars.
Clearstream provides to its Clearstream Customers, among other things, services
for safekeeping, administration, clearance and settlement of internationally
traded securities and securities lending and borrowing. Clearstream also deals
with domestic securities markets in over 30 countries through established
depository and custodial relationships. Clearstream is registered as a bank in
Luxembourg, and as such is subject to regulation by the Commission de
Surveillance du Secteur Financier, which supervises Luxembourg banks.
Clearstream's Customers are world-wide financial institutions including
underwriters, securities brokers and dealers, banks trust companies, clearing
corporations and certain other organizations and may include the underwriters
of any Series of Securities. Clearstream's U.S. Customers are limited to
securities brokers and dealers and banks. Currently, Clearstream has
approximately 2,000 customers located in over 80 countries, including all major
European countries, Canada and the United States. Indirect access to
Clearstream is also available to other institutions that clear through or
maintain a custodial relationship with an account holder of Clearstream.
Clearstream has established an electronic bridge with Morgan Guaranty Trust
Company of New York as the operator of the Euroclear System ("MGT/EOC") in
Brussels to facilitate settlement of trades between Clearstream and Euroclear.

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

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


                                       14
<PAGE>

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

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

Definitive Securities

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

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

   Distribution of principal and interest on the Securities will be made by the
Trustee directly to Securityholders in accordance with the procedures set forth
herein and in the Pooling and Servicing Agreement. Interest payments and any
principal payments on each Distribution Date will be made to securityholders in
whose names the Definitive Securities were registered at the close of business
on the related Record Date ("Securityholders"). Distributions will be made by
check mailed to the address of such Securityholder as it appears on the
register maintained by the Trustee. The final payment on any Security, however,
will be made only upon presentation and surrender of such Security at the
office or agency specified in the notice of final distribution to
Securityholders. The Trustee will provide such notice to registered
Securityholders mailed not later than the fifth day of the month of such final
distributions.

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

                                       15
<PAGE>

   If any Securities are listed on the Luxembourg Stock Exchange, upon
surrender by the Depository of the definitive certificates representing the
Securities and instructions for registration, the Trustee will also issue and
make available the Securities as Definitive Securities to all holders thereof
through the office of the listing agent in Luxembourg and the Trustee will
recognize such holders of Definitive Securities as Securityholders pursuant to
the Pooling and Servicing Agreement. The final payment of any Security may also
be made upon presentation and surrender of such Security at the office of the
listing agent in Luxembourg as specified in the notice of final distribution to
Securityholders. A notice of such final distribution will be published in a
daily newspaper in Luxembourg, which is expected to be the Luxemburger Wort,
not later than the fifth day of the month of such final distribution.
Definitive Securities will also be transferable and exchangeable at the offices
of the listing agent in Luxembourg. With respect to any transfer of Definitive
Securities in part, the new Definitive Securities registered in the names
specified by the transferee and the original transferor will be available at
the offices of the listing agent in Luxembourg.

Interest

   For each Series of Securities and Class thereof, interest will accrue from
the relevant Closing Date on the applicable principal balance of the Securities
(or other amount specified in the related Prospectus Supplement), at the
applicable rate, which may be a fixed, floating or variable rate as specified
in the related Prospectus Supplement (the "Security Rate"). Interest will be
distributed to Securityholders on the dates (which may be monthly, quarterly,
semiannual or otherwise as specified in the related Prospectus Supplement)
(each, a "Distribution Date"). Interest payments on any Distribution Date will
generally be funded from collections of Finance Charge Receivables allocated to
the Securityholders' Interest during the preceding fiscal month of the
Transferor (each, a "Monthly Period") and may be funded from certain investment
earnings on funds held in accounts of the Trust, from any applicable
Enhancement, if necessary, or certain other amounts as specified in the related
Prospectus Supplement. If the Distribution Dates for payment of interest for a
Series or Class occur less frequently than monthly, such collections or other
amounts (or the portion thereof allocable to the Securityholders' Interest of
such Class) may be deposited in one or more trust accounts (each, an "Interest
Funding Account") pending distribution to the Securityholders of such Series or
Class, as described in the related Prospectus Supplement. If a Series has more
than one Class of Securities, each such Class may have a separate Interest
Funding Account. The Prospectus Supplement relating to each Series of
Securities and each Class thereof will describe the amounts and sources of
interest payments to be made, the Security Rate, and, for a Series or Class
thereof bearing interest at a floating or a variable Security Rate, the initial
Security Rate, the dates and the manner for determining subsequent Security
Rates, and the formula, index or other method by which such Security Rates are
determined.

Principal

   Except to the extent specified in the related Prospectus Supplement, during
the Revolving Period (which begins on the Closing Date relating to such Series
and ends on the day before an Amortization Period begins) for each Series of
Securities offered hereby, no principal payments will be made to the
Securityholders of such Series. During the Controlled Amortization Period,
Principal Amortization Period or controlled Accumulation Period, as applicable,
which will be scheduled to begin on the date specified or determined as
described in the related Prospectus Supplement, and during the Early
Amortization Period, which will begin upon the occurrence of a Pay Out Event
or, if so specified in the related Prospectus Supplement, following a rapid
Accumulation Period, principal will be paid to the Securityholders in the
amounts and on Distribution Dates specified in the related Prospectus
Supplement or will be accumulated in a Principal Account for later distribution
to Securityholders on the Expected Final Payment Date in the amounts specified
in the related Prospectus Supplement. During the Accumulation Period, the
Trustee at the direction of the Servicer will transfer from the Principal
Account to one or more applicable segregated trust accounts held for the
benefit of the Securityholders (each, a "Principal Funding Account")
Collections in respect of Principal Receivables (other than redirected
Principal Collections) and Shared Principal Collections from other Series, if
any,

                                       16
<PAGE>

allocated to the Securities as described below under "--Application of
Collections." Principal payments for any Series or Class thereof will be funded
from Principal Collections received during the related Monthly Period or
Periods as specified in the related Prospectus Supplement and allocated to the
Securityholders' Interest of such Series or Class and from certain other
sources specified in the related Prospectus Supplement. In the case of a Series
with more than one Class of Securities, the Securityholders of one or more
Classes may receive payments of principal at different times. The related
Prospectus Supplement will describe the manner, timing and priority of payments
of principal to Securityholders of each Class.

   Funds on deposit in any Principal Funding Account applicable to a Series may
be subject to a guaranteed rate or investment agreement or other arrangement
specified in the related Prospectus Supplement intended to assure a specified
rate of return on the investment of such funds. In order to enhance the
likelihood of the payment in full of the principal amount of a Series of
Securities or Class thereof at the end of an Accumulation Period, such Series
of Securities or Class thereof may be subject to a principal guaranty or other
similar arrangement specified in the related Prospectus Supplement.

Revolving Period

   Unless otherwise specified in the related Prospectus Supplement, for the
period beginning on the Closing Date and ending with the commencement of an
Amortization Period or an Accumulation Period (the "Revolving Period"),
Principal Collections otherwise allocable to the Invested Amount will, subject
to certain limitations, be paid from the Trust to the holder of the
Exchangeable Transferor Security or, under certain circumstances and if so
specified in the related Prospectus Supplement, will be paid to the holders of
other Series of Securities issued by such Trust ("Shared Principal
Collections"), as described herein and in the related Prospectus Supplement.
See "Description of the Securities--Pay Out Events" in this Prospectus and
"Description of the Offered Securities--Pay Out Events" in the related
Prospectus Supplement for a discussion of the events which might lead to early
termination of the Revolving Period.

Controlled Amortization Period

   If the Prospectus Supplement relating to a Series so specifies, unless an
Early Amortization Period with respect to such Series commences, the Securities
of such Series or any Class thereof will have an amortization period (the
"Controlled Amortization Period") during which Principal Collections allocable
to the Invested Amount of such Series (and certain other amounts if so
specified in the related Prospectus Supplement) will be used on each
Distribution Date to make principal distributions in amounts determined in the
manner specified in the related Prospectus Supplement to the Securityholders of
such Series or any Class of such Series then scheduled to receive such
distributions. The amount to be distributed on any Distribution Date during the
Controlled Amortization Period will be limited to an amount (the "Controlled
Distribution Amount") equal to an amount specified in the related Prospectus
Supplement (the "Controlled Amortization Amount") plus any existing deficit
controlled amortization amount arising from prior Distribution Dates. If a
Series has more than one Class of Securities, each Class may have a separate
Controlled Amortization Amount. In addition, the related Prospectus Supplement
may describe certain priorities among such Classes with respect to such
distributions. The Controlled Amortization Period will commence at the close of
business on a date specified in the related Prospectus Supplement and continue
until the earliest of (a) the commencement of the Early Amortization Period,
(b) payment in full of the Invested Amount of the Securities of such Series or
Class and, if so specified in the related Prospectus Supplement, of the
Collateral Interest, if any, with respect to such Series and (c) the
Termination Date with respect to such Series.

Principal Amortization Period

   If the Prospectus Supplement relating to a Series so specifies, unless an
Early Amortization Period with respect to such Series commences, the Securities
of such Series or any Class thereof will have an amortization period (the
"Principal Amortization Period") during which Principal Collections allocable
to the Invested

                                       17
<PAGE>

Amount of such Series (and certain other amounts if so specified in the related
Prospectus Supplement) will be used on each Distribution Date to make principal
distributions in an amount specified in the Prospectus Supplement to the
Securityholders of such Series or any Class of such Series then scheduled to
receive such distributions. If a Series has more than one Class of Securities,
the related Prospectus Supplement may describe certain priorities among such
Classes with respect to such distributions. The Principal Amortization Period
will commence at the close of business on a date specified in the related
Prospectus Supplement and continue until the earliest of (a) the commencement
of the Early Amortization Period, (b) payment in full of the Invested Amount of
the Securities of such Series or Class and, if so specified in the related
Prospectus Supplement, of the Collateral Interest, if any, with respect to such
Series and (c) the Termination Date with respect to such Series.

Accumulation Period

   If the Prospectus Supplement relating to a Series so specifies, unless an
Early Amortization Period with respect to such Series commences, the Securities
of such Series or any Class thereof will have an accumulation period (the
"Accumulation Period") during which Principal Collections allocable to the
Invested Amount of such Series (and certain other amounts if so specified in
the related Prospectus Supplement) will be transferred on the business day
immediately prior to each Distribution Date or other business day specified in
the related Prospectus Supplement (each, a "Transfer Date") from a Principal
Account to a Principal Funding Account and used to make distributions of
principal to the Securityholders of such Series or Class on the Expected Final
Payment Date. If the Prospectus Supplement relating to a Series so specifies,
the amount to be deposited in the Principal Funding Account on any Transfer
Date will be limited to an amount (the "Controlled Deposit Amount") equal to an
amount specified in the related Prospectus Supplement (the "Controlled
Accumulation Amount") plus any deficit controlled accumulation amount arising
from prior Distribution Dates. If a Series has more than one Class of
Securities, each Class may have a separate Principal Funding Account and
Controlled Accumulation Amount. In addition, the related Prospectus Supplement
may describe certain priorities among such Classes with respect to deposits of
principal into such Principal Funding Accounts. The Accumulation Period will
commence at the close of business on a date specified in or determined in the
manner specified in the related Prospectus Supplement and continue until the
earliest of (a) the commencement of the Early Amortization Period, or, if the
Accumulation Period is a controlled Accumulation Period and if so specified in
the related Prospectus Supplement, the commencement of a rapid Accumulation
Period, (b) payment in full of the Invested Amount of the Securities of such
Series or Class and, if so specified in the related Prospectus Supplement, of
the Collateral Interest, if any, with respect to such Series and (c) the
Termination Date with respect to such Series.

   Funds on deposit in any Principal Funding Account may be invested in Cash
Equivalents or subject to a guaranteed rate or investment agreement or other
arrangement intended to assure a minimum return on the investment of such
funds. Investment earnings on such funds may be applied to pay interest on the
related Series of Securities. In order to enhance the likelihood of payment in
full of principal at the end of an Accumulation Period with respect to a Series
of Securities, such Series or any Class thereof may be subject to a principal
payment guaranty or other similar arrangement.

Early Amortization Period

   During the period from the day on which a Pay Out Event has occurred with
respect to a Series or, if so specified in the Prospectus Supplement relating
to a Series with a controlled Accumulation Period, from such time specified in
the related Prospectus Supplement after a Pay Out Event has occurred and the
Accumulation Period has commenced, to the earlier of (a) the date on which the
Invested Amount of the Securities of such Series and the Enhancement Invested
Amount or the Collateral Interest, if any, with respect to such Series have
been paid in full and (b) the related Termination Date (the "Early Amortization
Period"), Principal Collections allocable to the Invested Amount of such Series
(and certain other amounts if so specified in the related Prospectus
Supplement) will be distributed as principal payments to the Securityholders of
such Series

                                       18
<PAGE>

and, in certain circumstances, to the Enhancement provider, monthly on or
before each Distribution Date with respect to such Series in the manner and
order of priority set forth in the related Prospectus Supplement. During the
Early Amortization Period with respect to a Series, distributions of principal
will not be limited by any Controlled Deposit Amount or Controlled Distribution
Amount. In addition, upon the commencement of the Early Amortization Period
with respect to a Series, any funds on deposit in a Principal Funding Account
with respect to such Series or any Class thereof will be paid to the
Securityholders of such Series or Class on the first Distribution Date in the
Early Amortization Period. See "Description of the Securities--Pay Out Events"
in this Prospectus and "Description of the Offered Securities--Pay out Events"
in the related Prospectus Supplement for a discussion of the events which might
lead to commencement of the Early Amortization Period.

Discount Option

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

Transfer and Assignment of Receivables

   On or about May 30, 1995 (the "Initial Closing Date"), the Transferor
transferred and assigned to the Trust all of its right, title, and interest in
and to the Receivables outstanding as of the Initial Closing Date, all

                                       19
<PAGE>

of the Receivables thereafter created and the proceeds of all of the foregoing
("Trust Portfolio"). Prior to such transfer and assignment and pursuant to the
Amended and Restated Receivables Purchase Agreement dated as of July 30, 1998
between Metris and the Transferor (as amended from time to time in accordance
with its terms and, if the context requires, the prior versions thereof,
including the original Purchase Agreement dated as of May 26, 1995, the
"Purchase Agreement," and together with the Bank Purchase Agreement, the
"Purchase Agreements"), FCI (as predecessor to Metris under the Purchase
Agreement) contributed and sold to the Transferor all its right, title and
interest in and to the Receivables existing as of the Initial Closing Date, all
the Receivables thereafter created and all FCI's interest in the Bank Purchase
Agreement with respect to the Receivables. Prior to such sale and contribution
and pursuant to the Bank Purchase Agreement, Direct Merchants Bank sold to FCI
(as predecessor to Metris under the Bank Purchase Agreement) all its right,
title and interest in and to the Receivables existing as of the date of such
agreement and all the Receivables arising from time to time thereafter. In
connection with the realignment of FCI's subsidiaries in September 1996, FCI
assigned to Metris all of FCI's rights and Metris assumed all of FCI's
obligations under the Bank Purchase Agreement and the Purchase Agreement.

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

Exchanges

   The Pooling and Servicing Agreement and related Supplement provide for the
Trustee to issue two types of securities: (i) one or more Series of securities,
each of which may have one or more classes of securities of which one or more
such classes may be transferable ("Investor Securities") and (ii) the
Exchangeable Transferor Security. The Exchangeable Transferor Security
evidences the Transferor Interest, is held by the Transferor, and will be
transferable only as provided in the Pooling and Servicing Agreement. The
Pooling and Servicing Agreement also provides that, pursuant to any one or more
Supplements, the holder of the Exchangeable Transferor Security may tender the
Exchangeable Transferor Security and the securities evidencing any Series of
Securities to the Trustee in exchange (the "Exchange") for one or more new
Series and a reissued Exchangeable Transferor Security. Under the Pooling and
Servicing Agreement, the holder of the Exchangeable Transferor Security may
define, with respect to any newly issued Series, certain terms including: (i)
its name or designation; (ii) its initial invested amount (or method for
calculating such amount); (iii) its interest rate (or the method of allocating
interest payments or other cash flows to such Series); (iv) the closing date;
(v) the rating agency or agencies, if any, rating the Series; (vi) the interest
payment date or dates and the date or dates from which interest shall accrue;
(vii) the name of the clearing agency, if any; (viii) the method of allocating
Principal Collections for such Series and the method by which the principal
amount of Investor Securities of such Series will amortize or accrue and the
method for allocating Finance Charge Collections; (ix) the names of any
accounts to be used by such Series and the terms governing the operation of any
such accounts; (x) the percentage used to calculate monthly servicing fees;
(xi) the Minimum Transferor Interest; (xii) the Enhancement provider, if
applicable, and the terms of any Enhancement with respect to such Series;
(xiii) the base rate applicable to such Series; (xiv) the terms on which the
securities of such Series may

                                       20
<PAGE>

be repurchased or remarketed to other investors; (xv) the termination date of
such Series; (xvi) any deposit into any account provided for such Series;
(xvii) the number of classes of such Series and, if more than one class, the
rights and priorities of each such class; (xviii) the fees, if any, to be
included in funds available to securityholders of such Series; (xix) the
subordination, if any, of such new Series with respect to any other Series;
(xx) the rights, if any, of the holder of the Exchangeable Transferor Security
that have been transferred to the holders of such Series, if any; (xxi) the
pool factor; (xxii) the Minimum Aggregate Principal Receivables; (xxiii)
whether such Series will be part of a group or subject to being paired with any
other prefunded Series; (xxiv) whether such Series will be prefunded; and (xxv)
any other relevant terms, including whether or not such Series will be pledged
as collateral for an issuance of any other securities, including commercial
paper (all such terms, the "Principal Terms" of such Series). None of the
Transferor, the Servicer, the Trustee, or the Trust is required or intends to
obtain the consent of any Securityholder to issue any additional Series or in
connection with the determination of the Principal Terms thereof. However, as a
condition of an Exchange, the holder of the Exchangeable Transferor Security
will deliver to the Trustee written confirmation that the Exchange will not
result in any Rating Agency reducing or withdrawing its rating of any
outstanding Series. The Transferor may offer any Series to the public or other
investors in transactions either registered under the Securities Act of 1933,
as amended (the "Securities Act") or exempt from registration thereunder,
directly, through one or more underwriters or placement agents, in fixed-price
offerings, in negotiated transactions or otherwise. Any such Series may be
issued in fully registered or book-entry form in minimum denominations
determined by the Transferor. The Transferor currently intends to offer, from
time to time, additional Series.

