METRIS MASTER TRUST
8-A12G, 2000-04-28
ASSET-BACKED SECURITIES
Previous: METRIS RECEIVABLES INC, 8-A12G, 2000-04-28
Next: PINNACLE DATA SYSTEMS INC, PRE 14A, 2000-04-28




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

                                    FORM 8-A

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

                               METRIS MASTER TRUST
                          (Issuer of the Certificates)

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

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

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

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

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

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

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

                       333-61343, 333-63931 and 333-76047

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

                                (Title of Class)

$500,000,000 Floating Rate Asset Backed Securities, Series 1999-1, Class A

                                (Title of Class)

$500,000,000 Floating Rate Asset Backed Securities, Series 1999-2, Class A


                 INFORMATION REQUIRED IN REGISTRATION STATEMENT

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

         The  description  of  the  $500,000,000   Floating  Rate  Asset  Backed
Securities,  Series  1999-1,  Class  A  set  forth  under  "Description  of  the
Securities"  and the tax  discussion set forth under "Income Tax Matters" in the
Prospectus  dated  June 22,  1999 and filed on June 30,  1999  pursuant  to Rule
424(b) under the  Securities  Act of 1933, as amended,  in  connection  with the
Registrants' Registration Statement on Form S-3 (No. 333-61343) are incorporated
herein by reference.

         The  description  of  the  $500,000,000   Floating  Rate  Asset  Backed
Securities,  Series  1999-2,  Class  A  set  forth  under  "Description  of  the
Securities"  and the tax  discussion set forth under "Income Tax Matters" in the
Prospectus  dated September 14, 1999 and filed on September  20,1999 pursuant to
Rule 424(b) under the Securities Exchange Act of 1933, as amended, in connection
with the  Registrants'  Registration  Statement on Form S-3 (No.  333-63931) are
incorporated by reference.

Item 2.  Exhibits.

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

Exhibit Number  Description of Exhibit

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

         4(b)     Series 1999-1 Supplement dated as of June 24, 1999

         4(c)     Series 1999-2 Supplement dated as of September 14, 1999


                                    SIGNATURE

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

Dated:   April 28, 2000

                                    METRIS RECEIVABLES, INC.


                                    By:   /s/ Paul Runice
                                          Paul Runice
                                          Sr. Vice President & Treasurer


                                    METRIS MASTER TRUST (Co Registrant)

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


                                          By:  /s/ Paul Runice
                                               Paul Runice
                                               Sr. Vice President & Treasurer



                                                                    Exhibit 4(b)
                            METRIS RECEIVABLES, INC.

                                   Transferor

            DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION

                                    Servicer

                                       and

                         THE BANK OF NEW YORK (DELAWARE)

                                     Trustee

                 on behalf of the Series 1999-1 Securityholders

                            SERIES 1999-1 SUPPLEMENT

                            Dated as of July 7, 1999

                                       to

              AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT

                            Dated as of July 30, 1998

                               METRIS MASTER TRUST

                     $500,000,000 Floating Rate Asset Backed
                       Securities, Series 1999-1, Class A

                            $49,450,550 Asset Backed
                       Securities, Series 1999-1, Class B


                            TABLE OF CONTENTS

SECTION 1.  Designation.......................................................1

SECTION 2.  Definitions.......................................................1

SECTION 3.  Reassignment Terms...............................................23

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

SECTION 4.  Delivery and Payment for the Series
            1999-1 Securities................................................27

SECTION 5.  Form of Delivery of Series 1999-1
            Securities; Denominations........................................28

SECTION 6.  Article IV of Agreement..........................................28

           ARTICLE IV RIGHTS OF SECURITYHOLDERS AND ALLOCATION
                    AND APPLICATION OF COLLECTIONS

         SECTION 4.4.   Rights of Securityholders............................28

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

         SECTION 4.6.   Determination of Interest for the
                        Series 1999-1 Securities.............................30

         SECTION 4.7.   Determination of Principal Amounts...................31

         SECTION 4.8.   Shared Principal Collections.........................31

         SECTION 4.9.   Application of Funds.................................32

         SECTION 4.10.  Coverage of Required Amount for the
                        Series 1999-1 Secruities.............................41

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

         SECTION 4.12.  Payment of Security Principal........................43

         SECTION 4.13.  Series Charge-Offs...................................45

         SECTION 4.14.  Redirected Principal Collections
                        For the Series 1999-1 Securities.....................46

         SECTION 4.15.  Determination of LIBOR...............................46

         SECTION 4.16.  Payment Reserve Account..............................47

         SECTION 4.17.  Principal Funding Account............................48

         SECTION 4.18.  Accumulation Period Reserve Account..................50

         SECTION 4.19.  Postponement of Accumulation Period..................52

         SECTION 4.20.  Defeasance...........................................52

SECTION 7.  Article V of the Agreement.......................................53

     ARTICLE V DISTRIBUTIONS AND REPORTS TO INVESTOR SECURITY HOLDERS

         SECTION 5.1    Distributions........................................53

         SECTION 5.2    Securityholders' Statement...........................55

SECTION 8.  Series 1999-1 Pay Out Events.....................................58

SECTION 9.  Series 1999-1 Termination .......................................60

SECTION 10. Legends; Transfer and Exchange;
            Restrictions on Transfer of Series 1999-1
            Securities.......................................................60

SECTION 11. The Policy.......................................................61

SECTION 12. Ratification of Agreement........................................63

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

SECTION 14. Counterparts.....................................................64

SECTION 15. GOVERNING LAW....................................................64

SECTION 16. Instructions in Writing..........................................64

SECTION 17. Amendment for FASIT Purposes.....................................64

SECTION 18. Paired Series....................................................65

SECTION 19. Third party Beneficiaries........................................65


EXHIBITS

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



                  SERIES  1999-1  SUPPLEMENT,  dated  as of July 7,  1999  (this
"Series  Supplement")  by and among  METRIS  RECEIVABLES,  INC.,  a  corporation
organized  and existing  under the laws of the State of Delaware,  as Transferor
(the "Transferor"),  DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION,  a
national banking  association  organized under the laws of the United States, as
Servicer  (the  "Servicer"),  and THE BANK OF NEW YORK  (DELAWARE),  a  Delaware
banking  corporation  organized  and  existing  under  the laws of the  State of
Delaware  as  trustee  (together  with its  successors  in trust  thereunder  as
provided in the Agreement  referred to below, the "Trustee"),  under the Amended
and  Restated  Pooling  and  Servicing  Agreement  dated as of July 30,  1998 as
amended,  supplemented or otherwise modified from time to time (the "Agreement")
among the Transferor, the Servicer and the Trustee.

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

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

SECTION 1. Designation.  There is hereby created a Series of Investor Securities
to be issued  pursuant to the Agreement  and this Series  Supplement to be known
generally as the "Series 1999-1  Securities." The Series 1999-1 Securities shall
be issued in two Classes,  which shall be  designated  generally as the Floating
Rate Asset Backed Securities, Series 1999-1, Class A (the "Class A Securities"),
and  the  Asset  Backed  Securities,  Series  1999-1,  Class  B  (the  "Class  B
Securities").


SECTION 2. Definitions. In the event that any term or provision contained herein
shall  conflict  with or be  inconsistent  with any  provision  contained in the
Agreement,  the terms and provisions of this Series Supplement shall govern with
respect to the Series  1999-1  Securities.  All Article,  Section or  subsection
references herein shall mean Articles, Sections or subsections of the Agreement,
as  amended or  supplemented  by this  Series  Supplement,  except as  otherwise
provided herein.  All capitalized terms not otherwise defined herein are defined
in the Agreement.  Each capitalized term defined herein shall relate only to the
Series 1999-1 Securities and no other Series of Securities issued by the Trust.

                  "Accumulation  Period" shall mean the period commencing at the
close of business on the last day of the May 2003  Monthly  Period or such later
date as is  determined  in  accordance  with Section 4.19 of the  Agreement  and
ending on the first to occur of (a) the  commencement of the Early  Amortization
Period and (b) the Series 1999-1 Termination Date.

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

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

                  "Accumulation  Period Reserve  Account" shall have the meaning
specified in subsection 4.18(a) of the Agreement.

                  "Accumulation   Shortfall"   shall  initially  mean  zero  and
thereafter   shall  mean,   with  respect  to  any  Monthly  Period  during  the
Accumulation  Period,  the excess, if any, of the Controlled  Deposit Amount for
the previous Monthly Period over the amount deposited into the Principal Funding
Account  pursuant to  subsection  4.12(a) of the  Agreement  with respect to the
Series 1999-1 Securities for the previous Monthly Period.

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

                  "Adjusted  Invested Amount" shall mean as of any Business Day,
(i) the Invested Amount minus (ii) the sum of the amounts then on deposit in the
Principal  Account  and the  Principal  Funding  Account  and the Series  1999-1
Percentage of the amount then on deposit in the Excess Funding Account.

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

                  "Amortization  Period" shall mean the period commencing on the
Amortization  Period  Commencement  Date and continuing  until the Series 1999-1
Termination Date.

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


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

                  "Available  Series 1999-1  Finance Charge  Collections"  shall
have the meaning specified in subsection 4.9(a) of the Agreement.

                  "Available  Series 1999-1 Principal  Collections"  shall mean,
with  respect to any  Monthly  Period,  or  portion  thereof  commencing  on the
Amortization  Period  Commencement  Date,  an amount  equal to the sum of (i) an
amount equal to the Fixed/Floating Percentage of all Principal Collections (less
the amount of Redirected  Principal  Collections)  received  during such Monthly
Period,  (ii) any amount on deposit in the Excess Funding  Account  allocated to
the Series 1999-1 Securities pursuant to subsection 4.9(d) of the Agreement with
respect to such period,  (iii) the sum of the aggregate  amount  allocated  with
respect to the Series  Default Amount with respect to such period and the Series
1999-1 Percentage of any unpaid Adjustment Payments paid pursuant to subsections
4.9(a)(iii)  and  4.9(a)(iv) of the Agreement  with respect to such period,  any
reimbursements of unreimbursed Charge-Offs pursuant to subsections 4.9(a)(v) and
(x) of the  Agreement  with  respect to such period  plus in each case,  amounts
applied with respect  thereto  pursuant to  subsections  4.10(a) and (b),  4.14,
4.17(b),  4.18(b),  (c) and (d) of the  Agreement,  (iv) the Policy Claim Amount
with respect to Potential Class A Charge-Offs for the related  Distribution Date
paid pursuant to subsection 11(b) of this Series  Supplement,  (v) the aggregate
Shared Principal  Collections allocated to the Series 1999-1 Securities pursuant
to  Section  4.8 of the  Agreement  with  respect  to such  period  and (vi) the
proceeds of the sale of all or a portion of an Interest Rate Cap with respect to
such Monthly Period.

                  "Base Rate" shall mean,  with  respect to any Monthly  Period,
the sum of (i) the  Class A  Interest  Rate as of the last  day of such  Monthly
Period,  plus (ii) the product of 2.00% per annum and the percentage  equivalent
of a fraction the  numerator of which is the  Adjusted  Invested  Amount and the
denominator  of which is the  Invested  Amount,  each as of the last day of such
Monthly Period.

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

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

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

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

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

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

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

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

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

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

                  "Class A Floating  Percentage" shall mean, with respect to any
Business Day, the percentage equivalent of a fraction, the numerator of which is
the Class A Adjusted Invested Amount as of the end of the preceding Business Day
and the  denominator  of which is the  greater  of (a) the sum of the  aggregate
amount of Principal  Receivables  in the Trust and the amounts on deposit in the
Excess Funding  Account as of the end of the preceding  Business Day and (b) the
sum of the numerators with respect to all Classes of all Series then outstanding
used to calculate the applicable allocation percentage.

                  "Class A Initial  Invested  Amount"  shall mean the  aggregate
initial principal amount of the Class A Securities, which is $500,000,000.

                  "Class A Interest Rate" shall mean 5.53375% per annum from the
Closing Date  through and  including  August 19, 1999 and,  with respect to each
Interest Accrual Period thereafter,  a per annum rate .35% in excess of LIBOR as
determined on the related LIBOR Determination Date.

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

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

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

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

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

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

                  "Class A Required Amount" shall mean the amount  determined by
the Servicer for each  Business Day equal to the excess,  if any, of (x) the sum
of (i) the Class A Monthly Interest for the Interest Accrual Period beginning in
the then current Monthly Period, (ii) any Carryover Class A Interest,  (iii) the
Class A Percentage  of the Servicing  Fee for the then current  Monthly  Period,
(iv) the Class A Floating  Percentage  of the Default  Amount,  if any, for such
Business Day and, to the extent not previously  paid, for any previous  Business
Day in such Monthly  Period and (v) the Class A Percentage  of the Series 1999-1
Percentage  of any  Adjustment  Payment the  Transferor is required but fails to
make pursuant to subsection  3.8(a) of the Agreement on such Business Day and on
each  previous  Business Day during such Monthly  Period over (y) the  Available
Series  1999-1  Finance  Charge  Collections  plus  any  Excess  Finance  Charge
Collections  from other Series and any  Transferor  Finance  Charge  Collections
allocated  with respect to the amounts  described in clauses  (x)(i) through (v)
above with respect to such Business Days and all previous  Business Days in such
Monthly Period.

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

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

                  "Class A Securityholders'  Interest" shall mean the portion of
the Series 1999-1 Securityholders' Interest evidenced by the Class A Security.

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

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

                  "Class  B  Fixed/Floating   Percentage"  shall  mean  for  any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount at the end of the last day of the Revolving  Period
and the  denominator  of which is the  greater  of (a) the sum of the  aggregate
amount of Principal  Receivables and the amount on deposit in the Excess Funding
Account  as of the  end of the  preceding  Business  Day  and (b) the sum of the
numerators  with respect to all Classes of all Series then  outstanding  used to
calculate the applicable allocation percentage.

                  "Class B Floating  Percentage"  shall mean with respect to any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount 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 the amount on deposit in the Excess Funding Account at
the end of the  preceding  Business Day and (b) the sum of the  numerators  with
respect to all  Classes of all Series then  outstanding  used to  calculate  the
applicable allocation percentage.

                  "Class B Initial  Invested  Amount"  shall mean the  aggregate
initial principal amount of the Class B Securities, which is $49,450,550.

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

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(b) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal  Collections for all prior  Distribution Dates plus (f) the sum of the
aggregate  amount  reimbursed with respect to reductions of the Class B Invested
Amount through and including such Business Day pursuant to subsection  4.9(a)(x)
of the Agreement plus, with respect to such subsection,  amounts applied thereto
pursuant to subsections 4.10(a) and (b), 4.17(b) and 4.18(b), (c) and (d) of the
Agreement,  for the  purpose of  reimbursing  amounts  deducted  pursuant to the
foregoing  clauses  (d) and (e);  provided,  however  that the Class B  Invested
Amount may not be reduced below zero.

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

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

                  "Class B Principal Payment  Commencement  Date" shall mean the
earlier of (a) (i) with respect to the Accumulation  Period,  the Expected Final
Payment  Date  or  (ii)  during  the  Early   Amortization   Period,  the  first
Distribution  Date on which the Class A  Invested  Amount is paid in full or, if
there are no Principal  Collections  allocable to the Series  1999-1  Securities
remaining  after  payments  have  been made to the  Class A  Securities  on such
Distribution  Date, the Distribution Date following the first  Distribution Date
on which the Class A  Invested  Amount is paid in full and (b) the  Distribution
Date  following a sale or repurchase of the  Receivables as set forth in Section
2.4(e), 9.2, 10.2(a),  12.1 or 12.2 of the Agreement or Section 3 of this Series
Supplement.

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

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

                  "Class B Securityholders'  Interest" shall mean the portion of
the Series 1999-1 Securityholders' Interest evidenced by the Class B Security.

                     "Closing Date" shall mean July 7, 1999.

                  "Controlled  Accumulation Amount" shall mean, for any Transfer
Date with respect to the Accumulation Period prior to the payment in full of the
Class  A  Invested  Amount,   $41,666,667;   provided,   however,  that  if  the
Accumulation  Period Length is determined to be less than 12 months  pursuant to
Section  4.19 of the  Agreement,  the  Controlled  Accumulation  Amount for each
Transfer  Date with respect to the  Accumulation  Period prior to the payment in
full of the sum of the Class A Invested  Amount will be equal to (i) the product
of (x) the Class A  Initial  Invested  Amount  and (y) the  Accumulation  Period
Factor for the Monthly  Period  preceding such Transfer Date divided by (ii) the
Required Accumulation Factor Number.

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

                  "Covered  Amount"  shall mean,  with  respect to any  Interest
Accrual  Period during the  Accumulation  Period prior to the payment in full of
the Class A Invested  Amount,  the  product of (a) the Class A Interest  Rate in
effect  with  respect  to such  Interest  Accrual  Period,  (b) a  fraction  the
numerator of which is the actual number of days in the related  Interest Accrual
Period and the denominator of which is 360 and (c) the Principal Funding Account
Balance  (up to the Class A Invested  Amount) as of the last day of the  Monthly
Period preceding the Monthly Period in which such Interest Accrual Period ends.

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

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

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

                  "Distribution  Date"  shall  mean  August  20,  1999,  and the
twentieth  day of each month  thereafter,  or if such day is not a Business Day,
the next succeeding Business Day.

                  "DTC" shall mean The Depository Trust Company.

                  "Early Amortization Period" shall mean the period beginning on
the earlier of (a) the day on which a Pay Out Event  occurs or is deemed to have
occurred and (b) the Expected Final Payment Date if the Class A Invested  Amount
has not been paid in full on such  date,  and  ending on the  earlier of (i) the
date on which the Class A Invested  Amount and the Class B Invested  Amount have
been paid in full and (ii) the Scheduled Series 1999-1 Termination Date.

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

                  "Excess Finance Charge  Collections"  shall mean, with respect
to any Business Day, as the context requires, either (x) the amount described in
subsection  4.9(a)(xiii)  of  the  Agreement  allocated  to  the  Series  1999-1
Securities but available to cover shortfalls in amounts paid from Finance Charge
Collections  for other Series,  if any, or (y) the  aggregate  amount of Finance
Charge Collections  allocable to other Series in excess of the amounts necessary
to make required  payments with respect to such Series, if any, and available to
cover shortfalls with respect to the Series 1999-1 Securities.

                  "Excess  Spread  Percentage"  shall  mean with  respect to any
Monthly  Period the excess of the Portfolio  Yield for such Monthly  Period over
the Base Rate as determined at the close of business on the Distribution Date in
such Monthly Period.

                  "Expected Final Payment Date" shall mean the June 2004
Distribution Date.

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

                  "Fixed/Floating  Percentage"  shall mean for any  Business Day
the percentage equivalent of a fraction,  the numerator of which is the Invested
Amount at the end of the last day of the Revolving Period and the denominator of
which  is the  greater  of (a)  the sum of the  aggregate  amount  of  Principal
Receivables  and the amount on deposit in the Excess  Funding  Account as of the
end of the preceding Business Day and (b) the sum of the numerators with respect
to all Classes of all Series then  outstanding  used to calculate the applicable
allocation  percentage;  provided,  however,  that,  on and  after  the  Pay Out
Commencement  Date,  with respect to the  allocations  of Collections of Finance
Charge  Receivables,  the numerator used in the above  calculation  shall be the
Adjusted  Invested  Amount  as of the  day  immediately  preceding  the  Pay Out
Commencement Date.

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

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

                  "Insurance   Agreement"   shall   mean   the   Insurance   and
Reimbursement  Agreement,  dated  as of July 7,  1999  among  the  Insurer,  the
Trustee, the Servicer and the Transferor.

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

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

                  "Interest  and  Servicing  Fee  Deficiency"  shall mean,  with
respect to any Monthly  Period,  an amount equal to the excess of (a) the sum of
the Class A Monthly  Interest for the Interest  Accrual Period beginning in such
Monthly Period, the Carryover Class A Monthly Interest and the Servicing Fee for
such  Monthly  Period  over  (b) the  Available  Series  1999-1  Finance  Charge
Collections applied to the payment thereof pursuant to subsections 4.9(a)(i) and
(ii) of the Agreement,  the amount of Transferor  Finance Charge Collections and
Excess Finance Charge Collections  allocated thereto pursuant to Section 4.10 of
the  Agreement,  the amount of  Redirected  Principal  Collections  applied with
respect  thereto  pursuant  to  Section  4.14 of the  Agreement,  the  amount of
Principal  Funding  Account  Investment  Proceeds  applied with respect  thereto
pursuant to subsection  4.17(b) of the Agreement and amounts  withdrawn from the
Accumulation Period Reserve Account and applied with respect thereto pursuant to
subsections 4.18(b) and (c) of the Agreement.

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

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

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

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

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

                  "Investor  Securityholder"  shall mean the Holder of record of
an Investor Security of Series 1999-1.

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

                  "LIBOR  Determination  Date"  shall mean (i) July 2, 1999 with
respect to the period from the Closing Date through August 19, 1999 and (ii) the
second Business Day prior to the  commencement  of each Interest  Accrual Period
beginning  with  Interest  Accrual  Period  commencing  on August 20, 1999.  For
purposes of this definition,  a Business Day is any day on which banks in London
and New York are open for the transaction of international business.

                  "Minimum Retained Percentage" shall mean 2%.

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

                  "Monthly  Period"  shall  have the  meaning  specified  in the
Agreement,  except  that the first  Monthly  Period  with  respect to the Series
1999-1  Securities  shall begin on and include the Closing Date and shall end on
and include July 31, 1999.

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

                  "Order" shall have the meaning specified in Section 11(b) of
the Agreement.

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

                  "Pay Out  Commencement  Date"  shall  mean the date on which a
Trust Pay Out Event is deemed to occur  pursuant to Section 9.1 of the Agreement
or a Series  1999-1  Pay Out Event is deemed to occur  pursuant  to Section 8 of
this Series Supplement.

                  "Paying Agent" shall mean,  for the Series 1999-1  Securities,
initially The Bank of New York and, in certain limited circumstances, the Banque
Generale du Luxembourg, S.A.

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

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

                  "Policy  Claim  Amount"  shall have the meaning  specified  in
subsection 11(b) of this Series Supplement.

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

                  "Portfolio Yield" shall mean for the Series 1999-1 Securities,
with respect to any Monthly Period,  the annualized  percentage  equivalent of a
fraction,  the numerator of which is an amount equal to the sum of the aggregate
amount of Available  Series 1999-1 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 Account  Investment  Proceeds and amounts  withdrawn from the
Accumulation Period Reserve Account, if any, with respect to such Monthly Period
calculated on a cash basis,  minus the aggregate  Series Default Amount for such
Monthly Period and the Series 1999-1 Percentage of any Adjustment Payments which
the  Transferor is required but fails to make pursuant to the Agreement for such
Monthly  Period,  and the  denominator  of which is the average  daily  Invested
Amount;  provided,  however,  that Excess Finance Charge Collections applied for
the benefit of the Series 1999-1  Securityholders  may be added to the numerator
if the Transferor  shall have provided ten Business Days prior written notice of
such action to each  Rating  Agency and the  Transferor,  the  Servicer  and the
Trustee  shall have received  notification  in writing that such action will not
result in Standard & Poor's  reducing or withdrawing its then existing rating of
the Investor Securities (without giving effect to the Policy) of any outstanding
Series or Class with respect to which it is a Rating Agency.

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

                  "Preference  Amount"  shall  have  the  meaning  specified  in
Section 11(b) of this Series Supplement.

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

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

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

                  "Principal  Shortfalls" shall mean on any Business Day (x) for
Series 1999-1, (i) during the Accumulation  Period, the amount, if any, by which
the Controlled  Deposit Amount for the Transfer Date  immediately  following the
then  current  Monthly  Period  exceeds  the total of the amounts  described  in
clauses (v),  (w), (x) and (y) of  subsection  4.9(c)(i),  and (ii) at all other
times, the Invested Amount of the class then receiving  principal payments after
the  application  of Principal  Collections  on such Business Day or (y) for any
other  Series the amounts  specified  as such in the  Supplement  for such other
Series.

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

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

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

                  "Receipt" and "Received" shall have the meanings  specified in
Section 11(b) of this Series Supplement.

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

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

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

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

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

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

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

                  "Required  Reserve Account Amount" shall mean, for any date on
or after the Reserve  Account  Funding  Date an amount equal to (a) 0.50% of the
Class A Invested  Amount or (b) any other amount  designated by the  Transferor;
provided,  that if such designation is of a lesser amount,  the Transferor shall
have (i) provided the  Servicer  and the Trustee with  evidence  that the Rating
Agency Condition has been satisfied and (ii) the Transferor shall have delivered
to the Trustee a certificate of an authorized  officer to the effect that, based
on the facts known to such officer at such time, in the reasonable belief of the
Transferor,  such  designation  will not cause a Pay Out Event or an event that,
after  giving of notice  or the  lapse of time,  would  cause a Pay Out Event to
occur with respect to Series 1999-1.

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

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

                  "Scheduled Series 1999-1 Termination Date" shall mean the
October 2007 Distribution Date.

                  "Series  1999-1"  shall mean the  Series of the Metris  Master
Trust represented by the Series 1999-1 Securities.

                  "Series 1999-1 Pay Out Event" shall have the meaning specified
in Section 8 of this Series Supplement.

                  "Series  1999-1   Percentage"  shall  mean,  on  any  date  of
determination, the percentage equivalent of a fraction the numerator of which is
the  Invested  Amount and the  denominator  of which is the sum of the  Invested
Amounts relating to all other Series then outstanding.

                  "Series 1999-1  Securities"  shall mean the Class A Securities
and the Class B Securities.

                  "Series 1999-1 Securityholder" shall mean the holder of record
of any Series 1999-1 Security.

                  "Series  1999-1  Securityholders'  Interest"  shall  have  the
meaning specified in Section 4.4 of the Agreement.

                  "Series  1999-1  Termination  Date"  shall mean the earlier to
occur of (i) the day after the  Distribution  Date on which  the  Series  1999-1
Securities and amounts owing to the Insurer  hereunder are paid in full, or (ii)
the Scheduled Series 1999-1 Termination Date.

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

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

                  "Servicing Fee" shall mean for any Monthly  Period,  an amount
equal to the  product of (i) a  fraction  the  numerator  of which is the actual
number of days in such  Monthly  Period and the  denominator  of which is 365 or
366, (ii) the Series  Servicing Fee Percentage  and (iii) the Adjusted  Invested
Amount as of the beginning of the day on the first day of such Monthly Period.

                  "Shared  Principal  Collections"  shall  mean,  as the context
requires, either (a) the amount allocated to the Series 1999-1 Securities which,
in accordance with  subsections  4.9(b) and 4.9(c)(ii) of the Agreement,  may be
applied in  accordance  with Section  4.3(d) of the Agreement or (b) the amounts
allocated to the investor securities of other Series which the applicable Series
Supplements  for such  Series  specify  are to be treated  as "Shared  Principal
Collections" and which may be applied to cover Principal Shortfalls with respect
to the Series 1999-1 Securities.