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

   Under the Pooling and Servicing Agreement and pursuant to a Supplement, an
Exchange may occur only upon the satisfaction of certain conditions provided in
the Pooling and Servicing Agreement. Under the Pooling and Servicing Agreement,
the holder of the Exchangeable Transferor Security may perform an Exchange by
notifying the Trustee at least five business days in advance of the date upon
which the Exchange is to occur. Under the Pooling and Servicing Agreement, the
notice will state the designation of any Series to be issued on the date of the
Exchange and, with respect to each such Series: (i) its initial principal
amount (or method for calculating such amount), (ii) its interest rate (or the
method of allocating interest payments or other cash flows to such Series), and
(iii) the provider of the Enhancement, if any, which is expected to provide
credit support with respect to it. The Pooling and Servicing Agreement provides
that on the date of the Exchange the Trustee will authenticate any such Series
only upon delivery to the Trustee of the following: (i) a Supplement specifying
the Principal Terms of such Series, (ii) an opinion of counsel to the effect
that the securities of such

                                       21
<PAGE>

Series will be characterized as indebtedness or as partnership interests under
existing law for federal and applicable state income tax purposes, and that the
issuance of such Series will not materially adversely affect the federal income
tax characterization of any outstanding Series or result in the Trust being
subject to tax at the entity level for federal or applicable state tax purposes
(a "Tax Opinion"), (iii) if required by such Supplement, the form of
Enhancement and an appropriate Enhancement agreement with respect thereto
executed by the Transferor and the issuer of the Enhancement, (iv) written
confirmation from each Rating Agency that the Exchange will not result in such
Rating Agency's reducing or withdrawing its rating on any then outstanding
Series rated by it, (v) the existing Exchangeable Transferor Security and, if
applicable, the securities representing the Series to be exchanged, and (vi) an
officer's certificate of the Transferor stating that, after giving effect to
such Exchange, (a) the Transferor Interest would be at least equal to the
Minimum Transferor Interest and (b) the Retained Interest equals or exceeds the
minimum Retained Interest. "Retained Interest" means, on any Determination
Date, the sum of the Transferor Interest and the interest in the Trust
represented by any class of Investor Securities retained by the Transferor.
"Determination Date" shall mean the second business day prior to any
Distribution Date.

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

Representations and Warranties

   Pursuant to the Pooling and Servicing Agreement, the Transferor represents
and warrants that, among other things, subject to specified exceptions and
limitations (i) the Transferor is duly organized, validly existing, and in good
standing under the laws of the State of Delaware and has the corporate power
and authority to execute, deliver, and perform its obligations under the
Pooling and Servicing Agreement, the related Supplement, and the Purchase
Agreement, (ii) the Transferor is duly qualified to do business and is in good
standing (or is exempt from such requirement) in any state required in order to
conduct its business and has obtained all necessary licenses and approvals
required under federal and Delaware law, provided, however, that no
representation or warranty is made with respect to any qualifications, licenses
or approvals which the Trustee would have to obtain to do business in any state
in which the Trustee seeks to enforce any Receivable, (iii) the execution and
delivery of the Pooling and Servicing Agreement, the related Supplement, and
the Purchase Agreement, and the consummation of the transactions provided for
therein, have been duly authorized by the Transferor by all necessary corporate
action on its part, (iv) each of the Pooling and Servicing Agreement, the
related Supplement, and the Purchase Agreement constitutes a legal, valid and
binding obligation of the Transferor, and (v) the transfer of Receivables by it
to the Trust under the Pooling and Servicing Agreement and related Supplement
constitutes either a valid transfer and assignment to the Trust of all right,
title and interest of the Transferor in and to the Receivables and the proceeds
thereof and amounts in any of the accounts established for the benefit of
securityholders free and clear of any lien of any person claiming through or
under the Transferor or any of its affiliates (except for Permitted Liens and
certain rights of the Transferor) or the grant of a first priority security
interest in such Receivables and the proceeds thereof (including amounts in any
of the accounts established for the benefit of securityholders). "Permitted
Lien" means with respect to the Receivables: (i) liens in favor of the
Transferor created pursuant to the Purchase Agreement and assigned to the
Trustee pursuant to the Pooling and Servicing Agreement; (ii) liens in favor of
the Trustee pursuant to the Pooling and Servicing Agreement; and (iii) liens
which secure the payment of taxes, assessments and governmental charges or
levies, if such taxes are either (a) not delinquent or (b) being contested in
good faith by appropriate legal or administrative proceedings and as to which
adequate reserves in accordance with generally accepted accounting principles
shall have been established. In the event of a breach of any of the
representations and warranties described in this paragraph with respect to any
Series, either the Trustee or the holders of securities evidencing undivided
interests in the Trust aggregating more than 50 percent of the invested amount
of such Series, by written notice to the Transferor (and to the Trustee and the
Servicer if given by the Securityholders of such Series), may direct the
Transferor to accept reassignment of an

                                       22
<PAGE>

amount of Principal Receivables equal to the invested amount to be reassigned
(as described below) within 60 days of such notice, or within such longer
period specified in such notice. The Transferor will thereupon be obligated to
accept reassignment of such Receivables on a Distribution Date occurring within
such applicable period. Such reassignment will not be required to be made,
however, if at any time during such applicable period, or such longer period,
the representations and warranties shall then be true and correct in all
material respects. The amount to be deposited by the Transferor for
distribution to Securityholders in connection with such reassignment will be
equal to the invested amount for all Series of Securities other than Variable
Funding Securities required to be reassigned on the last day of the Monthly
Period preceding the Distribution Date on which the reassignment is scheduled
to be made, and, with respect to the Variable Funding Securities, the invested
amount as of the Distribution Date on which the reassignment is scheduled to be
made, less the amount, if any, previously allocated for payment of principal to
such Securityholders on such Distribution Date, plus an amount equal to all
interest accrued but unpaid on such securities at the applicable interest rate
through the last day of the related Interest Accrual Period, less the amount
transferred to the Distribution Account from the Interest Funding Account in
respect of interest on such securities for the month ending on such last day of
the Monthly Period. The payment of the reassignment deposit amount and the
transfer of all other amounts deposited for the preceding month in the
Distribution Account will be considered a payment in full of the investor
interest for all Series of securities required to be repurchased and will be
distributed upon presentation and surrender of the Securities for each such
Series. If the Trustee or the Securityholders give a notice as provided above,
the obligation of the Transferor to make any such deposit will constitute the
sole remedy available to the Trustee and the Securityholders with respect to
any breach of the Transferor's representations and warranties. The "Interest
Accrual Period," with respect to any Distribution Date, will be the period from
and including the previous Distribution Date through the day preceding such
Distribution Date.

   Pursuant to the Pooling and Servicing Agreement, the Transferor also
represents and warrants that, among other things, subject to specified
exceptions and limitations, (i) the execution and delivery of the Pooling and
Servicing Agreement, the related Supplement, and the Purchase Agreement, and
the performance of the transactions contemplated thereby, do not contravene the
Transferor's charter or by-laws, violate any material provision of law
applicable to it or require any filing (except for filing under the UCC),
registration, consent, or approval under any such law except for such filings,
registrations, consents or approvals as have already been obtained and are in
full force and effect, (ii) except as described in the Purchase Agreement, the
Transferor and each prior owner of the Receivables has filed all material tax
returns required to be filed and has paid or made adequate provision for the
payment of all material taxes, assessments, and other governmental charges due
from the Transferor or such prior owner or is contesting any such tax,
assessment or other governmental charge in good faith through appropriate
proceedings, (iii) there are no proceedings or investigations pending or, to
the best knowledge of the Transferor, threatened against the Transferor, before
any court, regulatory body, administrative agency, or other tribunal or
governmental instrumentality asserting the invalidity of the Pooling and
Servicing Agreement, the related Supplement and the Purchase Agreement, seeking
to prevent the consummation of any of the transactions contemplated thereby,
seeking any determination or ruling that would materially and adversely affect
the performance by the Transferor of its obligations thereunder, or seeking any
determination or ruling that would materially and adversely affect the validity
or enforceability thereof or of the tax attributes of the Trust, (iv) each
Receivable is or will be an account receivable arising out of the performance
by the applicable Credit Card Originator in accordance with the terms of the
Contract giving rise to such Receivable, (v) each Account classified as an
Eligible Account in any document or report delivered pursuant to the Pooling
and Servicing Agreement satisfies the definition of Eligible Account and the
Transferor has no knowledge of any fact which should have led it to expect at
the time of the classification of any Receivable as an Eligible Receivable that
such Receivable would not be paid in full when due, and each Receivable
classified as an Eligible Receivable by the Transferor in any document or
report delivered under the Pooling and Servicing Agreement satisfies the
requirements of eligibility contained in the definition of Eligible Receivable
set forth in the Pooling and Servicing Agreement and related Supplement, (vi)
the Transferor is not an "investment company" within the meaning of the
Investment Company Act of 1940, as amended (the "Investment Company Act") (or
is exempt from all provisions of the Investment Company Act), (vii) the
Transferor is not insolvent and (viii) the Transferor is the legal and
beneficial owner of all right, title and

                                       23
<PAGE>

interest in and to each Receivable conveyed to the Trust by the Transferor
pursuant to the Pooling and Servicing Agreement, and each such Receivable has
been or will be transferred to the Trust free and clear of any lien other than
Permitted Liens and in compliance in all material respects with all
requirements of law applicable to the Transferor. If any representation or
warranty made by the Transferor in the Pooling and Servicing Agreement or the
related Supplement proves to have been incorrect in any material respect when
made, and as a result the interests of the Securityholders are materially
adversely affected, and such representation or warranty continues to be
incorrect for 60 days after notice to the Transferor by the Trustee or to the
Transferor and the Trustee by more than 50 percent of the Invested Amount and
the Securityholders' Interest continues to be materially adversely affected
during such period, then the Trustee or 50 percent of the Securityholders'
Interest of any Class may give notice to the Transferor (and to the Trustee in
the latter instance) declaring that a Pay Out Event has occurred, thereby
commencing the Early Amortization Period; provided, however, that a Pay Out
Event will not be deemed to have occurred as aforesaid if the Transferor has
accepted a reassignment of the affected Receivables during such period in
accordance with the Pooling and Servicing Agreement. See "--Pay Out Events."

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

Certain Covenants

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

Eligible Accounts

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

                                       24
<PAGE>

and usual manner for charging off Receivables in such Accounts as of the
Initial Closing Date (or, with respect to Additional Accounts, as of the date
the Receivables of such Accounts are first designated for inclusion in the
Trust) unless such Account is subsequently reinstated.

   "Credit Card Originator" means Direct Merchants Bank, including its
predecessor in interest, Utah Bank, and its successors or assigns under the
Bank Purchase Agreement and/or any transferee of the Accounts from Direct
Merchants Bank or any other originator of accounts which enters into a
receivables purchase agreement with Direct Merchants Bank or Metris (to the
extent that rights therein are granted to the Transferor directly or
indirectly) or the Transferor in accordance with the provisions of the Pooling
and Servicing Agreement and who has been identified in a prior written notice
to each Rating Agency.

Eligible Receivables

   Each Receivable that satisfies each of the following criteria shall be an
Eligible Receivable (each, an "Eligible Receivable"): (a) it arises under an
Account, (b) it is not sold or pledged to any other party, (c) it constitutes
an "account," "chattel paper" or a "general intangible" as each is defined in
Article 9 of the UCC as then in effect in each Relevant UCC State, (d) it is at
the time of its transfer to the Trust the legal, valid and binding obligation
of, or is guaranteed by, a person who is competent to enter into a contract and
incur debt and is enforceable against such person in accordance with its terms,
(e) it was created or acquired in compliance, in all material respects, with
all requirements of law applicable to the Credit Card Originator and pursuant
to a Contract that complies, in all material respects, with all requirements of
law applicable to the Credit Card Originator (including without limitation,
laws, rules and regulations relating to truth in lending, usury, fair credit
billing, fair credit reporting, equal credit opportunity and fair debt
collection practices), (f) all material consents, licenses, or authorizations
of, or registrations with, any governmental authority required to be obtained
or given in connection with the creation of such Receivable or the execution,
delivery, creation, and performance of the related Contract have been duly
obtained or given and are in full force and effect as of the date of the
creation of such Receivable and (g) immediately prior to giving effect to the
sale, the Transferor or the Trust will have good and marketable title free and
clear of all liens and security interests arising under or through the
Transferor (other than Permitted Liens). "Relevant UCC State" means each
jurisdiction in which the filing of a UCC financing statement is necessary to
perfect the ownership interest and security interest of the Transferor pursuant
to the Purchase Agreement or the ownership or security interest of the Trustee.

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

Addition of Trust Assets

   During the period from the Initial Closing Date through May 31, 1996 and
during the period from June 7, 1996 through November 5, 1996 all accounts which
met the definition of Additional Accounts were automatically included as
Accounts (such accounts, "Automatic Additional Accounts") from and after the
date upon which such Automatic Additional Accounts were created and all
Receivables in such Automatic Additional Accounts, whether such Receivables
were then existing or thereafter created, were transferred automatically to the
Trust upon purchase by the Transferor. The Transferor has elected to suspend
the automatic inclusion in Accounts of Automatic Additional Accounts until a
date (the "Restart Date") to be identified in writing by the Transferor, at its
option, to the Trustee, the Servicer and each Rating Agency at least ten days
prior to such Restart Date. On and prior to the Restart Date, the Transferor
may, by giving ten business days' notice to the Trustee and each Rating Agency,
but will not be obligated to, designate from time to time additional credit
card accounts ("Supplemental Accounts") to be included as Accounts. The
Transferor has periodically designated Supplemental Accounts to be included as
Accounts and intends, although no assurance can be given, to continue to
designate additional Supplemental Accounts to be included as Accounts. In
addition, prior to the Restart Date, if (i) on the tenth business day prior to
any Determination

                                       25
<PAGE>

Date, the Transferor Interest for the related Monthly Period is less than the
Minimum Transferor Interest, the Transferor is required to designate
Supplemental Accounts to be included as Accounts in a sufficient amount such
that the Transferor Interest as a percentage of the aggregate Principal
Receivables for such Monthly Period after giving effect to such addition is at
least equal to the Minimum Transferor Interest or (ii) on any Record Date, the
aggregate Principal Receivables are less than the Minimum Aggregate Principal
Receivables, the Transferor is required to designate Supplemental Accounts to
be included as Accounts in a sufficient amount such that the aggregate
Principal Receivables will be equal to or greater than the Minimum Aggregate
Principal Receivables. Receivables from such Supplemental Accounts shall be
transferred to the Trust on or before the tenth business day following such
Record Date. On any day on which the Receivables in Supplemental Accounts are
to be transferred to the Trust, the Receivables in such Accounts shall be
included as Eligible Receivables if they satisfy the requirements of the
definition of "Eligible Receivables." "Minimum Transferor Interest" for any
period means the product of (a) the sum of (1) the aggregate Principal
Receivables and (2) the amounts on deposit in the Excess Funding Account and
(b) the highest Minimum Transferor Percentage for any Series. "Minimum
Transferor Percentage" for any Series will have the meaning specified in the
related Prospectus Supplement. "Minimum Aggregate Principal Receivables" means
an amount equal to the sum of the numerators used to calculate the Investor
Percentages with respect to the allocation of Principal Collections for each
Series then outstanding.

   "Excluded Accounts" means, on any date of determination (a) during any
period in which accounts are being automatically included as Accounts, any
revolving credit consumer credit card account which has been excluded from
addition to the Trust pursuant to the Pooling and Servicing Agreement or any
revolving credit consumer credit card account which the Transferor has elected
to exclude from the Trust and (b) during any period following the suspension of
the automatic addition of accounts and prior to a Restart Date, all revolving
credit consumer credit card accounts other than accounts that were Accounts on
the automatic addition suspension date and Supplemental Accounts previously
added during such period. "Additional Accounts" means (a) for the period from
the Initial Closing Date through the day preceding the Amendment Closing Date,
each revolving credit consumer credit card account owned by a Credit Card
Originator coming into existence after the Initial Closing Date which is an
Approved Account that the Transferor has not elected to exclude from the Trust
after June 7, 1996 and prior to July 30, 1998 (the "Amendment Closing Date") or
(b) on and after the Amendment Closing Date, each revolving credit consumer
credit card account in which a Credit Card Originator acquires rights that is
an Approved Account and is not an Excluded Account; provided, however, that a
revolving credit consumer credit card account that does not satisfy the
definition of Approved Account on the date of its creation shall be an
Additional Account on the date that it satisfies the definition of Approved
Account. Any such election will be made by the Transferor or the Servicer
providing to the Trustee a written notice thereof clearly identifying such
Excluded Accounts.

   An "Approved Account" means (i) each Eligible Account that is a
MasterCard(R) or VISA(R) account or (ii) any other revolving credit consumer
credit card account the inclusion in the Trust of which would not cause a
Ratings Event. "Ratings Event" means, with respect to any Class of any
outstanding Series rated by a Rating Agency, a reduction or withdrawal of the
rating of any such Class by a Rating Agency.