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

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

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

                  "Termination Payment Date" shall mean the earlier of the first
Distribution  Date  following the  liquidation  or sale of the  Receivables as a
result of an Insolvency  Event and the occurrence of the Scheduled Series 1999-1
Termination Date.

                  "Transferor  Finance  Charge  Collections"  shall  mean on any
Business Day the product of (a) the Finance Charge Collections for such Business
Day, (b) the Transferor Percentage and (c) the Series 1999-1 Percentage.

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

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

                  "Weighted  Average Invested Amount" shall mean with respect to
any Monthly Period the weighted  average  Adjusted  Invested Amount based on the
Adjusted Invested Amount outstanding on each Business Day after giving effect to
all transactions on such Business Day from but excluding the Default Recognition
Date  related to the  preceding  Monthly  Period to and  including  the  Default
Recognition Date with respect to such Monthly Period.

                  "Weighted  Average  Principal  Receivables"  shall  mean  with
respect to any Monthly  Period the  weighted  average sum of the total amount of
Principal Receivables and the amount on deposit in the Excess Funding Account on
each Business Day after giving effect to all  transactions  on such Business Day
from but excluding the Default Recognition Date related to the preceding Monthly
Period to and  including  the  Default  Recognition  Date with  respect  to such
Monthly Period.

SECTION 3. Reassignment  Terms. The Series 1999-1 Securities shall be subject to
termination  by the  Transferor  at its  option,  in  accordance  with the terms
specified in subsection 12.2(a) of the Agreement, on any Distribution Date on or
after  the  Distribution  Date on which  the Class A  Invested  Amount  would be
reduced to an amount less than or equal to 10% of the  highest  Class A Invested
Amount during the Revolving Period;  provided, that all amounts due and owing to
the  Insurer  and  unreimbursed  draws on the  Policy,  together  with  interest
thereon,  have been paid.  The  deposit  required  in  connection  with any such
termination and final distribution shall be equal to the unpaid Class A Invested
Amount plus accrued and unpaid  interest on the Class A  Securities  through the
day prior to the Distribution  Date on which the final  distribution  occurs, in
each case after giving effect to any payments on such date.

     SECTION 3A.  Conveyance  of Interest in  Interest  Rate Cap;  Cap  Proceeds
Account. (a) The Transferor hereby covenants and agrees that, on or prior to the
issuance of the Class A  Securities,  it shall  obtain and at all times prior to
the close of business on the Series 1999-1 Termination Date maintain one or more
Interest Rate Caps whose  notional  amounts  singly or taken as a group equal or
exceed the Class A Outstanding  Principal Amount. The Transferor hereby assigns,
sets-over,  conveys,  pledges and grants a security  interest and lien (free and
clear of all other  Liens) to the Trustee  for the benefit of the Series  1999-1
Securityholders,  in all of the  Transferor's  right,  title  and  interest  now
existing or hereafter arising in and to the Cap Agreements and the Interest Rate
Caps arising  thereunder,  together with the Cap Proceeds  Account and all other
proceeds  thereof,  as collateral  security for the benefit of the Series 1999-1
Securityholders.  The  Transferor  hereby  further  agrees to  execute  all such
instruments, documents and financing statements and take all such further action
requested  by the Trustee to evidence  and  perfect  the  assignment  of the Cap
Agreements  and the  Interest  Rate  Caps  pursuant  to  this  Section  3A.  The
Transferor  agrees that each Interest Rate Cap shall provide for payments to the
Trustee  and that the  Trust's  interest  in respect of such  payments  shall be
deposited into the Cap Proceeds Account.

(b) The Trustee,  for the benefit of the Series  1999-1  Securityholders,  shall
establish and maintain with the Trustee,  in the name of the Trustee,  on behalf
of the  Securityholders,  a certain  segregated trust account (the "Cap Proceeds
Account").  All amounts paid pursuant to the Interest Rate Caps or any Qualified
Substitute  Arrangement on any Business Day (a "Cap  Settlement  Date") shall be
deposited in the Cap Proceeds Account. Any amounts paid pursuant to the Interest
Rate Caps or any Qualified  Substitute  Arrangement  on the Transfer Date in any
Monthly Period shall be treated for all purposes herein,  including  application
in  accordance  with  subsection  4.9(a) of the  Agreement,  as if they had been
received on the last Business Day of the preceding Monthly Period.  Funds in the
Cap Proceeds Account shall be invested at the direction of the Servicer, in Cash
Equivalents with maturities not later than the next succeeding Business Day. Any
earnings on such invested  funds shall be deposited and held in the Cap Proceeds
Account and applied in the same manner and priority as payments  pursuant to the
Interest Rate Caps.

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

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

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

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

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

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

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

                           (y) such sale will not  result  in a  downgrading  or
         withdrawal of the then current  rating on the Class A Securities by the
         Rating Agencies (without giving effect to the Policy); and

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

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

                  Funds  deposited in the  Collection  Account in respect of the
sale of all or a portion of an Interest  Rate Cap shall be applied as  Principal
Collections  allocable  to  Series  1999-1  and  shall  be  applied  on the next
Distribution  Date in accordance with subsections  4.7(a) and (b) and 4.9(b) and
(c).

SECTION 4. Delivery and Payment for the Series 1999-1 Securities. The Transferor
shall  execute  and  deliver  the Series  1999-1  Securities  to the Trustee for
authentication  in  accordance  with Section 6.1 of the  Agreement.  The Trustee
shall  deliver  the  Series  1999-1  Securities  to or  upon  the  order  of the
Transferor when authenticated in accordance with Section 6.2 of the Agreement.

SECTION 5. Form of Delivery of Series 1999-1 Securities;  Denominations. (a) The
Class A Securities,  shall be delivered as Book-Entry  Securities as provided in
Sections 6.1 and 6.10 of the Agreement.  The Class A Securities  shall be issued
in minimum  denominations of $1,000 and integral multiples thereof.  The Class B
Security shall be delivered as a Registered  Security as provided in Section 6.1
of the Agreement.

(b) The  Depositary  for Series  1999-1  shall be DTC and the Class A Securities
shall be initially  registered in the name of Cede & Co., its nominee,  and will
initially be held by the Trustee as custodian for DTC.

SECTION 6. Article IV of  Agreement.  Sections 4.1, 4.2 and 4.3 of the Agreement
shall read in their  entirety as provided  in the  Agreement.  Article IV of the
Agreement  (except for  Sections  4.1,  4.2 and 4.3  thereof)  shall read in its
entirety  as  follows  and  shall  be  applicable  only  to  the  Series  1999-1
Securities:


                            ARTICLE IV

                  RIGHTS OF SECURITYHOLDERS AND
            ALLOCATION AND APPLICATION OF COLLECTIONS

                  SECTION  4.4.  Rights of  Securityholders.  The Series  1999-1
Securities shall represent undivided interests in the Trust, including the right
to receive,  to the extent necessary to make the required  payments with respect
to such Series 1999-1  Securities  at the times and in the amounts  specified in
this Agreement,  (a) the Floating  Percentage and the Fixed/Floating  Percentage
(as  applicable  from time to time) of  Collections  (including  Finance  Charge
Collections)  available in the Collection  Account,  (b) funds  allocable to the
Series 1999-1 Securities on deposit in the Excess Funding Account,  (c) funds on
deposit in the Interest Funding Account,  the Principal  Account,  the Principal
Funding  Account,  the  Accumulation  Period Reserve  Account,  the Distribution
Account, the Cap Proceeds Account and the Payment Reserve Account and (d) in the
case of Class A  Securityholders  only,  the proceeds of any draws on the Policy
(for such Series, the "Series 1999-1  Securityholders'  Interest").  The Class B
Securities shall be subordinated to the Class A Securities. Except in connection
with the payment of Class B Excess Amounts, the Class B Securities will not have
the right to receive payments of principal until the Class A Invested Amount has
been paid in full.

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

(a)  Collections and  Allocations.  The Servicer will apply or will instruct the
Trustee to apply all funds on deposit in the  Collection  Account and the Excess
Funding  Account  allocable to the Series  1999-1  Securities,  and all funds on
deposit in the Interest Funding Account, the Principal Account, the Cap Proceeds
Account, the Principal Funding Account, the Accumulation Period Reserve Account,
the Distribution  Account and the Payment Reserve Account,  as described in this
Article IV. On each Business Day, (i) the amount of Finance  Charge  Collections
available in the Collection  Account  allocable to the Series 1999-1  Securities
shall be determined by multiplying  the aggregate  amount of such Finance Charge
Collections  by (x)  prior  to the  Pay  Out  Commencement  Date,  the  Floating
Percentage   and  (y)  on  and  after  the  Pay  Out   Commencement   Date,  the
Fixed/Floating Percentage, (ii) the amount of Principal Collections available in
the  Collection  Account  allocable  to the Series  1999-1  Securities  shall be
determined by multiplying the aggregate amount of such Principal  Collections by
(x) during the  Revolving  Period,  the Floating  Percentage  and (y) during any
Amortization Period, the Fixed/Floating Percentage, and (iii) the Receivables in
Defaulted Accounts allocable to the Series 1999-1 Securities shall be determined
by multiplying the Default Amount by the Floating Percentage.

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

                  Notwithstanding the foregoing and any other provisions of this
Supplement,  amounts payable to the Transferor shall instead be deposited in the
Excess  Funding  Account  to the extent  necessary  to  prevent  the  Transferor
Interest from being less than the Minimum Transferor Interest.

                  SECTION 4.6.  Determination  of Interest for the Series 1999-1
Securities.  The amount of monthly  interest  (the  "Class A Monthly  Interest")
which shall accrue for the benefit of the Class A Securities with respect to any
Interest Accrual Period shall be an amount equal to the product of (i) the Class
A Interest Rate,  (ii) a fraction the numerator of which is the actual number of
days in the related  Interest Accrual Period and the denominator of which is 360
and (iii) the Class A Outstanding  Principal  Amount as of the close of business
on the first day of such Interest  Accrual Period (or in the case of the initial
Distribution  Date,  an amount  equal to the  product of (u) the Class A Initial
Invested  Amount,  (v) 44  divided  by 360,  and (w) the Class A  Interest  Rate
determined on July 2, 1999).

                  On the Determination  Date preceding each  Distribution  Date,
the Servicer shall determine an amount (the "Class A Interest  Shortfall") equal
to the excess,  if any,  of (x) the Class A Monthly  Interest  for the  Interest
Accrual Period applicable to the Distribution Date over (y) the amount available
to be paid  to the  Class A  Securityholders  in  respect  of  interest  on such
Distribution  Date. If there is a Class A Interest Shortfall with respect to any
Distribution Date, an additional amount ("Class A Additional Interest") shall be
payable  as  provided  herein  with  respect to the Class A  Securities  on each
Distribution  Date following such Distribution Date on which there was a Class A
Interest Shortfall, to and including the Distribution Date on which such Class A
Interest Shortfall is paid to Class A  Securityholders,  equal to the product of
(i) the Class A Interest  Rate,  (ii) a fraction  the  numerator of which is the
actual number of days in the related Interest Accrual Period and the denominator
of which is 360 and (iii)  such  Class A Interest  Shortfall  remaining  unpaid.
Notwithstanding  anything to the contrary  herein,  Class A Additional  Interest
shall be payable or  distributed to Class A  Securityholders  only to the extent
permitted by applicable law.

                  SECTION  4.7.  Determination  of  Principal  Amounts.  (a) The
amount  of  principal   (the  "Class  A  Principal")   distributable   from  the
Distribution Account or available for deposit into the Principal Funding Account
with respect to the Class A Securities for each  Distribution  Date with respect
to the  Amortization  Period  shall be equal to the  least of (i) the  Available
Series 1999-1  Principal  Collections  on deposit in the Principal  Account with
respect to the  related  Transfer  Date,  (ii) for each  Distribution  Date with
respect  the  Accumulation  Period,  prior to the payment in full of the Class A
Invested  Amount  and on or  prior  to the  Expected  Final  Payment  Date,  the
applicable  Controlled Deposit Amount for such Transfer Date and (iii) the Class
A Adjusted Invested Amount on the related Transfer Date.

(b) The amount of principal  (the "Class B  Principal")  distributable  from the
Distribution   Account  with  respect  to  the  Class  B  Securities   for  each
Distribution  Date,  beginning with the Class B Principal  Payment  Commencement
Date,  or,  in the case of  distributions  of Class B  Excess  Amounts,  on each
Distribution Date during the Accumulation  Period,  shall be equal to the lesser
of (i) the Available Series 1999-1 Principal Collections remaining on deposit in
the  Principal   Account  with  respect  to  the  related  Transfer  Date  after
application  thereof  to Class A  Principal,  if any,  (ii) the Class B Invested
Amount on such Transfer Date and (iii) in the case of  distributions  of Class B
Excess Amounts, the Class B Excess Amount.

                  SECTION 4.8. Shared  Principal  Collections.  Shared Principal
Collections  allocated to Available Series 1999-1 Principal  Collections for the
Series  1999-1  Securities  and to be applied to Class A  Principal  and Class B
Principal pursuant to subsection  4.9(c)(i)(y) of the Agreement for any Business
Day with  respect to the  Amortization  Period shall mean an amount equal to the
product of (x) Shared Principal Collections for all Series for such Business Day
and (y) a fraction,  the numerator of which is the  Principal  Shortfall for the
Series 1999-1  Securities for such Business Day and the  denominator of which is
the aggregate  amount of Principal  Shortfalls  for all Series for such Business
Day. For any Business Day with respect to the Revolving Period, Shared Principal
Collections  allocated to Available Series 1999-1 Principal  Collections for the
Series 1999-1 Securities shall be zero.

                  SECTION 4.9.  Application of Funds.  (a) On each Business Day,
the  Servicer  shall  deliver  to the  Trustee a Daily  Report in which it shall
instruct the Trustee to withdraw,  and the Trustee,  acting in  accordance  with
such  instructions,  shall  withdraw  from the  Collection  Account  and the Cap
Proceeds  Account,  to the  extent  of  the  sum of (w)  prior  to the  Pay  Out
Commencement  Date,  the  Floating  Percentage  of  the  sum of  Finance  Charge
Collections  and the amount of Adjustment  Payments made by the Transferor  with
respect  to  Adjustment  Payments  required  to be made  but not made in a prior
Monthly Period, available in the Collection Account or, on and after the Pay Out
Commencement  Date, the  Fixed/Floating  Percentage of the sum of Finance Charge
Collections  and the amount of Adjustment  Payments made by the Transferor  with
respect  to  Adjustment  Payments  required  to be made  by not  made in a prior
Monthly Period,  available in the Collection Account, (x) Investment Earnings on
deposit in the Collection Account, (y) amounts on deposit in the Payment Reserve
Account,  if any,  if and to the  extent  the  Transferor  designates  that such
amounts are to be so applied,  and (z) the Cap Receipt Amount,  if any, for such
Business Day (the  "Available  Series 1999-1  Finance Charge  Collections")  the
amounts  required  to be  withdrawn  from the  Collection  Account  pursuant  to
subsections 4.9(a)(i) through 4.9(a)(xiii) of the Agreement.

(i)      Class A Monthly Interest. On each Business Day during a Monthly Period,
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  and deposit into the  Interest  Funding
         Account for distribution on the next  Distribution  Date to the Class A
         Securityholders,  to the extent of the Available  Series 1999-1 Finance
         Charge Collections for such Business Day, an amount equal to the lesser
         of (x) the Available  Series 1999-1 Finance Charge  Collections and (y)
         the excess of (1) the sum of Class A Monthly  Interest for the Interest
         Accrual Period  beginning in such Monthly Period and Carryover  Class A
         Interest over (2) any amounts with respect thereto previously deposited
         into the Interest Funding Account on any prior Business Day during such
         Monthly Period.  Notwithstanding  anything to the contrary herein,  the
         portion  of  Carryover  Class  A  Interest  that  constitutes  Class  A
         Additional  Interest  shall  be  payable  or  distributable  to Class A
         Securityholders only to the extent permitted by applicable law.

(ii)     Investor  Servicing  Fee. On each Business Day, the Trustee,  acting in
         accordance with  instructions  from the Servicer,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1999-1 Finance Charge Collections  remaining after giving effect
         to the withdrawals  pursuant to subsection  4.9(a)(i) of the Agreement,
         an  amount  equal to the  lesser  of (x) any such  remaining  Available
         Series 1999-1 Finance Charge  Collections and (y) the excess of (i) the
         Servicing Fee for such Monthly  Period plus any unpaid  Servicing  Fees
         from prior Monthly  Periods over (ii) any amounts with respect  thereto
         previously distributed to the Servicer during such Monthly Period.

(iii)    Series Default  Amount.  On each Business Day, first if such day is the
         Default Recognition Date for the related Monthly Period, the Transferor
         will deposit (as described  below)  Transferor  Retained Finance Charge
         Collections for each prior day in the Current Monthly Period and second
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-1 Finance Charge Collections  remaining after giving effect to the
         withdrawals   pursuant  to  subsections   4.9(a)(i)  and  (ii)  of  the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-1 Finance Charge  Collections and, if such day is
         the related Default Recognition Date for such Monthly Period, an amount
         equal to the aggregate  Transferor  Retained Finance Charge Collections
         for each prior day during the related Monthly Period and (y) the sum of
         (1) the aggregate  Series Default Amount for such Business Day plus (2)
         the unpaid Series Default Amount for each previous  Business Day during
         such Monthly Period,  such amount to be (A) treated as Shared Principal
         Collections  during the Revolving Period,  and (B) treated as Available
         Series 1999-1 Principal Collections during the Amortization Period.

(iv)     Adjustment  Payment  Shortfalls.  On each  Business  Day,  the Trustee,
         acting  in  accordance  with  instructions  from  the  Servicer,  shall
         withdraw  first from the Cap Proceeds  Account to the extent of the Cap
         Receipt Amount and then from the  Collection  Account and then from the
         Payment Reserve  Account,  to the extent of any Available Series 1999-1
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant to  subsections  4.9(a)(i)  through  (iii) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series 1999-1 Finance Charge  Collections  and (y) an amount
         equal to the Series 1999-1  Percentage of any Adjustment  Payment which
         the  Transferor  is required but fails to make  pursuant to  subsection
         3.8(a) of the Agreement,  such amount, (i) during the Revolving Period,
         to be  treated as Shared  Principal  Collections,  and (ii)  during the
         Amortization Period, to be treated as Available Series 1999-1 Principal
         Collections.

(v)      Reimbursement  of  Class A  Charge-Offs.  On  each  Business  Day,  the
         Trustee,  acting in  accordance  with  instructions  from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-1 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (iv) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series  1999-1  Finance  Charge   Collections  and  (y)  the
         unreimbursed Class A Charge-Offs,  if any, will be applied to reimburse
         Class A  Charge-Offs,  such amount during the Revolving  Period,  to be
         treated as Shared  Principal  Collections,  and during the Amortization
         Period, to be treated as Available Series 1999-1 Principal Collections.

(vi)     Monthly  Premium.  On  each  Business  Day,  the  Trustee,   acting  in
         accordance  with the  instructions  from the Servicer,  shall  withdraw
         first from the Cap  Proceeds  Account to the extent of the Cap  Receipt
         Amount and then from the  Collection  Account and then from the Payment
         Reserve  Account,  to the extent of any Available Series 1999-1 Finance
         Charge  Collections  remaining  after giving effect to the  withdrawals
         pursuant to  subsections  4.9(a)(i)  through (v) of the  Agreement,  an
         amount equal to the lesser of (x) any such remaining  Available  Series
         1999-1  Finance Charge  Collections  and (y) the portion of the monthly
         premium with respect to the Policy due on the Distribution  Date in the
         next succeeding  Monthly Period that has not been previously  deposited
         in the Interest  Funding  Account plus any prior  monthly  premium with
         respect to the Policy that was due but not previously  deposited in the
         Interest  Funding  Account,  and deposit  such amount into the Interest
         Funding Account for  distribution  on the next succeeding  Distribution
         Date to the Insurer.

(vii)    Reimbursement  of Policy  Draws.  On each  Business  Day,  the Trustee,
         acting in accordance  with the  instructions  from the Servicer,  shall
         withdraw  first from the Cap Proceeds  Account to the extent of the Cap
         Receipt Amount and then from the  Collection  Account and then from the
         Payment Reserve  Account,  to the extent of any Available Series 1999-1
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (vi) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-1 Finance Charge  Collections and (y) the portion
         of the unreimbursed claims on the Policy, that have not been previously
         deposited in the Interest Funding Account, and deposit such amount into
         the Interest  Funding  Account for  distribution on the next succeeding
         Distribution Date to the Insurer.

(viii)   Spread Account. On each Business Day, the Trustee, acting in accordance
         with the instructions from the Servicer,  shall withdraw first from the
         Cap Proceeds  Account to the extent of the Cap Receipt  Amount and then
         from the Collection  Account and then from the Payment Reserve Account,
         to the extent of any Available Series 1999-1 Finance Charge Collections
         remaining   after  giving  effect  to  the   withdrawals   pursuant  to
         subsections  4.9(a)(i) through (vii) of the Agreement,  an amount equal
         to the lesser of (x) any such remaining Available Series 1999-1 Finance
         Charge  Collections  and (y) the excess,  if any, of the Spread Account
         Maximum  over the amount on deposit in such Spread  Account and deposit
         such amount into the Spread Account.

(ix)     Payment to the Insurer.  On each Business  Day, the Trustee,  acting in
         accordance  with the  instructions  from the Servicer,  shall  withdraw
         first from the Cap  Proceeds  Account to the extent of the Cap  Receipt
         Amount and then from the  Collection  Account and then from the Payment
         Reserve  Account,  to the extent of any Available Series 1999-1 Finance
         Charge  Collections  remaining  after giving effect to the  withdrawals
         pursuant to subsections  4.9(a)(i) through (viii) of the Agreement,  an
         amount equal to the lesser of (x) any such remaining  Available  Series
         1999-1  Finance  Charge  Collections  and (y) the  portion of any other
         amounts  required to be paid to the Insurer  pursuant to the  Insurance
         Agreement  which have not been  previously  deposited  in the  Interest
         Funding Account and deposit such amount in the Interest Funding Account
         for  distribution  on the  next  succeeding  Distribution  Date  to the
         Insurer.

(x)      Reimbursement  of  Class B  Charge-Offs.  On  each  Business  Day,  the
         Trustee,  acting in  accordance  with  instructions  from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-1 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (ix) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series  1999-1  Finance  Charge   Collections  and  (y)  the
         unreimbursed  amount  by which  the Class B  Invested  Amount  has been
         reduced on prior  Business  Days pursuant to clauses (d) and (e) of the
         definition of Class B Invested Amount, if any, such amount,  (i) during
         the Revolving  Period,  to be treated as Shared Principal  Collections,
         and (ii) during the  Amortization  Period,  to be treated as  Available
         Series 1999-1 Principal Collections.

(xi)     Accumulation  Period Reserve Account. On each Business Day on and after
         the Reserve  Account  Funding Date,  but prior to the date on which the
         Accumulation  Period Reserve Account terminates  pursuant to subsection
         4.18(d)  of the  Agreement,  the  Trustee,  acting in  accordance  with
         instructions  from the  Servicer,  shall  withdraw  first  from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve Account,  and
         distribute  to the  Servicer,  to the  extent of any  Available  Series
         1999-1 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (x)  of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-1 Finance Charge  Collections and (y) the excess,
         if any, of the  Required  Reserve  Account  Amount  over the  Available
         Reserve  Account Amount and the Servicer shall deposit such amount,  if
         any, in the Accumulation Period Reserve Account.

(xii)    Payment Reserve Account.  On each Business Day, the Trustee,  acting in
         accordance with instructions from the Transferor,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1999-1 Finance Charge Collections  remaining after giving effect
         to the withdrawals  pursuant to subsections  4.9(a)(i)  through (xi) of
         the Agreement,  an amount equal to the lesser of (x) any such remaining
         Available  Series 1999-1 Finance Charge  Collections and (y) the amount
         designated  by the  Transferor  in writing  (which  includes  facsimile
         transmission)  in its  instructions to the Trustee on such Business Day
         and the Servicer  shall  deposit  such  amount,  if any, in the Payment
         Reserve Account.

(xiii)   Excess Finance  Charge  Collections.  Any amounts  remaining in the Cap
         Proceeds  Account,  the  Collection  Account  and the  Payment  Reserve
         Account,  to the extent of any Available  Series 1999-1  Finance Charge
         Collections  remaining after giving effect to the withdrawals  pursuant
         to  subsection  4.9(a)(i)  through  (xii)  of the  Agreement,  shall be
         treated as Excess  Finance Charge  Collections,  and the Servicer shall
         direct the Trustee in writing on each  Business  Day to  withdraw  such
         amounts  from the  Collection  Account  and to first make such  amounts
         available  to pay to  Securityholders  of other Series to the extent of
         shortfalls,  if any, in amounts  payable to such  Securityholders  from
         Finance Charge Collections  allocated to such other Series, then to pay
         any unpaid  commercially  reasonable  costs and expenses of a Successor
         Servicer,  if any, and then on each Business Day other than the Default
         Recognition Date, to pay to the Transferor to be treated as "Transferor
         Retained Finance Charge  Collections," and, on each Default Recognition
         Date, to pay any remaining  Excess  Finance  Charge  Collections to the
         Transferor.

Notwithstanding the foregoing, if on any Default Recognition Date the sum of the
amount of Available  Series 1999-1 Finance Charge  Collections  (including,  all
amounts on deposit in the  Payment  Reserve  Account)  and  Transferor  Retained
Finance  Charge  Collections  is less than the  Series  Default  Amount for such
Default  Recognition  Date,  the Servicer  shall apply amounts  deposited in the
Accumulation  Period Reserve  Account  pursuant to subsection  4.9(a)(xi) of the
Agreement  and the Spread  Account  pursuant to subsection  4.9(a)(viii)  of the
Agreement  during the then current  Monthly Period in accordance with subsection
4.9(a)(iii) of the Agreement to the extent of such shortfall.