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

   The Transferor agrees that any such transfer of Receivables from
Supplemental Accounts will be subject to the satisfaction of the following
conditions: (i) on or before the fifth business day prior to the date as of
which Receivables under Additional Accounts or Supplemental Accounts are
included in the Trust as Accounts pursuant to the Pooling and Servicing
Agreement (each, an "Addition Date") with respect to required additions and on
or before the twentieth business day prior to the Addition Date with respect to
optional additions (as applicable, the "Notice Date"), the Transferor shall
give the Trustee, each Rating Agency and the Servicer written notice that such
Supplemental Accounts will be included, which notice will specify the

                                       26
<PAGE>

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

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

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


                                       27
<PAGE>

Collection and Other Servicing Procedures

   Pursuant to the Pooling and Servicing Agreement, the Servicer is responsible
for servicing, enforcing and administering the Receivables and collecting
payments due thereunder in accordance with its customary and usual servicing
procedures and the Credit and Collection Policy. Unless otherwise specified in
the Prospectus Supplement relating to the Trust, "Credit and Collection Policy"
means the written policies and procedures of the applicable Credit Card
Originator relating to the operation of its consumer revolving credit card
business, including, without limitation, the written policies and procedures
for determining the creditworthiness of credit card customers and relating to
the maintenance of credit card accounts and collection of receivables with
respect thereto, as such policies and procedures may be amended, modified or
otherwise changed from time to time. Servicing functions to be performed by the
Servicer with respect to the Receivables include statement processing and
mailing, collecting and recording payments, investigating payment
delinquencies, and communicating with cardholders. See "Direct Merchants Credit
Card Bank, N.A. Activities--Delinquency, Collections and Charge-Offs."
Managerial functions to be performed by the Servicer on behalf of the Trust
include maintaining books and records with respect to the foregoing and other
matters pertinent to the Receivables, assisting the Trustee with any
inspections of such books and records by the Trustee pursuant to the Pooling
and Servicing Agreement, preparing and delivering the monthly and annual
statements described in "--Reports to Securityholders," and causing a firm of
independent certified public accountants to prepare and deliver the annual
reports described in "--Evidence as to Compliance."

Trust Accounts

   Unless otherwise specified in the Prospectus Supplement relating to the
Trust, the Trustee will establish and maintain with a Qualified Institution in
the name of the Trust, for the benefit of the Securityholders of each Series,
at least three separate accounts, each in a segregated trust account,
consisting of an "Interest Funding Account," a "Principal Account," and an
"Excess Funding Account" (collectively, the "Trust Accounts"). The Trustee has
also established a "Distribution Account" for the benefit of the
securityholders of each Series which is a non-interest bearing segregated
demand deposit account established with a Qualified Institution. The Servicer
has established and maintains, in the name of the Trust, for the benefit of
securityholders of all Series, a "Collection Account," which is a segregated
account established by and maintained by the Servicer with a Qualified
Institution. A "Qualified Institution" is a depository institution, which may
include the Trustee, organized under the laws of the United States or any one
of the states thereof, which at all times has a short-term deposit rating of P-
1 by Moody's Investors Service, Inc. ("Moody's") and of A-1+ by Standard &
Poor's, a division of The McGraw-Hill Companies, Inc. ("Standard & Poor's") or
long-term unsecured debt obligation (other than such obligation the rating of
which is based on collateral or on the credit of a person other than such
institution or trust company) rating of at least Aaa by Moody's and of AAA by
Standard & Poor's and deposit insurance provided by the Federal Deposit
Insurance Corporation ("FDIC"), or a depository institution, which may include
the Trustee, which is acceptable to the Rating Agencies; provided, however,
that no such rating shall be required of an institution which shall have
corporate trust powers and which maintains the Collection Account, any
principal account, any interest funding account or any other account maintained
for the benefit of Securityholders as a fully segregated trust account with the
trust department of such institution which is rated at least Baa3 by Moody's.
Funds in the Trust Accounts will be invested in (a) negotiable instruments or
securities represented by instruments in bearer or registered form which
evidence (i) obligations of or fully guaranteed by the United States of
America; (ii) time deposits, promissory notes, or certificates of deposit of
any depository institution or trust company; provided, however, that at the
time of the Trust's investment or contractual commitment to invest therein, the
certificates of deposit or short-term deposits of such depository institution
or trust company shall have a credit rating from Standard & Poor's of A-1+ and
from Moody's of P-1; (iii) commercial paper having, at the time of the Trust's
investment or contractual commitment to invest therein, a rating from Standard
& Poor's of A-1+ and from Moody's of P-1; (iv) banker's acceptances issued by
any depository institution or trust company described in clause (a)(ii) above;
and (v) investments in money market funds rated AAA-m or AAA-mg by Standard &
Poor's and Aaa by Moody's or otherwise approved in writing by Moody's and
Standard & Poor's; (b) time

                                       28
<PAGE>

deposits and demand deposits in the name of the Trust or the Trustee in any
depository institution or trust company referred to in clause (a)(ii) above;
(c) securities not represented by an instrument that are registered in the name
of the Trustee or its nominee (which may not be Metris or an affiliate) upon
books maintained for that purpose by or on behalf of the issuer thereof and
identified on books maintained for that purpose by the Trustee as held for the
benefit of the Trust or the Securityholders, and consisting of (x) shares of an
open end diversified investment company which is registered under the
Investment Company Act which (i) invests its assets exclusively in obligations
of or guaranteed by the United States of America or any instrumentality or
agency thereof having in each instance a final maturity date of less than one
year from their date of purchase or other Cash Equivalents, (ii) seeks to
maintain a constant net asset value per share, (iii) has aggregate net assets
of not less than $100,000,000 on the date of purchase of such shares and (iv)
which each Rating Agency designates in writing will not result in a withdrawal
or downgrading of its then current rating of any Series rated by it or (y)
Eurodollar time deposits of a depository institution or trust company that are
rated A-1+ by Standard & Poor's and P-1 by Moody's; provided, however, that at
the time of the Trust's investment or contractual commitment to invest therein,
the Eurodollar deposits of such depository institution or trust company shall
have a credit rating from Standard & Poor's of A-1+ and from Moody's of P-1;
(d) a guaranteed investment contract (guaranteed as to timely payment) which
each Rating Agency designates in writing will not result in a withdrawal or
downgrading of its then current rating of any Series rated by it; (e)
repurchase agreements transacted with either (i) an entity subject to the
United States federal bankruptcy code, as amended (the "Bankruptcy Code"),
provided, however, that (A) the term of the repurchase agreement is consistent
with the requirements with regard to the maturity of Cash Equivalents specified
herein or in the applicable Supplement for the applicable account or is due on
demand, (B) the Trustee or a third party acting solely as agent for the Trustee
has possession of the collateral, (C) the Trustee on behalf of the Trust has a
perfected first priority security interest in the collateral, (D) the market
value of the collateral is maintained at the requisite collateral percentage of
the obligation in accordance with the standards of the Rating Agencies, (E) the
failure to maintain the requisite collateral level will obligate the Trustee to
liquidate the collateral as promptly as practicable upon instructions from the
Servicer, (F) the securities subject to the repurchase agreement are either
obligations of, or fully guaranteed as to principal and interest by, the United
States of America or any instrumentality or agency thereof, certificates of
deposit or banker's acceptances and (G) the securities subject to the
repurchase agreement are free and clear of any third party lien or claim, or
(ii) a financial institution insured by the FDIC, or any broker-dealer with
"retail-customers" that is under the jurisdiction of the Securities Investors
Protection Corporation ("SIPC"), provided, however, that (A) the market value
of the collateral is maintained at the requisite collateral percentage of the
obligation in accordance with the standards of the Rating Agencies, (B) the
Trustee or a third party (with a rating from Moody's and Standard & Poor's of
P-1 and A-1+, respectively) acting solely as agent for the Trustee has
possession of the collateral, (C) the collateral is free and clear of third
party liens and, in the case of an SIPC broker, was not acquired pursuant to a
repurchase or reverse repurchase agreement and (D) the failure to maintain the
requisite collateral percentage will obligate the Trustee to liquidate the
collateral upon instructions from the Servicer; provided, however, that at the
time of the Trust's investment or contractual commitment to invest in any
repurchase agreement the short-term deposits or commercial paper of such entity
or institution in subclauses (i) and (ii) above shall have a credit rating of
P-1 or A-1+ or their equivalent from each Rating Agency; and (f) any other
investment if each Rating Agency confirms in writing that such investment will
not adversely affect its then current rating of the Investor Securities (such
investments, "Cash Equivalents"). Any earnings (net of losses and investment
expenses) on funds in the Interest Funding Account and the Principal Account
will be paid to the Transferor. The Servicer has the revocable power to
withdraw funds from the Collection Account, and to instruct the Trustee to make
withdrawals and payments from the Interest Funding Account and the Principal
Account, in each case for the purpose of making deposits and distributions
required under the Pooling and Servicing Agreement, including the deposits and
distributions described below in "--Application of Collections" and in
"Description of the Offered Securities--Application of Collections" in the
related Prospectus Supplement. The agent making payments to the Securityholders
(the "Paying Agent") has the revocable power to withdraw funds from the
Distribution Account for the purpose of making distributions to
Securityholders. The Paying Agent initially will be The Bank of New York.


                                       29
<PAGE>

Deposits in Collection Account

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

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

Investor Percentage and Transferor Percentage

   For each Trust, the Servicer will allocate between the Invested Amount of
each Series issued by such Trust (and between each Class of each Series) and
the Transferor Interest, and, in certain circumstances, the interest of certain
Enhancement providers, all amounts collected on Finance Charge Receivables, all
amounts collected on Principal Receivables and all Receivables in Defaulted
Accounts. The Servicer will make each allocation by reference to the applicable
Investor Percentage of each Series and the Transferor Percentage, and, in
certain circumstances, the percentage interest of certain Enhancement providers
(the "Enhancement Percentage") with respect to such Series. The Prospectus
Supplement relating to a Series will specify the Investor Percentage and the
Enhancement Percentage (or the method of calculating such percentage) with
respect to the allocations of Principal Collections, Finance Charge Receivables
and Receivables in Defaulted Accounts during the Revolving Period and any
Amortization Period. In addition, for each Series of Securities having more
than one Class, the related Prospectus Supplement will specify the method of
allocation between each Class.

   "Investor Percentage" shall mean, (a) with respect to Finance Charge
Collections, Receivables in Defaulted Accounts and Principal Collections, the
percentage specified in the related Prospectus Supplement. The Transferor
Percentage will, in all cases, be equal to 100% minus the aggregate Investor
Percentages and, if applicable, the Enhancement Percentages, for all Series
then outstanding.

Application of Collections

   Unless otherwise specified in the related Prospectus Supplement, except as
otherwise provided below, on each business day, (i) the amount of Finance
Charge Collections available in the Collection Account allocable to each
Series, (ii) the amount of Principal Collections available in the Collection
Account allocable to each Series and (iii) the Receivables in Defaulted
Accounts allocable to each Series shall be determined in

                                       30
<PAGE>

accordance with the provisions of the related Supplement. The Servicer shall,
prior to the close of business on the day any Collections are deposited in the
Collection Account, cause the Trustee to withdraw the required amounts from the
Collection Account and cause the Trustee to deposit such amounts into the
applicable Principal Account, the applicable Interest Funding Account, the
Excess Funding Account, or any other Trust Account or pay such amounts to the
holder of the Exchangeable Transferor Security in accordance with the
provisions of the Pooling and Servicing Agreement and the related Supplement.

   Throughout the existence of the Trust, unless otherwise stated in any
Prospectus Supplement, on each business day the Servicer shall allocate to the
holder of the Exchangeable Transferor Security an amount equal to the product
of (A) the Transferor Percentage as of the end of the preceding business day
and (B) the aggregate amount of Principal Collections and Finance Charge
Collections available in the Collection Account. The Servicer shall pay such
amount to the holder of the Exchangeable Transferor Security on each business
day; provided, however, that amounts payable to the holder of the Exchangeable
Transferor Security pursuant to the Pooling and Servicing Agreement and related
Supplement 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.

Shared Principal Collections

   If specified in the related Prospectus Supplement, on each business day,
Shared Principal Collections shall be allocated to each outstanding Series pro
rata based on the Principal Shortfall, if any, for each such Series, and then,
at the option of the Transferor, any remainder may be applied as principal with
respect to the Variable Funding Securities. "Principal Shortfall" shall mean,
with respect to any business day and any outstanding Series, the amount which
the related Prospectus Supplement specifies as the principal shortfall for such
business day. The Servicer shall pay any remaining Shared Principal Collections
on such business day to the Transferor; provided that if the Transferor
Interest as determined on such business day does not exceed the Minimum
Transferor Interest, then such remaining Shared Principal Collections shall be
deposited in the Excess Funding Account to the extent necessary to increase the
Transferor Interest above the Minimum Transferor Interest; provided, further,
that if an Amortization Period has commenced and is continuing with respect to
more than one outstanding Series, such remaining Shared Principal Collections
shall be allocated to such Series pro rata based on the Investor Percentage for
Principal Receivables applicable for such Series.

   In addition, if so specified in the related Prospectus Supplement, Principal
Collections otherwise payable to the Transferor may be designated to be paid to
the Securityholders of the applicable Series.

Shared Excess Finance Charge Collections

   Finance Charge Collections on any business day in excess of the amounts
necessary to make required payments on such business day will be applied to
cover any shortfalls with respect to amounts payable from Finance Charge
Collections allocable to any other Series then outstanding, pro rata based upon
the amount of the shortfall, if any, with respect to such other Series. If so
specified in the related Prospectus Supplement, any Excess Finance Charge
Collections remaining after covering shortfalls with respect to all outstanding
Series will be paid to the Servicer to cover certain costs and expenses and
then to the Transferor. Unless otherwise provided in the related Prospectus
Supplement, with respect to any Series, "Excess Finance Charge Collections" for
any Monthly Period shall mean any Finance Charge Collections allocable to any
Series in excess of the amounts necessary to make required payments with
respect to such Series.

   In addition, if so specified in the related Prospectus Supplement, Finance
Charge Collections otherwise payable to the Transferor may be designated to be
paid to the Securityholders of the applicable Series.

Excess Funding Account

   The Trustee has established and will maintain in the name of the Trust, for
the benefit of the securityholders of all Series, a segregated account with a
Qualified Institution (the "Excess Funding

                                       31
<PAGE>

Account"). The Servicer has the power, revocable by the Trustee, to make
withdrawals and payments from the Excess Funding Account for the purpose of
carrying out the Servicer's or the Trustee's duties. At any time during which
no Series is in an amortization period (including any accumulation period or
early amortization period), or for a Series in amortization, the principal
account, if any, is fully funded for an applicable period, and the Transferor
Interest does not exceed the Minimum Transferor Interest, funds (to the extent
available therefor as described herein) otherwise payable to the Transferor
will be deposited in the Excess Funding Account on any business day until the
Transferor Interest is at least equal to the Minimum Transferor Interest. Funds
on deposit in the Excess Funding Account may, at the option of the Transferor,
be withdrawn and paid to the Transferor to the extent that on any day the
Transferor Interest exceeds the Minimum Transferor Interest. Such deposits in
and withdrawals from the Excess Funding Account may be made on a daily basis.

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

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

Paired Series

   If so provided in the Prospectus Supplement relating to a Series, such
Series may be subject to being paired with another Series or a portion of that
Series (in each case, a "Paired Series"). The Prospectus Supplement for such
Series and the Prospectus Supplement for the Paired Series will each specify
the relationship between the Series. Each Paired Series either will be
prefunded with an initial deposit to a pre-funding account in an amount up to
the initial principal balance of such Paired Series and primarily from the
proceeds of the sale of such Paired Series or will have a variable principal
amount. Any such pre-funding account will be held for the benefit of such
Paired Series and not for the benefit of the Securityholders. As amounts are
deposited in the Principal Funding Account for the benefit of the
Securityholders, either (i) in the case of a prefunded Paired Series, an equal
amount of funds on deposit in any pre-funding account for such prefunded Paired
Series will be released (which funds will be distributed to the Transferor) or
(ii) in the case of a Paired Series having a variable principal amount, an
interest in such variable Paired Series in an equal or lesser amount may be
sold by the Trust (and the proceeds thereof will be distributed to the
Transferor) and, in either case, the invested amount in the Trust of such
Paired Series will increase by up to a corresponding amount. Upon payment in
full of the Securities, assuming that there have been no unreimbursed charge-
offs with respect to any related Paired Series, the aggregate invested amount
of such related Paired Series will have been increased by an amount up to an
aggregate amount equal to the Invested Amount paid to the Securityholders since
the issuance of such Paired Series. The issuance of a Paired Series will be
subject to the conditions described above under "--Exchanges." There can be no
assurance, however, that the terms of any Paired Series might not have an
impact on the timing or amount of payments received by a Securityholder.

Funding Period

   For any Series of Securities, the related Prospectus Supplement may specify
that for a period beginning on the Closing Date and ending on a specified date
before the commencement of an Amortization Period with respect to such Series
(the "Funding Period"), the aggregate amount of Principal Receivables in the
Trust

                                       32
<PAGE>

allocable to such Series may be less than the aggregate principal amount of the
Securities of such Series and that the amount of such deficiency (the "Pre-
Funding Amount") will be held in a trust account established with the Trustee
for the benefit of the Securityholders of such Series (the "Pre-Funding
Account") pending the transfer of additional Receivables to the Trust or
pending the reduction of the Invested Amounts of other Series. The related
Prospectus Supplement will specify the initial Invested Amount with respect to
such Series, the aggregate principal amount of such Series (the "Full Invested
Amount") and the date by which the Invested Amount is expected to equal the
Full Invested Amount. The Invested Amount will increase as Receivables are
delivered to the Trust or as the Invested Amounts of other Series are reduced.
The Invested Amount may also decrease due to Investor Charge-Offs as provided
in the related Prospectus Supplement.

   During the Funding Period, funds on deposit in the Pre-Funding Account for a
Series of Securities will be withdrawn and paid to the Transferor to the extent
of any increases in the Invested Amount. In the event that the Invested Amount
does not for any reason equal the Full Invested Amount by the end of the
Funding Period, any amount remaining in the Pre-Funding Account and any
additional amounts specified in the related Prospectus Supplement will be
payable to the Securityholders of such Series in the manner and at such time as
set forth in the related Prospectus Supplement.