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

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

(i)      an amount (not in excess of the Adjusted  Invested Amount) equal to the
         sum of (v) the product of the  Fixed/Floating  Percentage and Principal
         Collections  in the  Collection  Account  at the  end of the  preceding
         Business Day (less the amount thereof  applied as Redirected  Principal
         Collections  on such  Business  Day),  (w) any amount on deposit in the
         Excess  Funding  Account  allocated to the Series 1999-1  Securities on
         such Business Day pursuant to subsection  4.9(d) of the Agreement,  (x)
         amounts to be paid pursuant to subsections  4.9(a)(iii),  (iv), (v) and
         (x) of the  Agreement  from  Available  Series  1999-1  Finance  Charge
         Collections and from amounts available pursuant to subsections  4.10(a)
         and (b),  4.14,  4.17(b) and 4.18(b),  (c) and (d) of the  Agreement on
         such  Business Day and (y) the amount of Shared  Principal  Collections
         allocated to the Series 1999-1  Securities  in accordance  with Section
         4.8 of the Agreement on such  Business Day, will be deposited  into the
         Principal Account;  provided,  however that with respect to any Monthly
         Period during the Controlled  Accumulation Period, the aggregate amount
         required to be  deposited  in the  Principal  Account  pursuant to this
         subsection 4.9(c)(i) shall not exceed the sum of the Controlled Deposit
         Amount and, at the option of the Transferor, the Class B Excess Amount.

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

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

                  SECTION  4.10.  Coverage  of  Required  Amount  for the Series
1999-1  Securities.  (a) To the extent  that any  amounts  are on deposit in the
Excess  Funding  Account on any Business Day, the Servicer  shall apply,  in the
manner  specified for  application  of Available  Series 1999-1  Finance  Charge
Collections in subsections  4.9(a)(i) through (xi) of the Agreement,  Transferor
Finance  Charge  Collections  in an amount equal to the sum of (i) the excess of
(x) the  product of (a) the Base Rate,  (b) the amounts on deposit in the Excess
Funding  Account and (c) the number of days elapsed since the previous  Business
Day  divided  by the actual  number of days in such year over (y) the  aggregate
amount of all earnings  since the previous  Business Day available from the Cash
Equivalents in which funds on deposit in the Excess Funding Account are invested
(the "Negative Carry Amount") and (ii) the amount of unreimbursed  claims on the
Policy that have not been deposited in the Interest  Funding Account pursuant to
subsection 4.9(a)(vii) of the Agreement prior to such Business Day.

(b) To the extent that on any Business  Day payments are being made  pursuant to
any of subsections  4.9(a)(i) through (xi) of the Agreement,  respectively,  and
the full amount to be paid pursuant to any such subsection receiving payments on
such Business Day is not paid in full on such  Business Day, the Servicer  shall
apply,  in the manner  specified  for  application  of Available  Series  1999-1
Finance  Charge  Collections  in  subsections  4.9(a)(i)  through  (xi)  of  the
Agreement,  all or a portion of the Excess Finance Charge Collections from other
Series  with  respect  to such  Business  Day  allocable  to the  Series  1999-1
Securities  in an amount  equal to the excess of the full amount to be allocated
or paid  pursuant to the  applicable  subsection  over the amount  applied  with
respect  thereto from Available  Series 1999-1 Finance  Charge  Collections  and
Transferor  Finance  Charge  Collections  on such  Business  Day (the  "Required
Amount").

                  To the extent that on any Business Day on and after the day on
which  the  Invested  Amount  is paid in full  but  prior to the  Series  1999-1
Termination Date there are unreimbursed claims on the Policy, the Servicer shall
apply,  in the manner  specified  for  application  of Available  Series  1999-1
Finance Charge  Collections in subsection  4.9(a)(vii) of the Agreement all or a
portion of the Excess Finance Charge  Collections from other Series with respect
to such  Business Day  allocable to the Series  1999-1  Securities  in an amount
equal to the excess of the full amount to be allocated  or paid  pursuant to the
applicable  subsection  over  the  amount  applied  with  respect  thereto  from
Transferor Finance Charge  Collections on such Business Day (the  "Reimbursement
Required Amount").

                  Excess  Finance  Charge  Collections  allocated  to the Series
1999-1 Securities for any Business Day shall mean an amount equal to the product
of (x) Excess  Finance  Charge  Collections  available from all other Series for
such  Business  Day and (y) a fraction,  the  numerator of which is the Required
Amount or Reimbursement  Required Amount,  as applicable,  for such Business Day
and the  denominator of which is the aggregate  amount of shortfalls in required
amounts or other  amounts to be paid from  Finance  Charge  Collections  for all
Series for such Business Day.

                  SECTION 4.11.  Payment of Interest on  Securities  and Amounts
Owing to Insurer.  (a) On each Transfer Date, the Trustee,  acting in accordance
with  instructions from the Servicer set forth in the Daily Report for such day,
shall  withdraw  the amount on  deposit in the  Interest  Funding  Account  with
respect  to  the  preceding  Monthly  Period  allocable  to  the  Series  1999-1
Securities  and  deposit  such  amount  in the  Distribution  Account.  On  each
Distribution  Date, the Paying Agent shall pay in accordance with Section 5.1 of
the Agreement to the Class A Securityholders  from the Distribution  Account the
amount  deposited  into the  Distribution  Account on the related  Transfer Date
allocable thereto pursuant to subsection 4.9(a)(i) of the Agreement.

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

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

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

(c) Any amounts  remaining in the Principal  Account and allocable to the Series
1999-1 Securities, after the Class B Invested Amount has been paid in full, will
be treated as Shared  Principal  Collections  and  applied  in  accordance  with
Section 4.3(d) of the Agreement.

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

                  SECTION 4.13. Series Charge-Offs. (a) If, on any Determination
Date, the aggregate  Series  Default Amount and the Series 1999-1  Percentage of
unpaid  Adjustment  Payments,  if any, for each  Business  Day in the  preceding
Monthly Period exceeded the Available  Series 1999-1 Finance Charge  Collections
applied to the payment thereof  pursuant to subsections  4.9(a)(iii) and (iv) of
the Agreement,  the amount of Transferor  Finance Charge  Collections and Excess
Finance Charge  Collections  allocated  thereto  pursuant to Section 4.10 of the
Agreement,  the amount of Redirected Principal  Collections applied with respect
thereto  pursuant  to Section  4.14 of the  Agreement,  the amount of  Principal
Funding Account  Investment  Proceeds  applied with respect thereto  pursuant to
subsection  4.17(b),  and amounts withdrawn from the Accumulation Period Reserve
Account pursuant to subsection 4.18(b),  (c) and (d) and applied with respect to
the Series Default Amount and the Series 1999-1  Percentage of unpaid Adjustment
Payments with respect to such Monthly  Period,  the Class B Invested Amount will
be reduced by the amount by which the remaining  aggregate Series Default Amount
and Series 1999-1  Percentage of unpaid  Adjustment  Payments  exceed the amount
applied with respect  thereto during such  preceding  Monthly Period (a "Class B
Charge-Off").

(b) In the event that any such  reduction  of the Class B Invested  Amount would
cause the Class B Invested Amount to be a negative number,  the Class B Invested
Amount  will be reduced to zero,  and the  Trustee  will  demand  payment on the
Policy in an amount  equal to the  amount by which the Class B  Invested  Amount
would have been reduced below zero,  but in no case more than the sum of (i) the
remaining  aggregate  Series 1999-1 Default Amount and (ii) the remaining Series
1999-1  Percentage  of unpaid  Adjustment  Payments for such  Monthly  Period (a
"Potential Class A Charge-Off").

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

                  SECTION 4.14.  Redirected Principal Collections for the Series
1999-1  Securities.  On each Business Day, the Servicer will determine an amount
equal to the least of (i) the  Class B  Invested  Amount,  (ii) the  product  of
(x)(I)  during the  Revolving  Period,  the Class B Floating  Percentage or (II)
during an Amortization Period, the Class B Fixed/Floating Percentage and (y) the
amount of Principal  Collections  with respect to such Business Day and (iii) an
amount equal to the Class A Required  Amount for such  Business Day (such amount
called "Redirected Principal Collections") and shall apply Principal Collections
in an amount  equal to such  amount to the  components  of the Class A  Required
Amount as amounts are applied to such  components  from Available  Series 1999-1
Finance Charge Collections pursuant to subsection 4.9(a) of the Agreement.

                  SECTION 4.15.  Determination of LIBOR. (a) "LIBOR" shall mean,
as of any LIBOR  Determination  Date,  the rate for  deposits  in United  States
dollars  for one month  (commencing  on the first day of the  relevant  Interest
Accrual  Period) which  appears on Telerate  Page 3750 as of 11:00 A.M.,  London
time, on the LIBOR  Determination Date for such Interest Accrual Period. If such
rate  does  not  appear  on  Telerate  Page  3750,   the  rate  for  such  LIBOR
Determination  Date  will be  determined  on the  basis  of the  rates  at which
deposits in the United  States  dollars are  offered by the  Reference  Banks at
approximately 11:00 a.m., London time, on such LIBOR Determination Date to prime
banks in the London interbank market for a period equal to one month (commencing
on the first day of the  relevant  Interest  Accrual  Period).  The Trustee will
request the principal  London office of each such bank to provide a quotation of
its rate. If at least two such quotations are provided,  the rate for such LIBOR
Determination Date will be the arithmetic mean of the quotations.  If fewer than
two quotations are provided as requested,  the rate for such LIBOR Determination
Date will be the arithmetic  mean of the rates quoted by four major banks in New
York City,  selected by the Trustee,  at approximately 11:00 a.m., New York City
time,  on the LIBOR  Determination  Date for loans in United  States  dollars to
leading European banks for a period equal to one month  (commencing on the first
day of such Interest Accrual Period).

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

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

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

(c) Funds on deposit in the Payment  Reserve  Account  shall be invested in Cash
Equivalents by the Trustee (or, at the direction of the Trustee, by the Servicer
on behalf of the Trustee) at the direction of the Servicer.  Funds on deposit in
the Payment  Reserve  Account on any Business  Day,  after giving  effect to any
withdrawals  from  the  Payment  Reserve  Account,  shall  be  invested  in Cash
Equivalents that will mature so that such funds will be available for withdrawal
on or prior to the following  Business Day. The proceeds of any such investments
shall be invested in Cash  Equivalents  that will mature so that such funds will
be available for  withdrawal on or prior to the following  Business Day. On each
Business Day following a deposit of funds to the Payment  Reserve  Account,  the
aggregate  proceeds of any such investment  shall be deposited in the Collection
Account and treated as Investment  Proceeds for application as Available  Series
1999-1 Finance Charge Collections.

                  SECTION 4.17. Principal Funding Account. (a The Servicer shall
establish  and  maintain  or  cause  to be  established  and  maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the Securityholders, the "Principal Funding Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Series  1999-1  Securityholders.  The
Trustee shall possess all right, title and interest in all funds on deposit from
time to time in the Principal Funding Account and in all proceeds  thereof.  The
Principal  Funding  Account  shall be under the sole dominion and control of the
Trustee for the benefit of the Series 1999-1  Securityholders.  If, at any time,
the institution  holding the Principal  Funding Account ceases to be a Qualified
Institution, the Trustee shall within 10 Business Days establish a new Principal
Funding  Account  meeting  the  conditions  specified  above  with  a  Qualified
Institution,  and  shall  transfer  any  cash or any  investments  to  such  new
Principal  Funding Account.  From the date such new Principal Funding Account is
established,  it shall be the "Principal  Funding Account." The Trustee,  at the
written direction of the Servicer, shall (i) make withdrawals from the Principal
Funding Account from time to time, in the amounts and for the purposes set forth
in this Series  Supplement,  and (ii) on each  Transfer Date (from and after the
commencement of the  Accumulation  Period) prior to termination of the Principal
Funding Account make a deposit into the Principal  Funding Account in the amount
specified  in, and  otherwise  in  accordance  with,  subsection  4.12(a) of the
Agreement.

(b) Funds on deposit in the Principal  Funding  Account shall be invested by the
Trustee at the direction of the Servicer in Cash  Equivalents  maturing no later
than the following  Transfer  Date. On the Transfer Date  occurring in the month
following the commencement of the Accumulation  Period and on each Transfer Date
thereafter  with  respect  to  the  Accumulation  Period,  the  Trustee,  at the
Servicer's written direction,  shall transfer from the Principal Funding Account
to the Collection Account the Principal Funding Account  Investment  Proceeds on
deposit  in the  Principal  Funding  Account,  but not in excess of the  Covered
Amount,  and shall apply such amount as if such  amounts were  Available  Series
1999-1 Finance Charge Collections available to be applied pursuant to subsection
4.9(a) on the last  Business  Day of the  preceding  Monthly  Period.  Principal
Funding Account Investment Proceeds (including reinvested interest) shall not be
considered  part of the amounts on deposit in the Principal  Funding Account for
purposes of this Series Supplement.

                  SECTION 4.18.  Accumulation  Period Reserve  Account.  (a) The
Servicer shall  establish and maintain or cause to be established and maintained
with a  Qualified  Institution,  which  may be the  Trustee,  in the name of the
Trustee,  on behalf of the  Securityholders,  the  "Accumulation  Period Reserve
Account,"  which shall be a segregated  trust account with the  corporate  trust
department  of  such  Qualified  Institution,   bearing  a  designation  clearly
indicating  that the funds  deposited  therein  are held for the  benefit of the
Series 1999-1  Securityholders.  The Trustee shall possess all right,  title and
interest in all funds on deposit  from time to time in the  Accumulation  Period
Reserve Account and in all proceeds  thereof.  The  Accumulation  Period Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the Series 1999-1  Securityholders.  If, at any time, the institution
holding  the  Accumulation  Period  Reserve  Account  ceases  to be a  Qualified
Institution,  the  Trustee  shall  within  10  Business  Days  establish  a  new
Accumulation Period Reserve Account meeting the conditions  specified above with
a Qualified Institution,  and shall transfer any cash or any investments to such
new  Accumulation  Period Reserve  Account.  From the date such new Accumulation
Period Reserve  Account is  established,  it shall be the  "Accumulation  Period
Reserve Account." The Trustee,  at the written direction of the Servicer,  shall
(i) make withdrawals  from the Accumulation  Period Reserve Account from time to
time,  in the amounts and for the purposes set forth in this Series  Supplement,
and (ii) on each Transfer Date (from and after the Reserve Account Funding Date)
prior to termination of the  Accumulation  Period Reserve Account make a deposit
into the  Accumulation  Period Reserve  Account in the amount  specified in, and
otherwise in accordance with, subsection 4.9(a)(xi) of the Agreement.

(b)  Funds on  deposit  in the  Accumulation  Period  Reserve  Account  shall be
invested by the Trustee at the  direction  of the  Servicer in Cash  Equivalents
maturing no later than the  following  Transfer  Date.  The  interest  and other
investment  income  (net of  investment  expenses  and  losses)  earned  on such
investments will be retained in the Accumulation  Period Reserve Account (to the
extent the amount on deposit  therein is less than the Required  Reserve Account
Amount) or  deposited  in the  Collection  Account  and  treated  as  Investment
Proceeds for application as Available  Series 1999-1 Finance Charge  Collections
available to be applied  pursuant to subsection  4.9(a) on the last Business Day
of the preceding Monthly Period.

(c) On or before each Transfer Date with respect to the Accumulation  Period and
on the first Transfer Date with respect to the Early  Amortization  Period,  the
Trustee at the direction of the Servicer  shall  withdraw from the  Accumulation
Period Reserve Account,  up to the Available  Reserve Account Amount,  an amount
equal to the excess of the  Covered  Amount  for the  related  Interest  Accrual
Period over the Principal  Funding Account  Investment  Proceeds with respect to
such Transfer  Date,  and the amount of such  withdrawal  shall be applied as if
such amount were Available Series 1999-1 Finance Charge Collections available to
be  applied  pursuant  to  subsection  4.9(a)  on the last  Business  Day of the
preceding Monthly Period.

(d) The  Accumulation  Period Reserve Account shall be terminated  following the
earliest to occur of (a) the termination of the Trust pursuant to the Agreement,
(b) the  date  on  which  the  Invested  Amount  is  paid  in  full,  (c) if the
Accumulation  Period has not  commenced,  the occurrence of a Pay Out Event with
respect to the Series 1999-1  Securities and (d) if the Accumulation  Period has
commenced,  the  earlier of the first  Transfer  Date with  respect to the Early
Amortization Period and the Expected Final Payment Date. Upon the termination of
the Accumulation  Period Reserve Account,  all amounts on deposit therein (after
giving effect to any withdrawal from the Accumulation  Period Reserve Account on
such date as described  above) shall be applied as if they were Available Series
1999-1 Finance Charge Collections available to be applied pursuant to subsection
4.9(a) on the last Business Day of the preceding Monthly Period.

                  SECTION  4.19.   Postponement  of  Accumulation   Period.  The
Accumulation  Period is  scheduled  to  commence at the close of business on the
last  day of the May  2003  Monthly  Period;  provided,  however,  that,  if the
Accumulation  Period  Length  (determined  as  described  below) is less than 12
months, the date on which the Accumulation Period actually commences may, at the
option of the Servicer,  upon written  notice to the Trustee,  be delayed to the
first  Business  Day of the month  that is the  number  of  months  prior to the
Expected  Final  Payment Date at least equal to the  Accumulation  Period Length
and, as a result, the number of Monthly Periods in the Accumulation  Period will
at least equal the Accumulation  Period Length. On each Determination Date until
the Accumulation  Period begins,  the Servicer will determine the  "Accumulation
Period  Length"  which will equal the number of months  such that the sum of the
Accumulation  Period  Factors for each Monthly Period during such period will be
equal to or greater  than the Required  Accumulation  Factor  Number;  provided,
however, that the Accumulation Period Length will not be less than one month.

                  SECTION  4.20.  Defeasance.  On the date  that  the  following
conditions  shall have been satisfied:  (i) the Transferor  shall have deposited
(x) in the Principal Funding Account,  an amount such that the amount on deposit
in the Principal  Funding Account  following such deposit is equal to the sum of
the Class A Outstanding  Principal Amount and the Class B Outstanding  Principal
Amount, and (y) in the Accumulation  Period Reserve Account,  an amount equal to
or greater than the Covered  Amount,  as estimated  by the  Transferor,  for the
period from the date of such deposit to the Principal  Funding  Account  through
the Expected Final Payment Date; (ii) the Transferor shall have delivered to the
Trustee  (a) an Opinion of Counsel  to the  effect  that such  deposit  will not
result in the Trust being required to register as an "investment company" within
the meaning of the Investment Company Act of 1940, as amended, (b) an Opinion of
Counsel  to the effect  that  following  such  deposit  none of the  Trust,  the
Accumulation  Period Reserve  Account or the Principal  Funding  Account will be
deemed to be an  association  (or  publicly  traded  partnership)  taxable  as a
corporation,  (c) a certificate of an officer of the Transferor stating that the
Transferor  reasonably believes that such deposit will not cause a Pay Out Event
or any event  that,  with the  giving  of notice or the lapse of time,  or both,
would  constitute a Pay Out Event,  to occur;  and (iv) a Ratings Event will not
occur,  the Series 1999-1  Securities will no longer be entitled to the security
interest of the Trust in the  Receivables  and, except those set forth in clause
(i) above,  other Trust assets and the percentages  applicable to the allocation
to the Series 1999-1  Securityholders of Principal  Collections,  Finance Charge
Collections  and  Defaulted  Receivables  will be  reduced  to  zero.  Upon  the
satisfaction  of the foregoing  conditions,  the Class B Invested Amount will be
reduced to zero.

SECTION 7. Article V of the Agreement.  Article V of the Agreement shall read in
its  entirety  as follows  and shall be  applicable  only to the  Series  1999-1
Securities:

                            ARTICLE V

               DISTRIBUTIONS AND REPORTS TO INVESTOR
                          SECURITYHOLDERS

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

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

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

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

(i)      the total amount distributed;

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

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

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

(v)      the amount of Finance Charge Collections processed during the preceding
         Monthly  Period and allocated in respect of the Class A Securities  and
         the Class B  Securities,  respectively,  and the  amount  of  Principal
         Funding Account Investment  Proceeds and investment earnings on amounts
         on deposit in the Accumulation Period Reserve Account;

(vi)     the aggregate amount of Principal Receivables, the Invested Amount, the
         Class A Invested  Amount,  the Class B Invested  Amount,  the  Floating
         Percentage  and, during the  Amortization  Period,  the  Fixed/Floating
         Percentage,  as of the end of the day on the  last  day of the  related
         Monthly Period;

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

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

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

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

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

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

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

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

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

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

(xvii)   the Accumulation Shortfall;

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

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

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

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

(b)  Annual  Securityholders'  Tax  Statement.  On or before  January 31 of each
calendar  year,  beginning  with  calendar  year 2000,  the Paying  Agent  shall
distribute to each Person who at any time during the preceding calendar year was
a Series 1999-1 Securityholder,  a statement prepared by the Servicer containing
the information  required to be contained in the regular report to Series 1999-1
Securityholders,  as  set  forth  in  subclauses  (i),  (ii)  and  (iii)  above,
aggregated for such calendar year or the applicable portion thereof during which
such Person was a Series  1999-1  Securityholder,  together  with,  on or before
January 31 of each year,  beginning in 2000,  such other  customary  information
(consistent  with the treatment of the Series 1999-1  Securities as debt) as the
Trustee or the Servicer deems necessary or desirable to enable the Series 1999-1
Securityholders  to prepare their tax returns.  Such  obligations of the Trustee
shall  be  deemed  to have  been  satisfied  to the  extent  that  substantially
comparable  information  shall  be  provided  by  the  Trustee  pursuant  to any
requirements of the Internal Revenue Code as from time to time in effect.

SECTION 8.        Series 1999-1 Pay Out Events.  If any one of the following
events shall occur with respect to the Series 1999-1 Securities:

(a)  failure on the part of the  Transferor  (i) to make any  payment or deposit
required  to be made by the  Transferor  by the terms of the  Agreement  or this
Series Supplement,  on or before the date occurring five Business Days after the
date such payment or deposit is required to be made  herein,  (ii) to perform in
all material respects the Transferor's covenant not to sell, pledge,  assign, or
transfer to any person,  or grant any unpermitted  lien on, any  Receivable;  or
(iii)  duly to  observe or perform in any  material  respect  any  covenants  or
agreements  of  the  Transferor  set  forth  in the  Agreement  or  this  Series
Supplement,  which  failure has a material  adverse  effect on the Series 1999-1
Securityholders  or the Insurer and which  continues  unremedied for a period of
sixty days after the date on which written notice of such failure, requiring the
same to be remedied,  shall have been given to the  Transferor by the Trustee or
the Insurer, or to the Transferor, the Insurer and the Trustee by the Holders of
Series 1999-1 Securities  evidencing  Undivided  Interests  aggregating not less
than 50 percent of the Invested  Amount and continues to affect  materially  and
adversely the interests of the Series 1999-1  Securityholders or the Insurer for
such period;

(b) any  representation  or warranty made by the  Transferor in the Agreement or
this Series  Supplement,  (i) shall prove to have been incorrect in any material
respect when made, which continues to be incorrect in any material respect for a
period  of 60 days  after  the date on which  written  notice  of such  failure,
requiring  the same to be remedied,  shall have been given to the  Transferor by
the  Trustee,  or to the  Transferor  and the  Trustee by the  Insurer or by the
Holders of Series 1999-1 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1999-1, and (ii) as a result
of which the interests of the Series 1999-1  Securityholders  are materially and
adversely affected and continue to be materially and adversely affected for such
period;  provided,  however, that a Series 1999-1 Pay Out Event pursuant to this
subsection 8(b) shall not be deemed to have occurred hereunder if the Transferor
has accepted reassignment of the related Receivable, or all of such Receivables,
if  applicable,  during such  period (or such  longer  period as the Trustee may
specify) in accordance with the provisions of the Agreement;

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

(d) (i) the  Transferor  Interest  shall  be less  than the  Minimum  Transferor
Interest,  (ii) the Series  1999-1  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 Class A Outstanding  Principal  Amount and the
Class B  Outstanding  Principal  Amount,  (iii)  the total  amount of  Principal
Receivables  and the  amounts  on deposit in the  Excess  Funding  Account,  the
Principal  Account  and the  Principal  Funding  Account  shall be less than the
Minimum Aggregate Principal Receivables or (iv) the Retained Percentage shall be
equal to or less than 2%, in each case as of any Determination Date;

(e) any Servicer  Default shall occur which would have a material adverse effect
on the Series 1999-1 Securityholders; or

(f) any claim on the Policy shall occur;

then, in the case of any event described in subparagraph  (a), (b) or (e), after
the  applicable  grace  period,  if any,  set forth in such  subparagraphs,  the
Holders of Series 1999-1 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1999-1, by notice then given
in writing to the Trustee,  the  Transferor,  any Cap Providers and the Servicer
may declare that a pay out event (a "Series  1999-1 Pay Out Event") has occurred
as of the  date of  such  notice,  and in the  case of any  event  described  in
subparagraphs (c), (d) or (f), a Series 1999-1 Pay Out Event shall occur without
any  notice or other  action on the part of the  Trustee  or the  Series  1999-1
Securityholders immediately upon the occurrence of such event.

SECTION  9.  Series  1999-1   Termination.   The  right  of  the  Series  1999-1
Securityholders  to receive  payments from the Trust will terminate on the first
Business Day following the Series 1999-1  Termination Date unless such Series is
an Affected Series as specified in Section 12.1(c) of the Agreement and the sale
contemplated  therein has not  occurred by such date,  in which event the Series
1999-1  Securityholders  shall remain entitled to receive  proceeds of such sale
when such sale occurs.

SECTION 10.        Legends; Transfer and Exchange; Restrictions on Transfer of
Series 1999-1 Securities. (a) Each Class A Security that is a Global Security
deposited with DTC, or a custodian on behalf of DTC, shall bear the following
legend:

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

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

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

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (THE  "CODE")  THAT IS  SUBJECT TO  SECTION  4975 OF THE CODE,  (III) A
         GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY
         FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO
         THE  PROVISIONS  OF SECTION  406 OF ERISA OR SECTION  4975 OF THE CODE,
         (IV) AN ENTITY WHOSE UNDERLYING  ASSETS INCLUDE PLAN ASSETS (AS DEFINED
         IN 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).

SECTION 11.        The Policy.

(a) The Transferor  hereby represents that (i) it has obtained the Policy in the
name  of  the  Trustee  and  solely  for  the  benefit  of  the  Series   1999-1
Securityholders,  (ii) that it has entered into the  Insurance  Agreement  which
provides for the issuance of the Policy by the Insurer and (iii) that the Policy
permits the  Trustee (or the  Servicer on its behalf) to draw on the Policy from
time to time for the purposes set forth in this  Supplement.  The Insurer  shall
not be entitled to reimbursement for any draws, interest or fees with respect to
the Policy from the corpus of the Trust, except as specifically provided herein.