   If so specified in the related Prospectus Supplement, monies in the Pre-
Funding Account will be invested by the Trustee in Cash Equivalents or will be
subject to a guaranteed rate or investment agreement or other similar
arrangement, and, in connection with each Distribution Date during the Funding
Period, investment earnings on funds in the Pre-Funding Account during the
related Monthly Period will be withdrawn from the Pre-Funding Account and
deposited, together with any applicable payment under a guaranteed rate or
investment agreement or other similar arrangement, into the Collection Account
for distribution in respect of interest on the Securities of the related Series
in the manner specified in the related Prospectus Supplement.

Defaulted Receivables; Dilution

   Each Account with respect to which, in accordance with the Credit and
Collection Policy or the Servicer's customary and usual servicing procedures,
the Servicer has charged off the Receivables in such Account as uncollectible
shall become a "Defaulted Account" on the day on which such Receivables are
recorded as charged off as uncollectible on the Servicer's computer master file
of consumer credit card revolving accounts. Notwithstanding any other provision
hereof, any Receivables in an Account that are ineligible Receivables shall be
treated as ineligible Receivables rather than Receivables in Defaulted
Accounts. Receivables in Defaulted Accounts are charged off as uncollectible in
accordance with the Servicer's customary and usual servicing procedures and the
Credit and Collection Policy (a "Defaulted Receivable"). See "Direct Merchants
Credit Card Bank, N.A. Activities--Delinquency, Collections and Charge-Offs" in
this Prospectus and "Trust Credit Card Portfolio--Delinquency and Loss
Experience" in the related Prospectus Supplement. On each business day, the
Servicer will allocate to the Securityholders a portion of all Defaulted
Receivables in an amount (the "Series Default Amount") equal to (i) on any
business day other than a Default Recognition Date, an amount equal to the
product of (a) the Investor Percentage applicable to Defaulted Receivables on
such business day and (b) the aggregate principal amount of Defaulted
Receivables identified since the prior reporting date and (ii) on any Default
Recognition Date, an amount equal to the product of (a) the Default Recognition
Percentage applicable on such Default Recognition Date and (b) the aggregate
principal amount of Defaulted Receivables with respect to such Default
Recognition Date. To the extent that Finance Charge Collections and certain
other amounts as more fully described in the related Prospectus Supplement for
any Series are not sufficient to cover the Series Default Amount allocated to
such Series, there will be an Investor Charge-Off. Unless otherwise specified
in the related Prospectus Supplement, the "Default Recognition Date" for each
Series shall be the last day of each calendar month; provided, however, that
with respect to any Monthly Period the "related Default Recognition Date" will
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 will be deemed to apply to the related Monthly Period. "Default
Recognition Percentage" means, with respect to each Default Recognition Date,
the percentage equivalent of a fraction, the numerator of which is the weighted
average

                                       33
<PAGE>

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.

   If on any business day the Servicer adjusts downward the amount of any
Principal Receivable without receiving collections therefor or charging off
such amount as uncollectible (any such downward adjustment, a "Dilution"), then
the amount of the Transferor Interest in the Trust will be reduced, on a net
basis, by the amount of the Dilution on such business day. In the event the
Transferor Interest would be reduced below the Minimum Transferor Interest, the
Transferor will be required to pay to the Trust the amount of such Dilution (an
"Adjustment Payment") out of its own funds or, to the extent not paid by the
Transferor, out of Finance Charge Collections and other amounts designated for
such purpose as more fully described in the related Prospectus Supplement for
any Series. To the extent that such amounts are not sufficient to cover the
portion of the unpaid Adjustment Payments allocated to the related Series,
there will be an Investor Charge-Off for such Series.

Investor Charge-Offs

   With respect to each Series of Securities, if the sum of the Series Default
Amount and the portion of the unpaid Adjustment Payments allocated to such
Series exceeds the Finance Charge Collections and other amounts allocated to
cover such amounts on any Distribution Date, then the Invested Amount with
respect to such Series will be reduced by the amount of such excess (an
"Investor Charge-Off"). Investor Charge-Offs will be reimbursed on any
subsequent Distribution Date to the extent of Finance Charge Collections and
other amounts allocated and amounts available therefor. Such reimbursement of
Investor Charge-Offs will result in an increase in the Invested Amount with
respect to such Series. In the case of a Series of Securities having more than
one Class, the related Prospectus Supplement will describe the manner and
priority of allocating Investor Charge-Offs and reimbursements thereof among
the Invested Amounts of the Classes.

Defeasance

   The Transferor may, at its option, be discharged from its obligations with
respect to any Series or all outstanding Series (each, a "Defeased Series") on
the date that the following conditions shall have been satisfied: (i) the
Transferor shall have deposited with the Trustee, pursuant to an irrevocable
trust agreement in form and substance satisfactory to the Trustee, as trust
funds in trust for making the payments described below, Cash Equivalents which
through the scheduled payment of principal and interest in respect thereof will
provide, no later than the due date of payment thereon, a dollar amount
sufficient to pay and discharge all remaining scheduled interest and principal
payments on all outstanding Securities of the Defeased Series on the dates
scheduled for such payments and any amounts owing to any Enhancement providers
with respect to the Defeased Series; (ii) prior to any exercise of its right to
substitute Cash Equivalents for Receivables, the Transferor shall have
delivered to the Trustee 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 with respect to such deposit and
termination of obligations and an opinion of counsel to the effect that such
deposit and termination of obligations will not result in the Trust being
required to register as an "investment company" within the meaning of the
Investment Company Act; (iii) the Transferor shall have delivered to the
Trustee a certificate of an officer of the Transferor stating that the
Transferor reasonably believes that such deposit and termination of its
obligations will not cause a Pay Out Event or any event that, with the giving
of notice or the lapse of time, would constitute a Pay Out Event to occur with
respect to any Series; and (iv) a Ratings Effect will not occur. Subject to the
foregoing, the Transferor may cause Collections allocated to the Defeased
Series and available to purchase additional Receivables to be applied to
purchase Cash Equivalents, rather than additional Receivables.

Final Payment of Principal; Termination

   With respect to each Series, the Securities will be subject to optional
repurchase by the Transferor on any Distribution Date if on such Distribution
Date the Invested Amount of such Series would be reduced to an

                                       34
<PAGE>

amount less than or equal to 10 percent of the initial Invested Amount (or such
other amount specified in the related Prospectus Supplement), if certain
conditions set forth in the Pooling and Servicing Agreement and the related
Supplement are satisfied including that all amounts owing to any Enhancement
provider, together with interest thereon, have been paid. The repurchase price
will be equal to the total Invested Amount of such Series (less the amount, if
any, on deposit in any Principal Funding Account with respect to such Series),
plus accrued and unpaid interest on the Securities, after giving effect to any
payments on such date. In each case, interest will accrue through the day
preceding the Distribution Date on which the repurchase occurs.

   The Securities will be retired on the day following the Distribution Date on
which the final payment of principal is scheduled to be made to the
Securityholders, whether as a result of optional reassignment to the Transferor
or otherwise. Each Prospectus Supplement will specify the final date on which
principal and interest with respect to the related Series of Securities will be
scheduled to be distributed (the "Termination Date"); provided, however that
the Securities may be subject to prior termination as provided above. In the
event that the Invested Amount is greater than zero, exclusive of any Class
held by the Transferor, on the Termination Date, the Trustee will sell or cause
to be sold interests in the Receivables or certain Receivables, as specified in
the Pooling and Servicing Agreement and the related Supplement, in an amount up
to 110 percent of the Invested Amount at the close of business on such date
(but not more than the total amount of Receivables allocable to the Securities
in accordance with the Pooling and Servicing Agreement). If the sale
contemplated by the preceding sentence has not occurred by the Termination
Date, the affected Securityholders shall remain entitled to receive proceeds of
such sale when it occurs.

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

Pay Out Events

   Unless otherwise specified in the related Prospectus Supplement, as
described above, the Revolving Period will continue through the dates specified
in the related Prospectus Supplement unless a Pay Out Event occurs prior to
such date. A "Pay Out Event" occurs with respect to all Series issued by the
Trust upon the occurrence of any of the following events:

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

     (ii) the Trust shall become subject to regulation by the SEC as an
  "investment company" within the meaning of the Investment Company Act.

   In addition, a Pay Out Event may occur with respect to any Series upon the
occurrence of any other event specified in the related Prospectus Supplement.
On the date on which a Pay Out Event is deemed to have occurred, the Early
Amortization Period will commence. In such event, unless otherwise specified in
the related Prospectus Supplement, distributions of principal to the
Securityholders of such Series will begin on the first Distribution Date
following the month in which such Pay Out Event occurred. If, because of the
occurrence of a Pay Out Event, the Early Amortization Period begins,
Securityholders will begin receiving distributions of principal earlier than
they otherwise would have, which may shorten the average life and maturity of
the Securities.

                                       35
<PAGE>

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

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

Servicing Compensation and Payment of Expenses

   Unless otherwise specified in the related Prospectus Supplement, for each
Series of Securities, the Servicer's compensation for its servicing activities
and reimbursement for its expenses will take the form of the payment to it of a
fee (the "Monthly Servicing Fee") payable at the times and in the amounts
specified in the related Prospectus Supplement. The Monthly Servicing Fee will
be funded from Finance Charge Collections allocated to the Securityholders
Interest and will be paid each month, or on such other specified periodic
basis, from amounts allocated for such purpose. The remainder of the servicing
fee will be allocable to the Transferor Interest, the Securityholders Interests
of any other Series issued by such Trust and the interest represented by the
Enhancement Invested Amount or the Collateral Interest, if any, with respect to
such Series, as described in the related Prospectus Supplement. Neither the
Trust nor the Securityholders will have any obligation to pay the portion of
the servicing fee allocable to the Transferor Interest.

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

Certain Matters Regarding the Transferor and the Servicer

   The Servicer may not resign from its obligations and duties under the
Pooling and Servicing Agreement, except upon determination that performance of
its duties is no longer permissible under applicable law. No

                                       36
<PAGE>

such resignation will become effective until the Trustee or a successor to the
Servicer has assumed the Servicer's responsibilities and obligations under the
Pooling and Servicing Agreement and related Supplement. The Servicer may
delegate some or all of its servicing duties; provided, however, such
delegation will not relieve the Servicer of its obligation to perform such
duties in accordance with the Pooling and Servicing Agreement. In addition, any
affiliate of Direct Merchants Bank may be substituted in all respects for
Direct Merchants Bank as Servicer, provided that such affiliate expressly
assumes the performance of every covenant and obligation of the Servicer under
the Pooling and Servicing Agreement.

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

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

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

   The Pooling and Servicing Agreement provides that, in addition to Exchanges,
the Transferor may transfer its interest in all or a portion of the
Exchangeable Transferor Security, provided that prior to any such transfer (a)
the Trustee receives written notification from each Rating Agency that such
transfer will not result in a Ratings Event and (b) the Trustee receives an
opinion of counsel that such transfer would not (i) adversely affect the
conclusions reached in any of the federal income tax opinions issued in
connection with the original issuance of any Series of Investor Securities or
(ii) result in a taxable event to the holders of any such Series.

   Under the Pooling and Servicing Agreement, the Transferor will be liable
directly to an injured party for the entire amount of any losses, claims,
damages or liabilities (other than those incurred by a Securityholder in

                                       37
<PAGE>

the capacity of an investor in the Securities) arising out of or based on the
arrangement created by the Pooling and Servicing Agreement or the actions of
the Servicer taken pursuant to the Pooling and Servicing Agreement as though
the Pooling and Servicing Agreement created a partnership under the Delaware
Uniform Partnership Act in which the Transferor is a general partner. The
Transferor will also pay, indemnify and hold harmless each Securityholder for
any such losses, claims, damages or liabilities (other than those incurred by a
Securityholder in the capacity of an investor in the Securities) except to the
extent that they arise from any action by any Securityholder. In the event of a
Service Transfer, the successor Servicer will indemnify the Transferor for any
losses, claims, damages and liabilities of the Transferor as described in this
paragraph arising from the actions or omissions of such successor.

Servicer Default

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

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

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

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

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

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

                                       38
<PAGE>

   Notwithstanding the foregoing, a delay in or failure of performance referred
to in clause (i) above for a period of five business days, or referred to under
clause (ii) or (iii) for a period of 60 business days, will not constitute a
Servicer Default if such delay or failure could not be prevented by the
exercise of reasonable diligence by the Servicer and such delay or failure was
caused by an act of God or other similar occurrence. Upon the Servicer becoming
aware of any such event, the Servicer will not be relieved from using its best
efforts to perform its obligations in a timely manner in accordance with the
terms of the Pooling and Servicing Agreement, and the Servicer will provide the
Trustee, any provider of Enhancement, the Transferor and the holders of
Securities of all Series outstanding prompt notice of such failure or delay by
it, together with a description of the cause of such failure or delay and its
efforts to perform its obligations.

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

Reports to Securityholders

   For each Series of Securities, on each Distribution Date, the Paying Agent
will forward to each Securityholder of record a statement prepared by the
Servicer setting forth with respect to such Series: (a) the total amount
distributed, (b) the amount of the distribution allocable to principal on the
Securities, (c) the amount of such distribution allocable to interest on the
Securities, (d) the amount of Principal Collections processed during the
related Monthly Period and allocated in respect of the Securities, (e) the
amount of Finance Charge Collections processed during the preceding Monthly
Period and allocated in respect of the Securities, (f) the aggregate amount of
Principal Receivables, the Invested Amount and the Invested Amount as a
percentage with respect to the Principal Receivables in the Trust as of the
close of business on the Record Date, (g) the aggregate outstanding balance of
Receivables which are current, 30-59, 60-89 and 90 days and over contractually
delinquent as of the end of the day on the Record Date, (h) the aggregate
Series Default Amount for the related Monthly Period for each Series, (i) the
aggregate amount of Investor Charge-Offs for each Class of such Series, for the
preceding Monthly Period, (j) the amount of the Monthly Servicing Fee for the
preceding Monthly Period, and (k) the aggregate amount of funds in the Excess
Funding Account as of the last day of the Monthly Period immediately preceding
the Distribution Date.

   The Paying Agent will furnish to each person who at any time during the
preceding calendar year was a Securityholder of record a statement prepared by
the Servicer containing the information required to be contained in the regular
monthly report to Securityholders, as set forth in clauses (a), (b) and (c)
above aggregated for such calendar year or the applicable portion thereof
during which such person was a Securityholder, together with, on or before
January 31 of each year, beginning in 2001, such customary information
(consistent with the treatment of the Securities as debt) as the Servicer or
Trustee deems necessary or desirable for tax reporting purposes.

Evidence as to Compliance

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

                                       39
<PAGE>

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

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

Amendments

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

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

   Additionally, upon the receipt by the Transferor, the Servicer and the
Trustee of a Tax Opinion reasonably satisfactory to each of them, the Pooling
and Servicing Agreement and any Supplement may be amended by

                                       40
<PAGE>

the Transferor, the Servicer and the Trustee without the consent of any of the
Securityholders (i) to add, modify or eliminate such provisions as may be
necessary or advisable in order to enable all or a portion of the Trust to
qualify as, and to permit an election to be made to cause all or a portion of
the Trust to be treated as, a "financial asset securitization investment trust"
as described in the provisions of the FASIT legislation (see "Income Tax
Matters--FASIT Legislation"), or to enable all or a portion of the Trust to
qualify and an election to be made for similar treatment under such comparable
subsequent federal income tax provisions as may ultimately be enacted into law,
and (ii) in connection with any such election, to modify or eliminate existing
provisions of the Pooling and Servicing Agreement and any Supplement relating
to the intended federal income tax treatment of the Securities and the Trust in
the absence of the election.

   Promptly following the execution of any amendment to the Pooling and
Servicing Agreement not requiring Securityholder consent, the Trustee will
furnish written notice of the substance of such amendment to each
Securityholder.

List of Securityholders

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

The Trustee

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

   The Trustee may resign at any time. The Transferor may also remove the
Trustee if the Trustee ceases to be eligible to continue as such under the
Pooling and Servicing Agreement or if the Trustee becomes insolvent. The
Trustee at all times must not be a Related Person. In such circumstances, the
Transferor will be obligated to appoint a successor Trustee. Any resignation or
removal of the Trustee and appointment of a successor Trustee does not become
effective until acceptance of the appointment by the successor Trustee.
"Related Person" means an entity that is an affiliate of Metris, any holder of
an Investor Security, any provider of Enhancement, or any person whose status
would violate the conditions for a trustee contained in Section (4)(i) of Rule
3a-7 under the Investment Company Act.

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

                                       41
<PAGE>

                                  Enhancement

General

   For any Series, "Enhancement" may be provided with respect to one or more
Classes thereof. Enhancement may be in the form of the subordination of one or
more Classes of the Securities of such Series, a letter of credit, the
establishment of a cash collateral guaranty or account, a collateral interest,
a surety bond, an insurance policy, a spread account, a reserve account, the
use of cross support features or another method of Enhancement described in the
related Prospectus Supplement, or any combination of the foregoing. If so
specified in the related Prospectus Supplement, any form of Enhancement may be
structured so as to be drawn upon by more than one Class to the extent
described therein.

   The type, characteristics and amount of the Enhancement for any Series or
Class will be determined based on several factors, including the
characteristics of the Receivables and Accounts included in the Trust Portfolio
as of the Closing Date with respect to such Series and the desired rating for
each Class, and will be established on the basis of requirements of each Rating
Agency rating the Securities of such Series or Class.

   Unless otherwise specified in the related Prospectus Supplement for a
Series, the Enhancement will not provide protection against all risks of loss
and will not guarantee repayment of the entire principal balance of the
Securities and interest thereon. If losses occur which exceed the amount
covered by the Enhancement or which are not covered by the Enhancement,
Securityholders will bear their allocable share of deficiencies.