(b) Pursuant to the Policy, if on any  Determination  Date the Servicer notifies
the Trustee that on the related  Distribution Date (i) the funds that will be on
deposit  in  the  Interest  Funding  Account   available  for  distribution  are
insufficient  to pay the Class A Monthly  Interest  with respect to such Monthly
Period  or the  Servicing  Fee with  respect  to such  Monthly  Period  will not
otherwise be paid in full, (ii) a Potential Class A Charge-Off shall occur, then
the Trustee shall give notice to the Insurer by telecopy or other writing by the
close of  business on the second  Business  Day prior to the  Distribution  Date
demanding payment of an amount equal to the deficiency.  In addition,  if on the
Scheduled Series 1999-1 Termination Date the outstanding principal amount of the
Class A Securities after application of all amounts to Class A Principal on such
date would be greater than zero, the Trustee shall give notice to the Insurer by
telecopy or other  writing by the close of business on the second  Business  Day
prior to the Scheduled Series 1999-1  Termination  Date demanding  payment of an
amount equal to such excess (the amount  demanded  pursuant to this sentence and
the preceding  sentence,  the "Policy Claim Amount").  Following  receipt by the
Insurer of such notice,  the Insurer  will pay the Policy  Claim  Amount  before
12:00 noon on the Business Day preceding the Distribution  Date (i) with respect
to funds to be  applied  to the  payment  of Class A  Monthly  Interest,  to the
Trustee for deposit in the Distribution  Account,  (ii) with respect to funds to
be applied to the payment of the Monthly  Servicing  Fee,  to the  Servicer  and
(iii) with respect to funds to be applied  with  respect to a Potential  Class A
Charge-Off,  to the Trustee to be treated as Available  Series 1999-1  Principal
Collections and deposited in the Distribution Account.

                  If payment of any amount guaranteed by the Insurer pursuant to
the Policy is avoided as a preference  payment (the  "Preference  Amount") under
applicable bankruptcy,  insolvency,  receivership or similar law in the event of
an insolvency of the  Transferor,  the Servicer,  Metris  Companies  Inc. or the
Trust, the Insurer will pay such amount out of its funds on the later of (a) the
date  when due to be paid  pursuant  to the Order  referred  to below or (b) the
first to occur of (i) the fourth  business day following  Receipt by the Insurer
or the fiscal  agent from the Trustee of (A) a certified  copy of the order (the
"Order") of the court or other governmental body which exercised jurisdiction to
the effect that the Trustee is required to return the amount of any Policy Claim
Amounts  distributed  with respect to the Class A Securities  during the term of
the Policy because such distributions were avoidable  preference  payments under
applicable bankruptcy law, (B) a notice for payment in the form specified by the
Policy  and  (C) an  assignment  duly  executed  and  delivered  by the  Class A
Securityholder,  in such  form as is  reasonably  required  by the  Insurer  and
provided to the Class A Securityholder by the Insurer,  irrevocably assigning to
the Insurer all rights and claims of the Class A  Securityholder  relating to or
arising  under  the  Class A  Securities  against  the  debtor  which  made such
preference  payment or otherwise with respect to such preference payment or (ii)
the date of Receipt by the  Insurer or the fiscal  agent from the Trustee of the
items  referred to in clauses (A), (B) and (C) above if, at least four  business
days prior to such date of Receipt,  the Insurer or the fiscal  agent shall have
Received written notice from the Trustee that such items were to be delivered on
such date and such date was  specified  in such notice.  Such  payment  shall be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy  named in the Order and not to the Trustee or Class A  Securityholder
directly.

         The terms  "Receipt" and "Received",  with respect to the Policy,  mean
actual  delivery to the Insurer and to its fiscal agent appointed by the Insurer
at its option,  if any,  prior to 1:00 p.m.,  New York City time,  on a business
day; delivery either on a day that is not a business day or after 1:00 p.m., New
York City time,  shall be deemed to be Received on the next succeeding  business
day. If any notice or  certificate  given under the Policy by the Trustee is not
in proper form or is not properly completed,  executed or delivered, it shall be
deemed not to have been  Received,  and the  Insurer or the fiscal  agent  shall
promptly so advise the Trustee and the Trustee may submit an amended notice.

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

(d) So long as the  Insurer  has not  defaulted  on its  obligations  under  the
Policy, the Insurer will be entitled to exercise all voting rights of the Series
1999-1  Securityholders  without  the  consent  of the  Class A  Securityholders
(including  any voting  rights with  respect to amending  the  Agreement or this
Supplement or terminating a Servicer) and the Class A  Securityholders  may only
exercise such voting rights with the prior  written  consent of the Insurer.  In
determining whether the required percentage of Securityholders  have given their
approval  or  consent  with  respect  to an action  requiring  the  consent of a
majority of the  Securityholders,  except as  otherwise  specified,  the Class A
Securityholders will be treated as a single Series.

SECTION  12.   Ratification  of  Agreement.   As  supplemented  by  this  Series
Supplement,  the  Agreement is in all respects  ratified and  confirmed  and the
Agreement as so supplemented by this Series Supplement shall be read, taken, and
construed as one and the same  instrument.  The Transferor  hereby  confirms the
conveyance  of the Trust  Property  to the Trustee for the benefit of the Series
1999-1 Securityholders.

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

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

SECTION  15.  GOVERNING  LAW.  THIS  SERIES  SUPPLEMENT  SHALL BE  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE  STATE OF  DELAWARE  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

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

SECTION 17. Amendment for FASIT Purposes. Each Series 1999-1 Securityholder,  by
acquiring an interest in a Series 1999-1  Security,  is deemed to consent to any
amendment  to  the  Agreement  or  this  Series  Supplement  necessary  for  the
Transferor  to elect for the Trust or any  portion  thereof  to be  treated as a
financial asset securitization  investment trust ("FASIT") within the meaning of
Section 860L of the Internal Revenue Code (or any successor  provision thereto),
provided,  that such election may not be made unless the Transferor  delivers an
opinion to the Trustee and the  Servicer to the effect that such  election  will
not  adversely   affect  the  Federal  or   Applicable   Tax  State  income  tax
characterization  of  any  outstanding  Series  of  Investor  Securities  or the
taxability of the Trust under Federal or Applicable Tax State income tax laws.

SECTION 18.  Paired  Series.  Subject to obtaining  confirmation  by each Rating
Agency of the then existing  ratings of each class of  Securities  which is then
rated,  and prior to the  commencement  of the Early  Amortization  Period,  the
Series  1999-1  Securities  may be paired with one or more other  Series (each a
"Paired  Series").  Each Paired Series either will be pre-funded with an initial
deposit  to a  pre-funding  account  in an  amount up to the  initial  principal
balance of such Paired  Series and  primarily  from the  proceeds of the sale of
such  Paired  Series  or  will  have  a  variable  principal  amount.  Any  such
pre-funding  account will be held for the benefit of such Paired  Series and not
for the  benefit  of the  Securityholders.  As  principal  is  deposited  in the
Principal  Account or the Principal  Funding  Account or is paid with respect to
the Series  1999-1  Securities,  either (i) in the case of a  pre-funded  Paired
Series, an equal amount of funds on deposit in any pre-funding  account for such
pre-funded  Paired Series will be released  (which funds will be  distributed to
the  Transferor)  or (ii) in the  case of a  Paired  Series  having  a  variable
principal  amount,  an interest in such  variable  Paired  Series in an equal or
lesser  amount  may be sold by the  Trust  (and  the  proceeds  thereof  will be
distributed to the  Transferor)  and, in either case, the invested amount in the
Trust of such Paired Series will increase by up to a corresponding  amount. Upon
payment in full of the Series 1999-1  Securities,  assuming that there have been
no  unreimbursed  charge-offs  with respect to any related  Paired  Series,  the
aggregate invested amount of such related Paired Series will have been increased
by an amount up to an aggregate  amount equal to the Invested Amount paid to the
Securityholders  since the  issuance of such Paired  Series.  The  issuance of a
Paired Series will be subject to the conditions  described in subsection  6.9(b)
of the Agreement.

SECTION 19. Third Party  Beneficiaries.  The Agreement as  supplemented  by this
Series  Supplement shall inure to the benefit of and be binding upon the parties
hereto,  the  Securityholders,  the Insurer and their respective  successors and
permitted assigns. SECTION 1.

                  IN WITNESS  WHEREOF,  the  Transferor,  the  Servicer  and the
Trustee have caused this Series  1999-1  Supplement to be duly executed by their
respective officers as of the day and year first above written.

                                      METRIS RECEIVABLES, INC.
                                           Transferor


                                       By: /s/ Paul T. Runice
                                      Name: Paul T. Runice
                                     Title: Senior Vice President and Treasurer



                                      DIRECT MERCHANTS CREDIT CARD BANK,
                                       NATIONAL ASSOCIATION
                                           Servicer


                                       By: /s/ Joseph A. Hoffman
                                      Name: Joseph A. Hoffman
                                     Title: Vice President



                                      THE BANK OF NEW YORK (DELAWARE)
                                           Trustee


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




                                                                     Exhibit A-1

                           FORM OF CLASS A INVESTOR SECURITY

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


No. ___                                                               $_________
                                                             CUSIP NO. 59159UAM0


                               METRIS MASTER TRUST
                           FLOATING RATE ASSET BACKED
                        SECURITY, SERIES 1999-1, CLASS A

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  Agreement
described below.

                  (Not  an  interest  in  or a  recourse  obligation  of  Metris
Receivables,  Inc., Direct Merchants Credit Card Bank,  National  Association or
any affiliate of either of them.)

                  This certifies that  _________ (the  "Securityholder")  is the
registered owner of a fractional  undivided  interest in the Metris Master Trust
(the "Trust") issued pursuant to the Amended and Restated  Pooling and Servicing
Agreement,  dated as of July 30, 1998 (the  "Pooling and  Servicing  Agreement";
such term to include any  amendment  thereto)  by and  between  the  Transferor,
Direct  Merchants  Credit Card Bank,  National  Association,  as  Servicer  (the
"Servicer"), and The Bank of New York (Delaware) as Trustee (the "Trustee"), and
the  Series  1999-1  Supplement,  dated as of July  7,1999  (the  Series  1999-1
Supplement"),  among the Transferor,  the Servicer and the Trustee.  The Pooling
and Servicing  Agreement,  as supplemented by the Series 1999-1  Supplement,  is
herein referred to as the "Agreement").  The corpus of the Trust consists of all
of the  Transferor's  right,  title  and  interest  in,  to and  under the Trust
Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement.  This Security is one of a series of Securities  entitled "Metris
Master Trust Floating Rate Asset Backed Securities, Series 1999-1, Class A" (the
"Class A Securities"),  each of which represents a fractional undivided interest
in the Trust,  and is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  The  Transferor  has  structured  the  Agreement,  the Class A
Securities,  the Metris  Master Trust  Floating  Rate Asset  Backed  Securities,
Series 1999-1, Class B (the "Class B Securities" and collectively with the Class
A Securities, the "Series 1999-1 Securities") with the intention that the Series
1999-1  Securities will qualify under  applicable tax law as  indebtedness,  and
both  the  Transferor  and  each  holder  of a  Class A  Security  (a  "Class  A
Securityholder")  or any interest therein by acceptance of its Securities or any
interest  therein,  agrees to treat  the  Class A  Securities  for  purposes  of
federal,  state and local income or franchise taxes and any other tax imposed on
or measured by income, as indebtedness.

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

                  Interest on the Class A  Securities  will be payable on August
20, 1999 and on the 20th day of each month  thereafter  or, if such day is not a
business day, on the next succeeding business day (each, a "Distribution Date"),
in an amount  equal to the  product  of (i) the Class A  Interest  Rate,  (ii) a
fraction  the  numerator  of which is the actual  number of days in the  related
Interest  Accrual  Period  and the  denominator  of which is 360 and  (iii)  the
outstanding  principal  balance  of the  Class A  Securities  as of the close of
business on the first day of such Interest Accrual Period provided that interest
for the first  Distribution  Date will be an amount  equal to the product of (u)
the Class A Initial Invested Amount,  (v) 44 divided by 360, and (w) the Class A
Interest Rate determined on July 2, 1999.

                  Interest   payments  on  the  Class  A   Securities   on  each
Distribution  Date will be funded from  Available  Series 1999-1  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
respective  classes  of the  Series  1999-1  Securities  and  deposited  on each
business day during such Monthly Period in the Interest Funding Account.

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

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class A Invested Amount of the Class A Securities,  which may be less
than the unpaid  balance of the Class A Securities  pursuant to the terms of the
Agreement.  All  principal on the Class A Securities is due and payable no later
than the October 2007  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1999-1  Termination
Date").  After  the  earlier  to  occur  of  (i)  the  Scheduled  Series  1999-1
Termination  Date and (ii) the day  after  the  Distribution  Date on which  the
Series 1999-1 Securities are paid in full (the "Series 1999-1 Termination Date")
neither  the  Trust  nor the  Transferor  will have any  further  obligation  to
distribute  principal or interest on the Class A  Securities.  In the event that
the  Class  A  Invested  Amount  is  greater  than  zero  on the  Series  1999-1
Termination  Date,  the  Trustee  will sell or cause to be sold,  to the  extent
necessary,  an  amount  of  interests  in  the  Receivables  or  certain  of the
Receivables  up to 110% of the Class A Invested  Amount and the Class B Invested
Amount at the close of business on such date (but not more than the total amount
of Receivables allocable to the Investor Securities), and shall pay the proceeds
to the  Class  A  Securityholders  pro  rata in  final  payment  of the  Class A
Securities, then to the Class B Securityholders pro rata in final payment of the
Class B Securities.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by or on behalf of the  Trustee,  by manual  signature,  this  Security
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.


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


                                               METRIS RECEIVABLES, INC.