   If Enhancement is provided with respect to a Series, the related Prospectus
Supplement will include a description of (a) the amount payable under such
Enhancement, (b) any conditions to payment thereunder not otherwise described
herein, (c) the conditions (if any) under which the amount payable under such
Enhancement may be reduced and under which such Enhancement may be terminated
or replaced and (d) any material provision of any agreement relating to such
Enhancement. Additionally, the related Prospectus Supplement may set forth
information with respect to any Enhancement provider, including (i) a brief
description of its principal business activities, (ii) its principal place of
business, place of incorporation and the jurisdiction under which it is
chartered or licensed to do business, (iii) if applicable, the identity of
regulatory agencies which exercise primary jurisdiction over the conduct of its
business and (iv) certain summary financial information as of the date
specified in the Prospectus Supplement. If so specified in the related
Prospectus Supplement, Enhancement with respect to a Series may be available to
pay principal of the Securities of such Series following the occurrence of
certain Pay Out Events with respect to such Series. In such event, the
Enhancement provider may have an interest in certain cash flows in respect of
the Receivables to the extent described in such Prospectus Supplement (the
"Enhancement Invested Amount").

Subordination

   If so specified in the related Prospectus Supplement, one or more Classes of
any Series, including Classes that are described as "Collateralized Trust
Obligations" will be subordinated as described in the related Prospectus
Supplement to the extent necessary to fund payments with respect to the senior
Securities. The rights of the holders of any such subordinated Securities to
receive distributions of principal and/or interest on any Distribution Date for
such Series will be subordinated in right and priority to the rights of the
holders of senior Securities, but only to the extent set forth in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement,
subordination may apply only in the event of certain types of losses not
covered by another Enhancement. The related Prospectus Supplement will also set
forth information concerning the amount of subordination of a Class or Classes
of subordinated Securities in a Series, the circumstances in which such
subordination will be applicable, the manner, if any, in which the amount of
subordination will be applicable, the manner, if any, in which the amount of
subordination will decrease over time, and the conditions under which amounts
available from payments that would otherwise be made to holders of such
subordinated Securities will be distributed to holders of senior Securities. If
collections of Receivables otherwise distributable to holders of a subordinated
Class of a Series will be used as support for a Class of another Series, the
related Prospectus Supplement will specify the manner and conditions for
applying such a cross-support feature.

                                       42
<PAGE>

Letter of Credit

   If so specified in the related Prospectus Supplement, support for a Series
or one or more Classes thereof will be provided by one or more letters of
credit. A letter of credit may provide limited protection against certain
losses in addition to or in lieu of other Enhancement. The issuer of the letter
of credit (the "L/C Bank") will be obligated to honor demands with respect to
such letter of credit, to the extent of the amount available thereunder, to
provide funds under the circumstances and subject to such conditions as are
specified in the related Prospectus Supplement.

Cash Collateral Guaranty or Account

   If so specified in the related Prospectus Supplement, support for a Series
or one or more Classes thereof will be provided by a guaranty (the "Cash
Collateral Guaranty") secured by the deposit of cash or Cash Equivalents in an
account (the "Cash Collateral Account") reserved for the beneficiaries of the
Cash Collateral Guaranty or by a Cash Collateral Account alone. The amount
available pursuant to the Cash Collateral Guaranty or the Cash Collateral
Account will be the lesser of amounts on deposit in the Cash Collateral Account
and an amount specified in the related Prospectus Supplement. The related
Prospectus Supplement will set forth the circumstances under which payments are
made to beneficiaries of the Cash Collateral Guaranty from the Cash Collateral
Account or from the Cash Collateral Account directly.

Collateral Interest

   If so specified in the related Prospectus Supplement, support for a Series
or one or more Classes thereof will be provided initially by an undivided
interest in the Trust (the "Collateral Interest") in an amount initially equal
to a percentage of the Securities of such Series as specified in the Prospectus
Supplement. Such Series may also have the benefit of a Cash Collateral Guaranty
or Cash Collateral Account with an initial amount on deposit therein, if any,
as specified in the related Prospectus Supplement which will be increased (i)
to the extent the Transferor elects, subject to certain conditions specified in
such Prospectus Supplement, to apply Principal Collections allocable to the
Collateral Interest to decrease the Collateral Interest, (ii) to the extent
Principal Collections allocable to the Collateral Interest are required to be
deposited into the Cash Collateral Account as specified in such Prospectus
Supplement and (iii) to the extent excess collections of Finance Charge
Receivables are required to be deposited into the Cash Collateral Account as
specified in such Prospectus Supplement. The total amount of the Enhancement
available pursuant to the Collateral Interest and, if applicable, the Cash
Collateral Guaranty or Cash Collateral Account will be the lesser of the sum of
the Collateral Interest and the amount on deposit in the Cash Collateral
Account and an amount specified in the related Prospectus Supplement. The
related Prospectus Supplement will set forth the circumstances under which
payments which otherwise would be made to holders of the Collateral Interest
will be distributed to holders of Securities and, if applicable, the
circumstances under which payment will be made under the Cash Collateral
Guaranty or under the Cash Collateral Account.

Surety Bond or Insurance Policy

   If so specified in the related Prospectus Supplement, insurance with respect
to a Series or one or more Classes thereof will be provided by one or more
insurance companies. Such insurance will guarantee, with respect to one or more
Classes of the related Series, distributions of interest or principal in the
manner and amount specified in the related Prospectus Supplement.

   If so specified in the related Prospectus Supplement, a surety bond will be
purchased for the benefit of the holders of any Series or Class of such Series
to assure distributions of interest or principal with respect to such Series or
Class of Securities in the manner and amount specified in the related
Prospectus Supplement.

Spread Account

   If so specified in the related Prospectus Supplement, support for a Series
or one or more Classes thereof will be provided by the periodic deposit of
certain available excess cash flow from the Trust assets into an account (the
"Spread Account") intended to assist with subsequent distribution of interest
and principal on the Securities of such Class or Series in the manner specified
in the related Prospectus Supplement.

                                       43
<PAGE>

Reserve Account

   If so specified in the related Prospectus Supplement, support for a Series
or one or more Classes thereof will be provided by the establishment of a
reserve account (the "Reserve Account"). The Reserve Account may be funded, to
the extent provided in the related Prospectus Supplement, by an initial cash
deposit, the retention of certain periodic distributions of principal or
interest or both otherwise payable to one or more Classes of Securities,
including the subordinated Securities, or the provision of a letter of credit,
guaranty, insurance policy or other form of credit or any combination thereof.
The Reserve Account will be established to assist with the subsequent
distribution of principal or interest on the Securities of such Series or Class
in the manner provided in the related Prospectus Supplement.

                     Description of the Purchase Agreements

Purchases of Receivables

   Bank Purchase Agreement. Pursuant to the Bank Purchase Agreement, Direct
Merchants Bank sells to Metris, all of its right, title and interest in and to
(i) the Receivables existing on the date of such agreement and thereafter
created and arising in connection with the Accounts and any accounts that meet
the definition of Additional Accounts, including, without limitation, all
accounts, general intangibles, chattel paper and other obligations of any
Obligor with respect to the Receivables, then or thereafter existing, whether
or not arising out of or in connection with the sale or lease of goods or the
rendering of services, but excluding any accounts that are designated as
"excluded accounts" pursuant to the Bank Purchase Agreement, (ii) all monies
and investments due or to become due with respect thereto (including, without
limitation, the right to any Finance Charge Receivables, including any
recoveries) and (iii) all proceeds of such Receivables.

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

Representations and Warranties

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

                                       44
<PAGE>

delivered under the Bank Purchase Agreement will satisfy the requirements
contained in the definition of Eligible Receivable.

   Purchase Agreement. Pursuant to the Purchase Agreement, Metris represents
and warrants to the Transferor that, among other things, subject to specified
exceptions and limitations, Metris is duly organized, validly existing, and in
good standing under the laws of Delaware, Metris is duly qualified to do
business and in good standing (or is exempt from such requirement) in any state
required in order to conduct its business and has obtained all necessary
licenses and approvals required under applicable law, and Metris has the
requisite corporate power and authority to perform its obligations under the
Purchase Agreement.

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

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

   Unless otherwise specified in the Prospectus Supplement relating to a Series
of Securities, the Pooling and Servicing Agreement (i) requires the Transferor
to make a demand on Metris to repurchase Receivables in such cases where the
Transferor is required under the Pooling and Servicing Agreement to repurchase
Receivables from the Trust and (ii) permits the Transferor to consent to the
sale of Receivables to a third party only in such circumstances where the
Transferor may remove Receivables from the Trust under the Pooling and
Servicing Agreement and related Supplement.

                                       45
<PAGE>

Certain Covenants

   Bank Purchase Agreement. It is the intention of Direct Merchants Bank and
Metris that the conveyance of the Receivables by Direct Merchants Bank to
Metris contemplated by the Bank Purchase Agreement be construed as an absolute
sale of the Receivables by Direct Merchants Bank to Metris. It is not intended
that such conveyance be deemed a pledge of the Receivables by Direct Merchants
Bank to Metris to secure a debt or other obligation of Direct Merchants Bank,
but the Bank Purchase Agreement shall also be deemed to be a security agreement
within the meaning of Article 9 of the UCC and the conveyance provided for in
the Bank Purchase Agreement shall be deemed to be a grant by Direct Merchants
Bank to Metris of a "security interest" within the meaning of Article 9 of the
UCC in all of Direct Merchants Bank's right, title and interest in and to the
Receivables.

   In the Bank Purchase Agreement, Direct Merchants Bank covenants that, among
other things, except as required by law or as Direct Merchants Bank may
determine to be appropriate and subject to specified exceptions and
limitations, (i) it will take no action to cause any Receivable to be anything
other than an account, general intangible or chattel paper, (ii) except for the
conveyances under the Bank Purchase Agreement, it will not sell any Receivable
or grant a lien (other than a Permitted Lien) on any Receivable, (iii) except
as it deems necessary to maintain its credit card business on a competitive
basis, it will not reduce the annual percentage rates of the Periodic Finance
Charges assessed on the Receivables or other fees charged on the Accounts if,
as a result of any such reduction, either a Pay Out Event would occur or such
reduction is not also applied to any comparable segment of accounts owned by it
similar to the Accounts, (iv) it will comply with and perform its obligations
under the Contracts relating to the Accounts and the Credit and Collection
Policy and that it will not change the terms of such agreements or policies if
any such change would, in either case, materially and adversely affect the
rights of the Trust or the Securityholders, and that it will not enter into any
amendment to the Purchase Agreement that would cause a Ratings Event to occur
so long as any Securities under any Series are outstanding, and (v) in the
event it receives a collection on any Receivable, it will pay such collection
to the Transferor as soon as practicable.

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

                                       46
<PAGE>

Purchase Termination Date

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

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

                                Security Ratings

   Any rating of the Securities by a Rating Agency will indicate:

  . its view on the likelihood that Securityholders will receive required
    interest and principal payments; and

  . its evaluation of the Receivables and the availability of any Enhancement
    for the Securities.

  Among the things a rating will not indicate are:

  . the likelihood that principal payments will be paid on a scheduled date;

  . the likelihood that a Pay Out Event will occur;

  . the likelihood that a United States withholding tax will be imposed on
    non-U.S. Securityholders;

  . the marketability of the Securities;

  . the market price of the Securities; or

  . whether the Securities are an appropriate investment for any purchaser.

   A rating will not be a recommendation to buy, sell or hold the Securities. A
rating may be lowered or withdrawn at any time by a Rating Agency.

   The Transferor will request a rating of the Securities offered by this
Prospectus and the Prospectus Supplement from at least one Rating Agency. It
will be a condition to the issuance of the Securities of each Series or Class
offered pursuant to this Prospectus and the related Prospectus Supplement
(including each Series that includes a Pre-Funding Account) that they be rated
in one of the four highest rating categories by at least one nationally
recognized rating organization (each such rating agency selected by the
Transferor to rate any Series, a "Rating Agency"). The rating or ratings
applicable to the Securities of each Series or Class offered hereby will be set
forth in the related Prospectus Supplement. Rating agencies other than those
requested could assign a rating to the Securities and such a rating could be
lower than any rating assigned by a Rating Agency chosen by the Transferor.

                    Certain Legal Aspects of the Receivables

Transfer of Receivables

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

                                       47
<PAGE>

Exchangeable Transferor Security and any other Investor Security of any Series
then held by the Transferor, or the grant to the Trust of a security interest
in the Receivables. The Transferor has also represented and warranted in the
Pooling and Servicing Agreement that, in the event the transfer of Receivables
by the Transferor to the Trust is deemed to create a security interest under
the Uniform Commercial Code (the "UCC") as in effect in the Relevant UCC State,
there will exist a valid, subsisting and enforceable first priority perfected
security interest in such Receivables created thereafter in favor of the Trust
on and after their creation, except for Permitted Liens. For a discussion of
the Trust's rights arising from a breach of these warranties, see "Description
of the Securities--Representations and Warranties."

   The Transferor has represented that the Receivables are "accounts" or
"general intangibles" or "chattel paper" for purposes of the UCC. Both the
transfer and assignment of accounts and chattel paper and the transfer of
accounts and chattel paper as security for an obligation are treated under
Article 9 of the UCC as creating a security interest therein and are subject to
its provisions, and the filing of an appropriate financing statement is
required to perfect the security interest of the Trust. If a transfer of
general intangibles is deemed to create a security interest, the UCC applies
and filing of an appropriate financing statement or statements is also required
in order to perfect the Trust's security interest. Financing statements
covering the Receivables have been and will be filed with the appropriate
governmental authority to protect the interests of the Trust in the
Receivables. If a transfer of general intangibles is deemed to be a sale,
however, the UCC is not applicable and no further action under the UCC is
required to protect the Trust's interest from third parties. Nevertheless, some
other action under applicable state law may be required in order to perfect
such a sale against the interests of third parties.

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

Certain Matters Relating to Bankruptcy or Receivership

   The Transferor has been structured such that (i) the filing of a voluntary
or involuntary petition for relief by or against the Transferor under the
Bankruptcy Code or similar laws or (ii) the substantive consolidation of the
assets and liabilities of the Transferor with those of Metris is unlikely. The
Transferor is a separate, limited

                                       48
<PAGE>

purpose corporation, and its certificate of incorporation contains limitations
on the nature of its business and restrictions on its ability to commence a
voluntary case or proceeding under the Bankruptcy Code or similar laws without
the prior unanimous consent of all of its directors. Nevertheless, if a
bankruptcy trustee for Metris, Metris as debtor-in-possession, or a creditor of
Metris were to take the view that Metris and the Transferor should be
substantively consolidated or that the transfer of the Receivables from Metris
to the Transferor should be recharacterized as a pledge of such Receivables,
then delays in payments on the Securities or (should the bankruptcy court rule
in favor of any such trustee, debtor-in-possession or creditor) reductions in
such payments on such Securities could result. In addition, if the Transferor
otherwise were to become a debtor in a bankruptcy case, and if a bankruptcy
trustee for the Transferor or a creditor of the Transferor or the Transferor
itself were to take the position that the transfer of Receivables from the
Transferor to the Trust should be recharacterized as a pledge of such
Receivables, then delays in payments on the Securities or (should the
bankruptcy court rule in favor of any such trustee, creditor or debtor-in-
possession) reductions in such payments on such Securities could result.

   Direct Merchants Bank is chartered as a national banking association and is
subject to regulation and supervision by the Comptroller. If Direct Merchants
Bank becomes insolvent or is in an unsound condition or if certain other
circumstances occur, the Comptroller is authorized to appoint the FDIC as
conservator or receiver.

   To the extent that (i) Direct Merchant Bank's grant of a security interest
in the receivables and the transaction documents related to this transfer
comply with the regulatory requirements of the FDIA, (ii) the security interest
was perfected before the FDIC is appointed as conservator or receiver for
Direct Merchants Bank, and (iii) the security interest was not taken in
contemplation of Direct Merchant Bank's insolvency or with the intent to
hinder, delay or defraud Direct Merchant Bank or its creditors, the FDIA
provides that the security interest should be respected. In addition, opinions
and policy statements issued by the FDIC suggest that, because of the manner in
which these transactions are structured, the FDIC would respect the security
interest granted by Direct Merchants Bank in the receivables. Nevertheless, if
the FDIC were to assert a contrary position, or were to require the Trustee to
go through the administrative claims procedure established by the FDIC in order
to obtain payments on the Securities, or were to request a stay of any actions
by the Trustee to enforce the security interest, the transaction documents or
the Securities against Direct Merchants Bank, delays in payments on the
Securities and possible reductions in the amount of those payments could occur.

   In addition, the FDIC as conservator or receiver for Direct Merchants Bank
could repudiate the transaction documents related to its transfer of the
receivables. The FDIA would limit the damages for any such repudiation to the
Trust's "actual direct compensatory damages" determined as of the date that the
FDIC were appointed as conservator or receiver for Direct Merchants Bank. The
FDIC, moreover, could delay its decision whether to repudiate the transaction
documents to which Direct Merchants Bank is a party for a reasonable period
following its appointment as conservator or receiver. If the FDIC were to take
any of these actions, the amount payable on the Securities could be lower than
the outstanding principal and accrued interest on the Securities.

   The Pooling and Servicing Agreement provides that, upon the bankruptcy or
appointment of a conservator or receiver for the Transferor, Direct Merchants
Bank or Metris, the Transferor will promptly give notice thereof to the
Trustee, and a Pay Out Event with respect to all Series will occur, and under
the Pooling and Servicing Agreement, no new Principal Receivables will be
transferred to the Trust. Pursuant to the Pooling and Servicing Agreement and
related Supplement, newly created Principal Receivables will not be transferred
to the Trust on and after such appointment or bankruptcy, and the Trustee will
proceed to sell, dispose of or otherwise liquidate the Receivables in a
commercially reasonable manner and on commercially reasonable terms, unless
otherwise instructed within a specified period by the Securityholders
representing undivided interests aggregating more than 50 percent of the
aggregate invested amount of each Series (or if any Series has more than one
Class, of each Class, and any other person specified in a related Supplement).
Under the Pooling and Servicing Agreement and related Supplement, the proceeds
from the sale of the Receivables would be

                                       49
<PAGE>

treated as collections of the Receivables and the Investor Percentage of such
proceeds would be distributed to the Securityholders. Nevertheless, if a
conservator or receiver were appointed for Direct Merchants Bank, or if Metris
or the Transferor were to become a debtor in a case under the Bankruptcy Code
or similar laws, the conservator or receiver or the bankruptcy court may have
the power to prevent or cause the beginning of an Early Amortization Period, to
prevent or cause the early sale of the receivables and termination of the
Trust, or to require or prohibit the transfer of new principal receivables to
the Trust. In addition, the conservator or receiver for the Servicer may have
the power to prevent either the Trustee and the Securityholders from appointing
a successor Servicer. See "Description of the Securities--Pay Out Events."

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

   In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir. 1993), cert.
denied, 114 S. Ct. 554 (1993), the United States Court of Appeals for the 10th
Circuit suggested that even where a transfer of accounts from a seller to a
buyer constitute a "true sale," the accounts would nevertheless constitute
property of the seller's bankruptcy estate in a bankruptcy of the seller. If
Metris or the Transferor were to become subject to a bankruptcy proceeding or
if Direct Merchants Bank were to become subject to a conservatorship or
receivership and a court were to follow the 10th Circuit's reasoning,
Securityholders might experience delays in payment or possibly losses in their
investment in the Securities.

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

Consumer Protection Laws

   The Accounts and Receivables are subject to numerous federal and state
consumer protection laws that impose requirements related to offering and
extending credit. Any failure by a Credit Card Originator or the Servicer to
comply with such legal requirements also could adversely affect the Servicer's
ability to collect the full amount of the Receivables. The United States
Congress and the states may enact laws and amendments to existing laws to
further regulate consumer credit or to reduce finance charges or other fees or
charges applicable to credit card and other consumer revolving loan accounts.
Such laws, as well as any new laws or rulings which may be adopted, may
adversely affect the Servicer's ability to collect on the Receivables or
maintain previous levels of collections.

   The relationship of the cardholder and credit card issuer is extensively
regulated by federal and state consumer protection laws. With respect to credit
cards issued by Direct Merchants Bank, the most significant laws include the
federal Truth-in-Lending Act, Fair Credit Billing Act, Fair Debt Collection
Practices Act, Equal Credit Opportunity Act, Fair Credit Reporting Act,
Electronic Funds Transfer Act and National Bank Act. These statutes impose
disclosure requirements when a credit card account is advertised, when it is
opened,

                                       50
<PAGE>

at the end of monthly billing cycles and at year end. In addition, these
statutes limit customer liability for unauthorized use, prohibit certain
discriminatory practices in extending credit, and impose certain limitations on
the type of account-related charges that may be assessed. Cardholders are
entitled under these laws to have payments and credits applied to the credit
card accounts promptly, to receive prescribed notices and to require billing
errors to be resolved promptly. A Trust may be liable for certain violations of
consumer protection laws that apply to the Receivables, either as assignee from
the Transferor with respect to obligations arising before transfer of the
Receivables to the Trust or as a party directly responsible for obligations
arising after the transfer. In addition, a cardholder may be entitled to assert
such violations by way of set-off against his obligation to pay the amount of
Receivables owing. The Transferor has warranted and will warrant in the Pooling
and Servicing Agreement that all related Receivables have been and will be
created in compliance with the requirements of such laws. The Servicer has also
agreed in the Pooling and Servicing Agreement to indemnify the Trust, among
other things, for any liability arising from such violations caused by the
Servicer. For a discussion of the Trust's rights arising from the breach of
these warranties, see "Description of the Securities--Representations and
Warranties."

   Various proposed laws and amendments to existing laws have from time to time
been introduced in Congress and certain state and local legislatures that, if
enacted, would further regulate the credit card industry, certain of which
would, among other things, impose a ceiling on the rate at which a financial
institution may assess finance charges and fees on credit card accounts that
would be substantially below the rates of the finance charges and fees the Bank
currently assesses on its accounts. The potential effect of any legislation
which limits the amount of finance charges and fees that may be charged on
credit cards could be to reduce the portfolio yield on the Accounts. If such
portfolio yield is reduced, a Pay Out Event may occur, and the Early
Amortization Period would commence.

   Application of federal and state bankruptcy and debtor relief laws would
affect the interests of the Securityholders if such laws result in any
Receivables of the Trust being written off as uncollectible when the amount
available under any Enhancement is equal to zero. See "Description of the
Securities--Defaulted Receivables; Dilution."

Industry Litigation

   In October 1998, the United States Department of Justice (the "DOJ") filed
an antitrust lawsuit in Federal court in Manhattan against VISA USA,
Incorporated ("VISA") and MasterCard International Inc. ("MasterCard
International") alleging that the two credit card associations restrain
competition and limit consumer choice. The DOJ in such lawsuit challenges,
among other things, the control of both VISA and MasterCard International by
the same set of banks, as well as the rules adopted by the two associations
prohibiting members from offering credit cards of competitors. In public
statements, both VISA and MasterCard International have contested the DOJ's
allegations. The Bank is unable to predict what the effect of such lawsuit may
ultimately be on the Bank's credit card business. A final adverse decision
against VISA and MasterCard International, or a similar settlement with the DOJ
by the two associations, could result in changes in the current associations
and may result in adverse consequences for members of the two associations,
such as the Bank.

Claims and Defenses of Obligors Against the Trust

   The UCC provides that (a) unless an Obligor has made an enforceable
agreement not to assert defenses or claims arising out of a transaction, the
rights of the Trust, as assignee, are subject to all the terms of the Contract
between the Credit Card Originator and such Obligor and any defense or claim
arising therefrom, to rights of set-off and to any other defense or claim of
such Obligor against the Credit Card Originator that accrues before such
Obligor receives notification of the assignment and (b) any such Obligor is
authorized to continue to pay the Credit Card Originator until (i) the Obligor
receives notification, reasonably identifying the rights assigned, that the
amount due or to become due has been assigned and that payment is to be made to
the

                                       51
<PAGE>

Trustee or successor Servicer and (ii) if requested by the Obligors, the
Trustee or successor Servicer has furnished reasonable proof of assignment. No
such agreement not to assert defenses has been entered into and no notice of
the assignment of the Receivables to the Trust will be sent to the Obligors on
the Accounts in connection with the transfer of the Receivables to the Trust.

                               Income Tax Matters

General

   The following is a discussion of material federal income tax consequences
relating to the investment in a security offered hereunder. Additional federal
income tax considerations relevant to a particular series may be set forth in
the related prospectus supplement. This discussion is based on current law,
which is subject to changes that could prospectively or retroactively modify or
adversely affect the tax consequences summarized below. The discussion does not
address all of the tax consequences relevant to a particular security Owner in
light of that security Owner's circumstances, and some security Owners may be
subject to special tax rules and limitations not discussed below. Each
prospective security Owner is urged to consult its own tax adviser in
determining the federal, state, local and foreign income and any other tax
consequences of the purchase, ownership and disposition of a security.

   For purposes of this discussion, "U.S. person" means a citizen or resident
of the United States, a corporation or partnership organized in or under the
laws of the United States, any state thereof, or any political subdivision of
either (including the District of Columbia), or an estate or trust the income
of which is includible in gross income for U.S. federal income tax purposes
regardless of its source. The term "U.S. security Owner" means any U.S. person
and any other person to the extent that the income attributable to its interest
in a security is effectively connected with that person's conduct of a U.S.
trade or business.

Treatment of the Securities as Debt

   Except as provided in the related Supplement, the Transferor expresses in
the Pooling and Servicing Agreement the intent that for federal, state and
local income and franchise tax purposes, the Securities will be debt secured by
the Receivables. Except as provided in the related Supplement, the Transferor,
by entering into the Pooling and Servicing Agreement, and each investor, by the
acceptance of a beneficial interest in a Security, will agree to treat the
Securities as debt for federal, state and local income and franchise tax
purposes. However, because different criteria are used in determining the non-
tax accounting treatment of the transaction, except as provided in the related
Supplement, the Transferor will treat the Pooling and Servicing Agreement and
related Supplement, for financial accounting purposes and certain other non-tax
purposes, as causing a transfer of an ownership interest in the Receivables and
not as creating a debt obligation.

   A basic premise of federal income tax law is that the economic substance of
a transaction generally determines its tax consequences. The form of a
transaction, while a relevant factor, is not conclusive evidence of its
economic substance. In appropriate circumstances, the courts have allowed
taxpayers as well as the Internal Revenue Service to treat a transaction in
accordance with its economic substance, as determined under federal income tax
law, even though the participants in the transaction have characterized it
differently for non-tax purposes.

   The determination of whether the economic substance of a transfer of an
interest in property is a sale or is instead a loan secured by the transferred
property has been made by the Internal Revenue Service and the courts on the
basis of numerous factors designed to determine whether the transferor has
relinquished (and the transferee has obtained) substantial incidents of
ownership in the property. Among those factors, the primary ones examined are
whether the purchaser has the opportunity to gain if the property increases in
value, and has the risk of loss if the property decreases in value. Except to
the extent otherwise specified in the related Prospectus Supplement, Orrick,
Herrington & Sutcliffe LLP, special federal income tax counsel to the

                                       52
<PAGE>

Transferor, is of the opinion that, under current law as in effect on the
Series closing date, although no transaction closely comparable to that
contemplated herein has been the subject of any Treasury regulation, revenue
ruling or judicial decision, for federal income tax purposes the Securities
offered hereunder will not constitute an ownership interest in the Receivables
but will properly be characterized as debt. Except where indicated to the
contrary, the following discussion assumes that the Securities offered
hereunder are debt for federal income tax purposes.

Treatment of the Trust

   General. The Pooling and Servicing Agreement permits the issuance of
Securities and certain other interests (including any Collateral Interest) in
the Trust, each of which may be treated for federal income tax purposes either
as debt or as equity interests in the Trust. If all of the Securities and other
interests (other than the Exchangeable Transferor Security) in the Trust were
characterized as debt, the Trust might be characterized as a security
arrangement for debt collateralized by the Receivables and issued directly by
the Transferor (or other holder of the Exchangeable Transferor Security). Under
such a view, the Trust would be disregarded for federal income tax purposes.
Alternatively, if some of the Securities and other interests in the Trust were
characterized as equity, the Trust might be characterized as a separate entity
owning the Receivables, issuing its own debt, and jointly owned by the
Transferor or other holders of the Exchangeable Transferor Security and any
other holders of equity interests in the Trust. However, special federal income
tax counsel is of the opinion that, under the current law as in effect on the
date of issuance of a Series of Securities, any entity constituted by the Trust
will not be an association or publicly traded partnership taxable as a
corporation.

   Possible Treatment of the Trust as a Partnership or a Publicly Traded
Partnership. Although, as described above, special federal income tax counsel
is of the opinion that the Securities will properly be treated as debt for
federal income tax purposes and that the Trust will not be treated as an
association or publicly traded partnership taxable as a corporation, such
opinion does not bind the Internal Revenue Service and thus no assurance can be
given that such treatment will prevail. Further, such opinion is made with
respect to current law, which is subject to change. If the Internal Revenue
Service were to contend successfully that some or all of the Exchangeable
Transferor Security, the Securities or any other interests in the Trust
(including any Collateral Interest) were equity in the Trust for federal income
tax purposes, all or a portion of the Trust could be classified as a
partnership or as a publicly traded partnership taxable as a corporation for
such purposes. Because special federal income tax counsel is of the opinion
that the Securities will be characterized as debt for federal income tax
purposes and because any holder of an interest in a collateral interest will
agree to treat that interest as debt for such purposes, no attempt will be made
to comply with any tax reporting requirements that would apply as a result of
such alternative characterizations.

   If the Trust were treated in whole or in part as a partnership in which some
or all holders of interests in the publicly offered securities were partners,
that partnership could be classified as a publicly traded partnership, and so
could be taxable as a corporation. Further, applicable Treasury regulations
(the "publicly traded partnership regulations") could cause the Trust to
constitute a publicly traded partnership even if all holders of interests in
publicly offered securities are treated as holding debt. The publicly traded
partnership regulations generally apply to taxable years beginning after
December 31, 1995, and thus could affect the classification of presently
existing entities and the ongoing tax treatment of already completed
transactions. Although the publicly traded partnership regulations provide for
a 10-year grandfather period for a partnership actively engaged in an activity
before December 4, 1995, it is unclear whether the Trust would qualify for this
grandfather period. If the Trust were classified as a publicly traded
partnership, whether by reason of the treatment of publicly offered securities
as equity or by reason of the publicly traded partnership regulations, it would
avoid taxation as a corporation if its income was not derived in the conduct of
a "financial business;" however, whether the income of the Trust would be so
classified is unclear.

   Under the Internal Revenue Code of 1986, as amended (the "Code") and the
publicly traded partnership regulations, a partnership will be classified as a
publicly traded partnership if equity interests therein are traded

                                       53
<PAGE>

on an "established securities market," or are "readily tradable" on a
"secondary market" or its "substantial equivalent." The Transferor intends to
take measures designed to reduce the risk that the Trust could be classified as
a publicly traded partnership by reason of interests in the Trust other than
the publicly traded securities. Although the Transferor expects such measures
will ultimately be successful, certain of the actions that may be necessary for
avoiding the treatment of such interests as "readily tradable" on a "secondary
market" or its "substantial equivalent" are not fully within the control of the
Transferor. As a result, there can be no assurance that the measures the
Transferor intends to take will in all circumstances be sufficient to prevent
the Trust from being classified as a publicly traded partnership under the
publicly traded partnership regulations.

   If the Trust were treated as a partnership other than a publicly traded
partnership taxable as a corporation, that partnership would not be subject to
federal income tax. Rather, each item of income, gain, loss and deduction of
the partnership generated through the ownership of the related Receivables
would be taken into account directly in computing taxable income of the
Transferor (or the holder of the Exchangeable Transferor Security) and any
Security Owners treated as partners in accordance with their respective
partnership interests therein. The amounts and timing of income reportable by
any Security Owners treated as partners would likely differ from that
reportable by such Security Owners had they been treated as owning debt. In
addition, if the Trust were treated in whole or in part as a partnership other
than a publicly traded partnership, income derived from the partnership by any
Security Owner that is a pension fund or other tax-exempt entity may be treated
as unrelated business taxable income. Partnership characterization also may
have adverse state and local income or franchise tax consequences for a
Security Owner. If the Trust were treated in whole or in part as a partnership
and the number of holders of interests in the publicly offered securities and
other interests in the Trust treated as partners equaled or exceeded 100, the
Transferor may cause the Trust to elect to be an "electing large partnership."
The consequence of such election to investors could include the determination
of certain tax items at the partnership level and the disallowance of otherwise
allowable deductions. No representation is made as to whether such election
will be made.

   If the arrangement created by the Pooling and Servicing Agreement were
treated in whole or in part as a publicly traded partnership taxable as a
corporation, that entity would be subject to federal income tax at corporate
tax rates on its taxable income generated by ownership of the Receivables. That
tax could result in reduced distributions to Security Owners. No distributions
from the Trust would be deductible in computing the taxable income of the
corporation, except to the extent that any Securities were treated as debt of
the corporation and distributions to the related Security Owners were treated
as payments of interest thereon. In addition, distributions to Security Owners
not treated as holding debt would be dividend income to the extent of the
current and accumulated earnings and profits of the corporation (and security
owners may not be entitled to any dividends received deduction in respect of
such income).

Treatment of the Trust as a FASIT

   The Code generally provides that certain arrangements similar to the Trust
may elect to be treated as a new type of entity for federal income tax purposes
called a "financial asset securitization investment Trust" or "FASIT." Under
the FASIT provisions of the Code, a FASIT will generally avoid federal income
taxation and could issue securities substantially similar to the Securities,
and those securities would be treated as debt for federal income tax purposes.
Upon satisfying certain conditions, the Transferor will be permitted to amend
the Pooling and Servicing Agreement and any Supplement in order to enable all
or a portion of the Trust to qualify as a FASIT and to permit a FASIT election
to be made with respect thereto, and to make such modifications to the Pooling
and Servicing Agreement and any Supplement as may be permitted by reason of the
making of such election. See "Description of the Securities--Amendments" in
this prospectus. However, there can be no assurance that the Transferor will or
will not cause any permissible FASIT election to be made with respect to the
Trust or amend the Pooling and Servicing Agreement or any Supplement in
connection with any election. Further, although the Transferor is required to
deliver a Tax Opinion with respect to any such election, such election and any
related amendments to the Pooling and Servicing Agreement and any Supplement
may have

                                       54
<PAGE>

tax and non-tax consequences to Security Owners. Accordingly, prospective
Security Owners should consult their tax advisors with regard to the effects of
any such election and permitted related amendments on them in their particular
circumstances.

Taxation of Interest Income of U.S. Security Owners

   General. Stated interest on a beneficial interest in a Security will be
includible in gross income in accordance with a U.S. Security Owner's method of
accounting.

   Original Issue Discount. If the Securities are issued with original issue
discount, the provisions of sections 1271 through 1273 and 1275 of the Code
will apply to the Securities. Under those provisions, a U.S. Security Owner
(including a cash basis holder) generally would be required to accrue the
original issue discount on its interest in a Security in income for federal
income tax purposes on a constant yield basis, resulting in the inclusion of
original issue discount in income somewhat in advance of the receipt of cash
attributable to that income. In general, a security will be treated as having
original issue discount to the extent that its "stated redemption price"
exceeds its "issue price," if such excess equals or exceeds 0.25 percent
multiplied by the weighted average life of the security (determined by taking
into account only the number of complete years following issuance until payment
is made for any partial principal payments). Under section 1272(a)(6) of the
Code, special provisions apply to debt instruments on which payments may be
accelerated due to prepayments of other obligations securing those debt
instruments. However, no regulations have been issued interpreting those
provisions, and the manner in which those provisions would apply to the
Securities is unclear. Additionally, the Internal Revenue Service could take
the position based on Treasury regulations that none of the interest payable on
a security is "unconditionally payable" and hence that all of such interest
should be included in the security's stated redemption price at maturity. If
sustained, such treatment should not significantly affect the tax liability of
most Security Owners, but prospective U.S. Security Owners should consult their
own tax advisers concerning the impact to them in their particular
circumstances.

   Market Discount. A U.S. Security Owner who purchases an interest in a
Security at a discount that exceeds any unamortized original issue discount may
be subject to the "market discount" rules of sections 1276 through 1278 of the
Code. These rules provide, in part, that gain on the sale or other disposition
of a security and partial principal payments on a security are treated as
ordinary income to the extent of accrued market discount. The market discount
rules also provide for deferral of interest deductions with respect to debt
incurred to purchase or carry a security that has market discount.

   Market Premium. A U.S. Security Owner who purchases an interest in a
Security at a premium may elect to offset the premium against interest income
over the remaining term of the Security in accordance with the provisions of
section 171 of the Code.

Sale or Exchange of Securities

   Upon a disposition of an interest in a Security, a U.S. Security Owner
generally will recognize gain or loss equal to the difference between the
amount realized on the disposition and the U.S. Security Owner's adjusted basis
in its interest in the Security. A taxable exchange of a Security could also
occur as a result of the Transferor's substitution of money or investments for
Receivables. See "Description of the Securities--Defeasance" in this
prospectus. The adjusted basis in the interest in the Security will equal its
cost, increased by any OID or market discount includible in income with respect
to the interest in the Security prior to its sale and reduced by any principal
payments previously received with respect to the interest in the Security and
any amortized premium. Subject to the market discount rules, gain or loss will
be capital gain or loss if the interest in the Security was held as a capital
asset. Capital losses generally may be used only to offset capital gains.

                                       55
<PAGE>

Foreign Security Owners

   In general, a Security Owner who, as to the United States, is a non resident
alien individual or a foreign corporation (a "Foreign Person"), generally will
not be subject to U.S. federal income tax on interest (including original issue
discount) on a beneficial interest in a Security unless (i) the Foreign Person
actually or constructively owns 10 percent or more of the total combined voting
power of all classes of stock of the Transferor (or of a profits or capital
interest of the Trust if characterized as a partnership), (ii) the Foreign
Person is a controlled foreign corporation that is related to the Transferor
(or the Trust if treated as a partnership) through stock ownership, (iii) the
Foreign Person is a bank receiving interest described in Code section
881(c)(3)(A), (iv) such interest is contingent interest described in Code
section 871(h)(4), or (v) the Foreign Person bears certain relationships to any
holder of either the Exchangeable Transferor Security other than the Transferor
or any other interest in the Trust not properly characterized as debt. To
qualify for the exemption from taxation, the last U.S. person in the chain of
payment prior to payment to a Foreign Person (the "Withholding Agent") must
have received (in the year in which a payment of interest or principal occurs
or in either of the two preceding years) a statement that (i) is signed by the
Foreign Person under penalties of perjury, (ii) certifies that the Foreign
Person is not a U.S. person and (iii) provides the name, address of, and
certain additional information concerning the Foreign Person. The statement may
generally be made on an Internal Revenue Service form W-8BEN or substantially
similar substitute form, and the Foreign Person must inform the Withholding
Agent of any change in the information on the statement within 30 days of the
change. If a security is held through a securities clearing organization or
certain other financial institutions, the organization or institution may
provide a signed statement to the Withholding Agent. However, in that case, the
signed statement generally must be accompanied by a form W-8BEN or substitute
form provided by the Foreign Person to the organization or institution holding
the Security on behalf of the Foreign Person. The U.S. Treasury Department
recently issued final Treasury regulations which will revise some of the
foregoing procedures whereby a non-U.S. Security Owner may establish an
exemption from withholding generally beginning January 1, 2001; non-U.S.
Security Owners should consult their tax advisors concerning the impact to
them, if any, of such revised procedures.

   Generally, any gain or income realized by a Foreign Person upon retirement
or disposition of an interest in a Security will not be subject to U.S. federal
income tax, provided that (i) in the case of a Security Owner that is an
individual, such Security Owner is not present in the United States for 183
days or more during the taxable year in which such retirement or disposition
occurs and (ii) in the case of gain representing accrued interest, the
conditions described in the preceding paragraph for exemption from withholding
are satisfied. Certain exceptions may be applicable, and an individual Foreign
Person should consult a tax adviser.

   If the Securities were treated as an interest in a partnership, the
recharacterization could cause a non-U.S. Security Owner to be treated as
engaged in a trade or business in the United States. In that event, the non-
U.S. Security Owner would be required to file a federal income tax return and,
in general, would be subject to U.S. federal income tax (including the branch
profits tax) on its net income from the partnership. Further, certain
withholding obligations apply with respect to income allocable or distributions
made to a foreign partner. That withholding may be at a rate as high as 39.6
percent. If some or all of the Securities were treated as stock in a
corporation, any related dividend distributions to a non-U.S. Security Owner
generally would be subject to withholding of tax at the rate of 30 percent,
unless that rate were reduced by an applicable tax treaty.

Backup Withholding and Information Reporting

   Payments of principal and interest, as well as payments of proceeds from the
sale, retirement or other disposition of a security, may be subject to "backup
withholding" tax under the Code at a rate of 31% if a recipient of such
payments fails to furnish to the payor certain identifying information. Any
amounts deducted and withheld would be allowed as a credit against such
recipient's United States federal income tax, provided appropriate proof is
provided under rules established by the IRS. Furthermore, certain penalties may
be imposed by the IRS on a recipient of payments that is required to supply
information but that does not do so in the proper manner. Backup withholding
will not apply with respect to payments made to certain exempt

                                       56
<PAGE>

recipients, such as corporations and financial institutions. Information may
also be required to be provided to the IRS concerning payments, unless an
exemption applies. Security Owners should consult their tax advisors regarding
their qualification for exemption from backup withholding and information
reporting and the procedure for obtaining such an exemption.

State And Local Taxation

   The discussion above does not address the taxation of the Trust or the tax
consequences of the purchase, ownership or disposition of an interest in the
Securities under any state or local tax law. Each investor should consult its
own tax adviser regarding state and local tax consequences.

                              ERISA Considerations

   The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose certain requirements on those employee benefit plans to
which they apply ("Plans") and on those persons who are fiduciaries with
respect to such Plans. In accordance with ERISA's general fiduciary standards,
before investing in Securities, a Plan fiduciary should determine whether such
an investment (a) is permitted under the governing Plan instruments; (b) is
appropriate for the Plan in view of its overall investment policy and the
composition and diversification of its portfolio; and (c) is prudent
considering the factors discussed in this Prospectus.

   Section 406 of ERISA and Section 4975 of the Code prohibit certain
transactions involving the assets of a Plan and persons who have certain
specified relationships to the Plan ("parties in interest" within the meaning
of ERISA or "disqualified persons" within the meaning of the Code ("Parties in
Interest")). Prohibited transactions may generate excise taxes and other
liabilities. Thus, a Plan fiduciary considering an investment in the Securities
should also consider whether such an investment might constitute or give rise
to a prohibited transaction under ERISA or Section 4975 of the Code.

   For example, regardless of whether the Trust assets are deemed to be "plan
assets" of Plans that are Security Owners (as discussed below), the purchase of
Securities by a Plan with respect to which the Transferor, the Trustee or any
underwriters, or any of their affiliates, is a Party in Interest could result
in a prohibited transaction under ERISA or Section 4975 of the Code unless an
exemption is applicable. Accordingly, fiduciaries of a Plan with respect to
which the Transferor, the Trustee or any underwriter, or any of their
affiliates, is a Party in Interest should consult their own counsel concerning
the propriety of the investment prior to making the purchase.

   Certain transactions involved in the operation of the Trust might also be
deemed to result in prohibited transactions under ERISA and Section 4975 of the
Code, if any Trust assets were deemed to be assets of an investing Plan. The
U.S. Department of Labor (the "DOL") has issued a regulation (the "Plan Asset
Regulation") concerning whether or not a Plan's assets would be deemed to
include an interest in the underlying assets of an entity (such as the Trust)
for purposes of the reporting and disclosure and fiduciary responsibility
provisions of ERISA. If the Trust assets are deemed to be "plan assets" of an
investing Plan, any person who is a "fiduciary" with respect to Trust assets
will be a fiduciary of the investing Plan, thus increasing the scope of
activities which could be considered prohibited transactions under ERISA and
Section 4975 of the Code. If Plans invest in the Trust, the Trust could be
deemed to hold "plan assets" unless one of the exceptions contained in the Plan
Asset Regulation applies to the Trust.

   The Plan Asset Regulation contains an exception which provides that, if a
Plan acquires a "publicly-offered security," the issuer of the security is not
deemed to hold "plan assets" solely by reason of such acquisition. A publicly-
offered security is a security that is (i) freely transferable, (ii) part of a
class of securities that is owned by 100 or more investors who are independent
of the issuer and of one another, and (iii) either (A) part of a class of
securities registered under Section 12(b) or 12(g) of the Exchange Act, or (B)

                                       57
<PAGE>

sold to the Plan as part of an offering of securities to the public pursuant to
an effective registration statement under the Securities Act and the class of
securities of which such security is a part is registered under the Exchange
Act within 120 days (or such later time as may be allowed by the SEC) after the
end of the fiscal year of the issuer during which the offering of such
securities to the public occurred. Although it is anticipated that the
conditions of this exception may be met with respect to certain Classes of
Securities, no assurance can be given, and no monitoring or other measures will
be taken to ensure that the exception will be met with respect to any such
Class.

   The Regulation also states that an entity's assets will not be deemed to be
"plan assets" if equity participation in the entity by "benefit plan investors"
(e.g., employee benefit plans (as defined in Section 3(3) of ERISA), whether or
not subject to ERISA, plans described in Section 4975 of the Code, and any
entity whose underlying assets include plan assets by reason of any such plan's
investment in the entity) is not "significant." Equity participation in an
entity by benefit plan investors is not significant on any date if, immediately
after the most recent acquisition of any equity interests in the entity, less
than 25% of the value of each class of equity interests in the entity
(excluding the value of any equity interests held by the Transferor, the
Trustee or any underwriter, or any of their affiliates) is held by benefit plan
investors. No assurance can be given as to whether the value of any class of
equity interests in the Trust held by benefit plan investors will be less than
25%, or whether the value will remain below 25%.

   If interests in the Securities of a Series fail to meet the criteria of
publicly-offered securities and investment by benefit plan investors becomes
significant and the Trust's assets are deemed to include "plan assets" of Plans
that are Securityholders, transactions involving the Trust and Parties in
Interest with respect to such plans might be prohibited under Section 406 of
ERISA and Section 4975 of the Code. In addition, the Transferor, the Trustee or
any underwriter of such Series may be considered to be a Party in Interest or a
fiduciary with respect to an investing Plan. Accordingly, a Plan's investment
in Securities may result in a prohibited transaction under ERISA and Section
4975 of the Code. Thus, for example, if a Plan participant is a cardholder of
one of the Accounts, under DOL interpretations the purchase of interests in
Securities by such Plan could constitute a prohibited transaction. Such
transactions may, however, be subject to statutory or administrative exemptions
from the penalties normally associated with prohibited transactions. Five class
exemptions issued by DOL that could apply in such event are DOL Prohibited
Transaction Exemption ("PTE") 84-14 (Class Exemption for Plan Asset
Transactions Determined by Independent Qualified Professional Asset Managers),
91-38 (Class Exemption for Certain Transactions Involving Bank Collective
Investment Funds), 90-1 (Class Exemption for Certain Transactions Involving
Insurance Company Pooled Separate Accounts), 95-60 (Class Exemption for Certain
Transactions Involving Insurance Company General Accounts) and 96-23 (Class
Exemption for Plan Asset Transactions Determined by In-House Asset Managers).
There is no assurance that these exemptions, even if all of the conditions
specified therein are satisfied, or any other exemption will apply to all
transactions involving the Trust's assets.

   In light of the foregoing, Plan fiduciaries considering the purchase of
interests in securities of any series with "plan assets" of any Plan should
consult their own counsel as to whether the assets of the Trust would be
considered "plan assets," and whether, under ERISA's general fiduciary
standards of investment prudence and diversification, an investment in
Securities of any Series is appropriate for the Plan taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio. In addition, Plan fiduciaries should consider the
consequences that would apply if the Trust's assets were considered "plan
assets," the applicability of exemptive relief from the prohibited transaction
rules and whether all conditions for such exemptive relief would be satisfied.

   In particular, insurance companies considering the purchase of Securities of
any Series should consult their own employee benefits counsel or other
appropriate counsel with respect to the United States Supreme Court's decision
in John Hancock Mutual Life Insurance Co. v. Harris Trust & Savings Bank, 510
U.S. 86 (1993) ("John Hancock"). In John Hancock, the Supreme Court held that
assets held in an insurance company's general account may be deemed to be "plan
assets" of Plans that were issued policies supported by such

                                       58
<PAGE>

general account under certain circumstances; however, the Small Business Job
Protection Act of 1996 added a new Section 401(c) of ERISA relating to the
status of the assets of insurance company general accounts under ERISA and
Section 4975 of the Code. Section 401(c) provides that assets underlying
general account policies issued before December 31, 1998 will not be considered
"plan assets" to the extent criteria set forth in DOL regulations are
satisfied. Section 401(c) also requires the DOL to issue regulations
establishing such criteria. On January 5, 2000, the DOL published final
regulations (the "General Account Regulations") for this purpose. The General
Account Regulations provide that when a Plan acquires a transition policy
issued by an insurance company on or before December 31, 1998, which is
supported by assets of the insurance company's general account, the Plan's
assets will include the policy but not the underlying assets of the general
account to the extent the requirements set forth in the General Account
Regulations are satisfied. The General Account Regulations also require an
independent fiduciary who has the authority to manage the plan's assets to
expressly authorize the acquisition of such a transition policy. The General
Account Regulations do not apply to any general account policies issued after
December 31, 1998. Accordingly, insurance company general account investors
should analyze whether John Hancock, Section 401(c) and the General Account
Regulations may have an impact with respect to their purchase of the Securities
of any Series.

                              Plan of Distribution

   The Transferor may sell Securities (a) through underwriters or dealers, (b)
directly to one or more purchasers, or (c) through agents. The related
Prospectus Supplement will set forth the terms of the offering of any
Securities offered hereby, including, without limitation, the names of any
underwriters, the purchase price of such Securities and the proceeds to the
Transferor from such sale, any underwriting discounts and other items
constituting underwriters' compensation, any initial public offering price and
any discounts or concessions allowed or reallowed or paid to dealers.

   If underwriters are used in a sale of any Securities of a Series offered
hereby, such Securities will be acquired by the underwriters for their own
account and may be resold from time to time in one or more transactions,
including negotiated transactions, at a fixed public offering price or at
varying prices to be determined at the time of sale or at the time of
commitment therefor. Such Securities may be offered to the public either
through underwriting syndicates represented by managing underwriters or by
underwriters without a syndicate. Unless otherwise set forth in the related
Prospectus Supplement, the obligations of the underwriters to purchase such
Securities will be subject to certain conditions precedent, and the
underwriters will be obligated to purchase all of such Securities if any of
such Securities are purchased. Any initial public offering price and any
discounts or concessions allowed or reallowed or paid to dealers may be changed
from time to time.

   Securities may also be sold directly by the Transferor or through agents
designated by the Transferor from time to time. Any agent involved in the offer
or sale of Securities will be named, and any commissions payable by the
Transferor to such agent will be set forth, in the related Prospectus
Supplement. Unless otherwise indicated in the related Prospectus Supplement,
any such agent will act on a best efforts basis for the period of its
appointment.

   Any underwriters, agents or dealers participating in the distribution of
Securities may be deemed to be underwriters, and any discounts or commissions
received by them on the sale or resale of Securities may be deemed to be
underwriting discounts and commissions, under the Securities Act. Agents and
underwriters may be entitled under agreements entered into with the Transferor
to indemnification by the Transferor against certain civil liabilities,
including liabilities under the Securities Act, or to contribution with respect
to payments that the agents or underwriters may be required to make in respect
thereof. Agents and underwriters may be affiliates or customers of, engage in
transactions with, or perform services for, the Transferor or its affiliates in
the ordinary course of business.

   Each underwriting agreement will provide that the Transferor will indemnify
the related underwriters against certain liabilities, including liabilities
under the Securities Act of 1933, as amended.

                                       59
<PAGE>

                                 Legal Matters

   Certain legal matters relating to the issuance of the Securities will be
passed upon for Metris, the Transferor and Direct Merchants Bank by Orrick,
Herrington & Sutcliffe LLP, Washington, D.C. Certain legal matters relating to
the issuance of the Securities under the laws of the State of Delaware will be
passed upon for Metris, the Transferor and Direct Merchants Bank by Richards,
Layton & Finger, P.A., Wilmington, Delaware. Certain legal matters relating to
the issuance of the Securities will be passed upon for the underwriters by
Skadden, Arps, Slate, Meagher & Flom LLP, New York, New York. Skadden, Arps,
Slate, Meager & Flom LLP from time to time performs legal services for Metris
Companies Inc. and its affiliates.

                           Reports to Securityholders

   Unless and until Definitive Securities are issued, monthly and annual
reports, containing information concerning the Trust and prepared by the
Servicer, will be sent on behalf of the Trust to Cede & Co. as nominee of DTC
and registered holder of the related Securities, pursuant to the Pooling and
Servicing Agreement. See "Description of the Securities--Book-Entry
Registration," "--Reports to Securityholders" and "--Evidence as to
Compliance." Such reports will not constitute financial statements prepared in
accordance with generally accepted accounting principles. The Servicer does not
intend to send any financial reports of Metris Receivables, Inc. or Direct
Merchants Bank to Securityholders or to the Security Owners. The Servicer will
file with the SEC such periodic reports with respect to each Trust as are
required under the Exchange Act and the rules and regulations of the SEC
thereunder.

                               Other Information

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

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

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

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

             Cautionary Notice Regarding Forward-looking Statements

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


                                       60
<PAGE>

                      Where You Can Find More Information

   We filed a registration statement relating to the Securities with the SEC.
This Prospectus is part of the registration statement, but the registration
statement includes additional information.

   The Servicer will file with the SEC all required annual, monthly and special
SEC reports and other information about each Trust.

   You may read and copy any reports, statements or other information we file
at the SEC's public reference room at 450 Fifth Street, N.W., Washington, D.C.
20549. You can request copies of these documents, upon payment of a duplicating
fee, by writing to the SEC. Please call the SEC at (800) SEC-0330 for further
information on the operation of the public reference rooms. Our SEC filings are
also available to the public on the SEC Internet site (http://www.sec.gov).

   The SEC allows us to "incorporate by reference" information we file with it,
which means that we can disclose important information to you by referring you
to those documents. The information incorporated by reference is considered to
be part of this Prospectus. Information that we file later with the SEC will
automatically update the information in this Prospectus. In all cases, you
should rely on the later information over different information included in
this Prospectus or the Prospectus Supplement. We incorporate by reference any
future annual, monthly and special SEC reports and proxy materials filed by or
on behalf of the Trust until we terminate our offering of the Securities.

   As a recipient of this Prospectus, you may request a copy of any document we
incorporate by reference, except exhibits to the documents (unless the exhibits
are specifically incorporated by reference), at no cost, by writing or calling
us at: Metris Receivables, Inc., 600 South Highway 169, Suite 300, St. Louis
Park, Minnesota 55426, (612) 417-5645.

                                       61
<PAGE>

                         Index of Terms for Prospectus


<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                       -----
<S>                                                                        <C>
Accounts..................................................................     4
Accumulation Period.......................................................    18
Addition Date.............................................................    26
Additional Accounts.......................................................    26
Adjustment Payment........................................................    34
Amendment Closing Date....................................................    26
Amortization Period.......................................................     9
Approved Account..........................................................    26
Assignment................................................................    27
Automatic Additional Accounts.............................................    25
Bank......................................................................     4
Bank Purchase Agreement...................................................     8
Bankruptcy Code...........................................................    29
Cash Collateral Account...................................................    43
Cash Collateral Guaranty..................................................    43
Cash Equivalents..........................................................    29
Change of Control.........................................................     9
Class.....................................................................    11
Clearstream...............................................................    14
Clearstream Customers.....................................................    14
Code......................................................................    53
Collateral Interest.......................................................    43
Collateralized Trust Obligations..........................................    42
Collection Account........................................................    28
Collections...............................................................     8
Contract..................................................................    25
Controlled Accumulation Amount............................................    18
Controlled Amortization Amount............................................    17
Controlled Amortization Period............................................    17
Controlled Deposit Amount.................................................    18
Controlled Distribution Amount............................................    17
Cooperative...............................................................    14
Credit and Collection Policy..............................................    28
Credit Card Originator....................................................    25
Default Recognition Date..................................................    33
Default Recognition Percentage............................................    33
Defaulted Account.........................................................    33
Defaulted Receivable......................................................    33
Defeased Series...........................................................    34
Definitive Securities.....................................................    15
Depositaries..............................................................    12
Depository................................................................    11
Determination Date........................................................    22
Dilution..................................................................    34
Direct Merchants Bank.....................................................     4
Direct Merchants Bank Portfolio...........................................     4
Discount Option Receivables...............................................    19
Discount Percentage.......................................................    19
Distribution Account......................................................    28
Distribution Date.........................................................    16
DOJ.......................................................................    51
DOL.......................................................................    57
DTC....................................................................... A-I-1
DTC Participants..........................................................    12
</TABLE>
<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                      ------
<S>                                                                       <C>
Early Amortization Period................................................     18
Eligible Account.........................................................     24
Eligible Receivable......................................................     25
Enhancement..............................................................     42
Enhancement Invested Amount..............................................     42
Enhancement Percentage...................................................     30
ERISA....................................................................     57
Euroclear................................................................     14
Euroclear Operator.......................................................     14
Euroclear Participants...................................................     14
Euroclear System.........................................................     14
Excess Finance Charge Collections........................................     31
Excess Funding Account................................................... 28, 32
Exchange.................................................................     20
Exchange Act.............................................................     12
Exchangeable Transferor Security.........................................      4
Excluded Accounts........................................................     26
Expected Final Payment Date..............................................      8
External Prospects.......................................................      9
FCI......................................................................      9
FDIC.....................................................................     28
FDR......................................................................      4
FICO Score...............................................................      5
Finance Charge Collections...............................................      4
Finance Charge Receivables...............................................      7
Fingerhut................................................................      5
Fingerhut Database.......................................................      5
Fingerhut Scores.........................................................      5
Foreign Person...........................................................     56
Full Invested Amount.....................................................     33
Funding Period...........................................................     32
General Account Regulations..............................................     59
Global Securities........................................................  A-I-1
Indirect Participants....................................................     12
Initial Closing Date.....................................................     19
Insolvency Event.........................................................     36
Interest Accrual Period..................................................     23
Interest Funding Account................................................. 16, 28
Invested Amount..........................................................     10
Investment Company Act...................................................     23
Investor Charge-Off......................................................     34
Investor Percentage......................................................     30
Investor Securities......................................................     20
John Hancock.............................................................     59
L/C Bank.................................................................     43
Lee Company..............................................................      9
MasterCard International.................................................     51
Metris...................................................................      9
Metris Direct............................................................     10
MGT/EOC..................................................................     14
Minimum Aggregate Principal Receivables..................................     26
Minimum Transferor Interest..............................................     26
Minimum Transferor Percentage............................................     26
</TABLE>

                                       62
<PAGE>

<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                       -----
<S>                                                                        <C>
Monthly Period............................................................    16
Monthly Servicing Fee.....................................................    36
Moody's...................................................................    28
Notice Date...............................................................    26
Obligors..................................................................     7
Paired Series.............................................................    32
Participants..............................................................    12
Parties in Interest.......................................................    57
Pay by Date...............................................................     6
Pay Out Event.............................................................    35
Paying Agent..............................................................    29
Periodic Finance Charges..................................................     6
Permitted Lien............................................................    22
Plan Asset Regulation.....................................................    57
Plans.....................................................................    57
Pooling and Servicing Agreement...........................................     4
Pre-Funding Account.......................................................    33
Pre-Funding Amount........................................................    33
Principal Account.........................................................    28
Principal Amortization Period.............................................    17
Principal Collections.....................................................     4
Principal Funding Account.................................................    16
Principal Receivables.....................................................     8
Principal Shortfall.......................................................    31
Principal Terms...........................................................    21
Prospectus Supplement.....................................................     4
PTE.......................................................................    58
Purchase Agreement........................................................    20
Purchase Agreements....................................................... 8, 20
Purchase Termination Date.................................................    47
Qualified Institution.....................................................    28
Rating Agency.............................................................    48
Ratings Event.............................................................    26
Receivables...............................................................     4
Record Date...............................................................    11
Recoveries................................................................     7
Related Person............................................................    41
Relevant UCC State........................................................    25
Reserve Account...........................................................    44
Restart Date..............................................................    25
Retained Interest.........................................................    22
Retained Percentage.......................................................    36
</TABLE>
<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                      ------
<S>                                                                       <C>
Revolving Period..........................................................    17
SEC.......................................................................    12
Securities................................................................     4
Securities Act............................................................    21
Security Owner............................................................    11
Security Rate.............................................................    16
Securityholders...........................................................    15
Securityholders' Interest.................................................    10
Series....................................................................     4
Series C Preferred........................................................     9
Series Default Amount.....................................................    33
Service Transfer..........................................................    38
Servicer..................................................................     4
Servicer Default..........................................................    38
Shared Principal Collections..............................................    17
SIPC......................................................................    29
Spread Account............................................................    43
Standard & Poor's.........................................................    28
Supplement................................................................    10
Supplemental Accounts.....................................................    25
Supplemental Security.....................................................    22
Tax Opinion...............................................................    22
Termination Date..........................................................    35
Terms and Conditions......................................................    14
Transfer Agent and Registrar..............................................    15
Transfer Date.............................................................18, 30
Transferor................................................................     4
Transferor Amount.........................................................    11
Transferor Interest.......................................................    11
Trigger Event.............................................................    36
Trust.....................................................................     4
Trust Accounts............................................................    28
Trust Portfolio...........................................................    20
Trustee...................................................................     4
UCC.......................................................................    48
Utah Bank.................................................................    10
Variable Funding Securities...............................................    11
Variable Funding Supplement...............................................    11
VISA......................................................................    51
Waiver Agreement..........................................................     9
Withholding Agent.........................................................    56
</TABLE>

                                       63
<PAGE>

                                                                         Annex I

                        Global Clearance, Settlement and
                          Tax Documentation Procedures

   Except in certain limited circumstances, the globally offered Metris Master
Trust Asset Backed Trust Securities (the "Global Securities"), will be
available only in book-entry form. Investors in the Global Securities may hold
such Global Securities through any of The Depository Trust Company ("DTC"),
Clearstream or Euroclear. The Global Securities will be tradeable as home
market instruments in both the European and U.S. domestic markets. Initial
settlement and all secondary trades will settle in same-day funds.

   Secondary market trading between investors holding Global Securities through
Clearstream and Euroclear will be conducted in the ordinary way in accordance
with their normal rules and operating procedures and in accordance with
conventional eurobond practice (i.e., seven calendar day settlement).

   Secondary market trading between investors holding Global Securities through
DTC will be conducted according to the rules and procedures applicable to U.S.
corporate debt obligations.

   Secondary cross-market trading between Clearstream or Euroclear and DTC
Participants holding Securities will be effected on a delivery-against-payment
basis through the respective Depositaries of Clearstream and Euroclear (in such
capacity) and as DTC Participants.

   Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless such holders meet certain requirements and
deliver appropriate U.S. tax documents to the securities clearing organizations
or their participants.

 Initial Settlement

   All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities
will be represented through financial institutions acting on their behalf as
direct and indirect Participants in DTC. As a result, Clearstream and Euroclear
will hold positions on behalf of their participants through their respective
Depositaries, which in turn will hold such positions in accounts as DTC
Participants.

   Investors electing to hold their Global Securities through Clearstream or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to
the securities custody accounts on the settlement date against payment in the
same-day funds.

 Secondary Market Trading

   Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

   Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to conventional
credit card security issues in same-day funds.

   Trading between Clearstream Customers and/or Euroclear
Participants. Secondary market trading between Clearstream Customers or
Euroclear Participants will be settled using the procedures applicable to
conventional eurobonds in same-day funds.

   Trading between DTC seller and Clearstream Customer or Euroclear
Participant. When Global Securities are to be transferred from the account of a
DTC Participant to the accounts of a Clearstream

                                     A-I-1
<PAGE>

Customer or a Euroclear Participant, the purchaser will send instructions to
Clearstream or Euroclear through a Clearstream Customer or Euroclear
Participant at least one business day prior to settlement. Clearstream or
Euroclear will instruct the respective Depositary, as the case may be, to
receive the Global Securities against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment
date to and excluding the settlement date, on the basis of actual days elapsed
and a 360 day year. Payment will then be made by the respective Depositary to
the DTC Participant's account against delivery of the Global Securities. After
settlement has been completed, the Global Securities will be credited to the
respective clearing system and by the clearing system, in accordance with its
usual procedures, to the Clearstream Customer's or Euroclear Participant's
account. The Global Securities credit will appear the next day (European time)
and the cash debit will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Clearstream or Euroclear cash
debit will be valued instead as of the actual settlement date.

   Clearstream Customers and Euroclear Participants will need to make available
to the respective clearing systems the funds necessary to process same-day
funds settlement. The most direct means of doing so is to pre-position funds
for settlement, either from cash on hand or existing lines of credit, as they
would for any settlement occurring within Clearstream or Euroclear. Under this
approach, they may take on credit exposure to Clearstream or Euroclear until
the Global Securities are credited to their accounts one day later.

   As an alternative, if Clearstream or Euroclear has extended a line of credit
to them, Clearstream Customers or Euroclear Participants can elect not to pre-
position funds and allow that credit line to be drawn upon the finance
settlement. Under this procedure, Clearstream Customers or Euroclear
Participants purchasing Global Securities would incur overdraft charges for one
day, assuming they cleared the overdraft when the Global Securities were
credited to their accounts. However, interest on the Global Securities would
accrue from the value date. Therefore, in many cases the investment income on
the Global Securities earned during that one-day period may substantially
reduce or offset the amount of such overdraft charges, although this result
will depend on each Clearstream Customer's or Euroclear Participant's
particular cost of funds.

   Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
the respective Depositary for the benefit of Clearstream Customers or Euroclear
Participants. The sale proceeds will be available to the DTC seller on the
settlement date. Thus, to the DTC Participant a cross-market transaction will
settle no differently than a trade between two DTC Participants.

   Trading between Clearstream or Euroclear seller and DTC purchaser. Due to
time zone differences in their favor, Clearstream Customers and Euroclear
Participants may employ their customary procedures for transactions in which
Global Securities are to be transferred by the respective clearing system,
through the respective Depositary, to a DTC Participant. The seller will send
instructions to Clearstream or Euroclear through a Clearstream Customer or
Euroclear Participant at least one business day prior to settlement. In these
cases, Clearstream or Euroclear will instruct their respective Depositary, as
appropriate, to deliver the bonds to the DTC Participant's account against
payment. Payment will include interest accrued on the Global Securities from
and including the last coupon payment date to and excluding the settlement date
on the basis of actual days elapsed and a 360 day year. The payment will then
be reflected in the account of the Clearstream Customer or Euroclear
Participant the following day, and receipt of the cash proceeds in the
Clearstream Customer's or Euroclear Participant's account would be back-valued
to the value date (which would be the preceding day, when settlement occurred
in New York). Should the Clearstream Customer or Euroclear Participant have a
line of credit with its respective clearing system and elect to be in debt in
anticipation of receipt of the sale proceeds in its account, the back-valuation
will extinguish any overdraft charges incurred over that one-day period. If
settlement is not completed on the intended value date (i.e., the trade fails),
receipt of the cash proceeds in the Clearstream Customer's or Euroclear
Participant's account would instead be valued as of the actual settlement date.

                                     A-I-2
<PAGE>

   Finally, day traders that use Clearstream or Euroclear and that purchase
Global Securities from DTC Participants for delivery to Clearstream Customers
or Euroclear Participants should note that these trades would automatically
fail on the sale side unless affirmative action were taken. At least three
techniques should be readily available to eliminate this potential problem:

     (a) borrowing through Clearstream or Euroclear for one day (until the
  purchase side of the day trade is reflected in their Clearstream or
  Euroclear accounts) in accordance with the clearing system's customary
  procedures;

     (b) borrowing the Global Securities in the U.S. from a DTC Participant
  no later than one day prior to settlement, which would give the Global
  Securities sufficient time to be reflected in their Clearstream or
  Euroclear account in order to settle the sale side of the trade; or

     (c) staggering the value dates for the buy and sell sides of the trade
  so that the value date for the purchase from the DTC Participant is at
  least one day prior to the value date for the sale to the Clearstream
  Customer or Euroclear Participant.

Certain U.S. Federal Income Tax Documentation Requirements

   A beneficial owner of Global Securities holding Securities through
Clearstream or Euroclear (or through DTC if the holder has an address outside
the U.S.) will be subject to the 30 percent U.S. withholding tax that generally
applies to payments of interest (including original issue discount) on
registered debt issued by U.S. Persons, unless (i) each clearing system, bank
or other financial institution that holds customers' securities in the ordinary
course of its trade or business in the chain of intermediaries between such
beneficial owner and the U.S. entity required to withhold tax complies with
applicable certification requirements and (ii) such beneficial owner takes
appropriate steps to obtain an exemption or reduced tax rate. See "Income Tax
Matters" in the prospectus for additional information.

                                     A-I-3
<PAGE>

                              PRINCIPAL OFFICE OF

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

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

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

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

                       Banque Generale du Luxembourg S.A.
                            50, Avenue J.F. Kennedy
                               L-2951 Luxembourg

                                 LISTING AGENT
                       Banque Generale du Luxembourg S.A.
                            50, Avenue J.F. Kennedy
                               L-2951 Luxembourg

                        LEGAL ADVISOR TO THE TRANSFEROR
                            as to United States Law
                       Orrick, Herrington & Sutcliffe LLP
                              3050 K Street, N.W.
                                   Suite 200
                             Washington, D.C. 20007

                       LEGAL ADVISOR TO THE UNDERWRITERS
                    Skadden, Arps, Slate, Meagher & Flom LLP
                                 4 Times Square
                            New York, New York 10036

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


                             Prospectus Supplement
                              Metris Master Trust
                                     Issuer

                                 Series 2000-1

                                  $447,514,000
                             Class A Floating Rate
                            Asset Backed Securities

                                  $67,956,000
                             Class B Floating Rate
                            Asset Backed Securities

                            Metris Receivables, Inc.
                                   Transferor

                                Direct Merchants
                     Credit Card Bank, National Association
                                    Servicer

                     Underwriters of the Class A securities

                             Chase Securities Inc.

                           Deutsche Banc Alex. Brown

                            Bear, Stearns & Co. Inc.

                               J.P. Morgan & Co.

                     Underwriters of the Class B securities

                             Chase Securities Inc.

                            Bear, Stearns & Co. Inc.

  You should rely only on the information contained or incorporated by
  reference in this prospectus supplement and the prospectus. We have
  not authorized anyone to provide you with different information.

  We are not offering these securities in any state where the offer is
  not permitted.

  We do not claim the accuracy of the information in this prospectus
  supplement and the prospectus as of any date other than the dates
  stated on their respective covers.

  Dealers will deliver a prospectus supplement and prospectus when
  acting as underwriters of these securities and with respect to their
  unsold allotments or subscriptions. In addition, all dealers selling
  these securities will deliver a prospectus supplement and prospectus
  until June 12, 2000.


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