                                               By:
                                                    Name:
                                                    Title:


Dated: __________ , ______




                    CERTIFICATE OF AUTHENTICATION


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


                                               THE BANK OF NEW YORK


                                               By:
                                                    Name:
                                                    Title:



                                                                     Exhibit A-2

                    FORM OF CLASS B INVESTOR SECURITY

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

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
METRIS  RECEIVABLES,  INC.  AND THE TRUSTEE  THAT SUCH  PURCHASER  IS NOT (I) AN
EMPLOYEE  BENEFIT PLAN (AS DEFINED IN SECTION  3(3) OF THE  EMPLOYEE  RETIREMENT
INCOME  SECURITY  ACT OF 1974,  AS  AMENDED  ("ERISA"))  THAT IS  SUBJECT TO THE
PROVISIONS OF TITLE I OF ERISA,  (II) A PLAN DESCRIBED IN SECTION  4975(e)(1) OF
THE INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED (THE "CODE") THAT IS SUBJECT TO
SECTION 4975 OF THE CODE, (III) A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32)
OF ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL
EXTENT, SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975 OF THE
CODE, (IV) AN ENTITY WHOSE UNDERLYING  ASSETS INCLUDE PLAN ASSETS (AS DEFINED IN
29 C.F.R.  SECTION  2510.3-101  OR OTHERWISE  UNDER ERISA) BY REASON OF A PLAN'S
INVESTMENT IN THE ENTITY OR (V) A PERSON  INVESTING PLAN ASSETS OF ANY SUCH PLAN
(INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE (IV) AND THIS CLAUSE (V),
AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL ACCOUNT,  BUT EXCLUDING ANY ENTITY
REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).



No. ___                                                               $_________


                         METRIS MASTER TRUST
                            ASSET BACKED
                   SECURITY, SERIES 1999-1, CLASS B

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  Agreement
described below.

                  (Not  an  interest  in  or a  recourse  obligation  of  Metris
Receivables,  Inc., Direct Merchants Credit Card Bank,  National  Association or
any affiliate of either of them.)

                  This certifies that ______________ (the  "Securityholder")  is
the  registered  owner of a fractional  undivided  interest in the Metris Master
Trust (the  "Trust")  issued  pursuant to the Amended and  Restated  Pooling and
Servicing  Agreement,  dated as of July 30,  1998 (the  "Pooling  and  Servicing
Agreement";  such term to include any  amendment or  Supplement  thereto) by and
between the Transferor, Direct Merchants Credit Card Bank, National Association,
as Servicer (the  "Servicer"),  and The Bank of New York (Delaware),  as Trustee
(the "Trustee"), and the Series 1999-1 Supplement,  dated as of July 7, 1999(the
"Series 1999-1 Supplement"), among the Transferor, the Servicer and the Trustee.
The  Pooling and  Servicing  Agreement,  as  supplemented  by the Series  1999-1
Supplement,  is herein referred to as the  "Agreement."  The corpus of the Trust
consists of all of the Transferor's  right,  title and interest in, to and under
the Trust Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement. This Securities is one of a series of Securities entitled "Metris
Master  Trust Asset Backed  Securities,  Series  1999-1,  Class B" (the "Class B
Securities"),  each of which represents a fractional  undivided  interest in the
Trust,  and  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

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

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

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(b) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal  Collections for all prior  Distribution Dates Plus (f) the sum of the
aggregate  amount  reimbursed with respect to reductions of the Class B Invested
Amount through and including such Business Day pursuant to subsection 4.9(a) (x)
of the Agreement plus, with respect to such subsection,  amounts applied thereto
pursuant to subsections 4.10(a) and (b), 4.17(b) and 4.18(b), (c) and (d) of the
Agreement,  for the  purpose of  reimbursing  amounts  deducted  pursuant to the
foregoing  clauses  (d) and (e);  provided,  however  that the Class B  Invested
Amount may not be reduced below zero.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class B Invested Amount of the Class B Securities,  which may be less
than the unpaid  balance of the Class B Securities  pursuant to the terms of the
Agreement.  All  principal on the Class B Securities is due and payable no later
than the October 2007  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1999-1  Termination
Date").  After  the  earlier  to  occur  of  (i)  the  Scheduled  Series  1999-1
Termination Date or (ii) the day after the Distribution Date on which the Series
1999-1  Securities  are paid in full  (the  "Series  1999-1  Termination  Date")
neither  the  Trust  nor the  Transferor  will have any  further  obligation  to
distribute  principal or interest on the Class B  Securities.  In the event that
the Class B Invested Amount is greater than zero on the Series Termination Date,
the Trustee will sell or cause to be sold, to the extent necessary, an amount of
interests in the  Receivables  or certain of the  Receivables  up to 110% of the
Class A Invested Amount and the Class B Invested Amount at the close of business
on such date (but not more than the total amount of Receivables allocable to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro rata in final  payment  of the  Class A  Securities  and then to the Class B
Securityholders pro rata in final payment of the Class B Securities.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by or on behalf of the  Trustee,  by manual  signature,  this  Security
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.


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


                                               METRIS RECEIVABLES, INC.


                                               By:
                                                    Name:
                                                    Title:


Dated:  _____________, ______




                      CERTIFICATE OF AUTHENTICATION


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


                                               THE BANK OF NEW YORK



                                               By:
                                                  Name:
                                                  Title:


                                                                       EXHIBIT B

         Metris Receivables, Inc. Metris Master Trust             Monthly Report
           Securityholder's Statement Series 1999-1                 Month-Year

Section 5.2                                   Class A      Class B         Total
(i)  Security Amount
(ii) Security Principal Distributed
(iii) Security Interest Distributed
(iv) Principal Collections
(v)  Finance Charge Collections
     Recoveries
     Initial Interest Funding Account Deposits
     Interest Earned on Accounts
       Total Finance Charge Collections
Total Collections
(vi) Aggregate Amount of Principal Receivables
       Invested Amount (End of Month)
       Floating Allocation Percentage
       Fixed/Floating Allocation Percentage
       Invested Amount (Beginning of Month)
       Average Daily Invested Amount
(vii)   Receivable  Delinquencies (as a % of Total Receivables)  Current 30 Days
        to 59 Days (1 to 29 Days  Contractually  Delinquent)  60 Days to 89 Days
        (30 to 59 Days  Contractually  Delinquent)  90 Days and Over  (60+  Days
        Contractually Delinquent)
                  Total Receivables
(viii) Aggregate Investor Default Amount
         As a % of Average Daily Invested Amount
         (Annualized  based on 366 days/year) (ix) Charge-Offs (x) Servicing Fee
(xi) Unreimbursed  Redirected Principal Collections (xii) Excess Funding Account
Balance (xiii) New Accounts Added (xiv) Average Gross Portfolio Yield
         Average Net Portfolio Yield
(xv) Minimum Base Rate
        Excess Spread
(xvi) Principal  Funding Account Balance (xvii)  Accumulation  Shortfall (xviii)
Scheduled date for the commencement of the Accumulation Period
        Accumulation Period Length
(xix) Principal Funding Account Investment Proceeds Deposit
        Required Reserve Account Amount
        Available Reserve Account Amount
        Covered Amount
(xx)  Aggregate Interest Rate Caps Notional Amount
        Deposit to the Caps Proceeds Account
(xxi) Policy Claim Amount



                                                                    Exhibit 4(c)
                            METRIS RECEIVABLES, INC.

                                   Transferor

             DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION

                                    Servicer

                                       and

                         THE BANK OF NEW YORK (DELAWARE)

                                     Trustee

                 on behalf of the Series 1999-2 Securityholders

                            SERIES 1999-2 SUPPLEMENT

                         Dated as of September 22, 1999

                                       to

              AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT

                            Dated as of July 30, 1998


                               METRIS MASTER TRUST

                     $500,000,000 Floating Rate Asset Backed
                       Securities, Series 1999-2, Class A

                            $49,450,550 Asset Backed
                       Securities, Series 1999-2, Class B




                                TABLE OF CONTENTS

SECTION 1. Designation........................................................1

SECTION 2. Definitions........................................................1

SECTION 3. Reassignment Terms................................................21

SECTION 3A.Conveyance of Interest in Interest rate Cap; Cap
           Proceeds Account..................................................22

SECTION 4. Delivery and Payment for the Series 1999-2 Securities.............25

SECTION 5. Form of Delivery of Series 1999-2 Securities; Denominations.......25

SECTION 6. Article IV of Agreement...........................................25

           ARTICLE IV RIGHTS OF SECURITYHOLDERS AND ALLOCATION AND
                         APPLICATION OF COLLECTIONS

         SECTION 4.4.  Rights of Securityholders.............................26

         SECTION 4.5.  Collections and Allocation; Payments on Exchangeable
                       Transferor Security...................................26

         SECTION 4.6.  Determination of Interest for the Series 1999-2
                       Securities............................................27

         SECTION 4.7.  Determination of Principal Amounts....................28

         SECTION 4.8.  Shared Principal Collections..........................28

         SECTION 4.9.  Application of Funds..................................29

         SECTION 4.10. Coverage of Required Amount for the Series 1999-2
                       Secruities............................................36

         SECTION 4.11. Payment of Interest on Securities and Amounts Owing
                       to Insurer............................................37

         SECTION 4.12. Payment of Security Principal.........................38

         SECTION 4.13. Series Charge-Offs....................................39

         SECTION 4.14. Pre-Funding Account...................................40

         SECTION 4.15. Increases in Invested Amount..........................41

         SECTION 4.16. Redirected Principal Collections For the Series
                       1999-2 Securities.....................................42

         SECTION 4.17. Determination of LIBOR................................42

         SECTION 4.18. Payment Reserve Account...............................43

         SECTION 4.19. Principal Funding Account.............................44

         SECTION 4.20. Accumulation Period Reserve Account...................45

         SECTION 4.21. Postponement of Accumulation Period...................46

         SECTION 4.22. Defeasance............................................47

SECTION 7. Article V of the Agreement........................................47

        ARTICLE V DISTRIBUTIONS AND REPORTS TO INVESTOR SECURITY HOLDERS

         SECTION 5.1   Distributions.........................................47

         SECTION 5.2   Securityholders' Statement............................49

SECTION 8.   Series 1999-2 Pay Out Events....................................51

SECTION 9.1. Series 1999-2 Termination ......................................53

SECTION 9.2. Principal Payment Period........................................53

SECTION 10.  Legends; Transfer and Exchange; Restrictions on Transfer
             of Series 1999-2 Securities.....................................54

SECTION 11.  The Policy......................................................56

SECTION 12.  Ratification of Agreement.......................................58

SECTION 13.  Registration of the Class A Securities under the Securities
             Exchange Act of 1934............................................58

SECTION 14.  Counterparts....................................................58

SECTION 15.  GOVERNING LAW...................................................58

SECTION 16.  Instructions in Writing.........................................59

SECTION 17.  Amendment for FASIT Purposes....................................59

SECTION 18.  Paired Series...................................................59

SECTION 19.  Third party Beneficiaries.......................................60





                  SERIES 1999-2 SUPPLEMENT, dated as of September 22, 1999 (this
"Series  Supplement")  by and among  METRIS  RECEIVABLES,  INC.,  a  corporation
organized  and existing  under the laws of the State of Delaware,  as Transferor
(the "Transferor"),  DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION,  a
national banking  association  organized under the laws of the United States, as
Servicer  (the  "Servicer"),  and THE BANK OF NEW YORK  (DELAWARE),  a  Delaware
banking  corporation  organized  and  existing  under  the laws of the  State of
Delaware  as  trustee  (together  with its  successors  in trust  thereunder  as
provided in the Agreement  referred to below, the "Trustee"),  under the Amended
and  Restated  Pooling  and  Servicing  Agreement  dated as of July 30,  1998 as
amended,  supplemented or otherwise modified from time to time (the "Agreement")
among the Transferor, the Servicer and the Trustee.

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

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


SECTION 1. Designation.  There is hereby created a Series of Investor Securities
to be issued  pursuant to the Agreement  and this Series  Supplement to be known
generally as the "Series 1999-2  Securities." The Series 1999-2 Securities shall
be issued in two Classes,  which shall be  designated  generally as the Floating
Rate Asset Backed Securities, Series 1999-2, Class A (the "Class A Securities"),
and  the  Asset  Backed  Securities,  Series  1999-2,  Class  B  (the  "Class  B
Securities"). Series 1999-2 shall be a Tier II Series.

SECTION 2. Definitions. In the event that any term or provision contained herein
shall  conflict  with or be  inconsistent  with any  provision  contained in the
Agreement,  the terms and provisions of this Series Supplement shall govern with
respect to the Series  1999-2  Securities.  All Article,  Section or  subsection
references herein shall mean Articles, Sections or subsections of the Agreement,
as  amended or  supplemented  by this  Series  Supplement,  except as  otherwise
provided herein.  All capitalized terms not otherwise defined herein are defined
in the Agreement.  Each capitalized term defined herein shall relate only to the
Series 1999-2 Securities and no other Series of Securities issued by the Trust.

                  "Accumulation  Period" shall mean the period commencing at the
close of business on the last day of the June 2005 Monthly  Period or such later
date as is determined in accordance  with Section 4.21 of the Agreement  (unless
the Principal Payment Period has commenced prior to that date) and ending on the
first to occur of (a) the commencement of the Early Amortization Period, (b) the
commencement  of  the  Principal  Payment  Period  and  (c)  the  Series  1999-2
Termination Date.

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

                  "Accumulation  Period Length" shall have the meaning  assigned
such term in Section 4.21 of the Agreement.

                  "Accumulation  Period Reserve  Account" shall have the meaning
specified in subsection 4.20(a) of the Agreement.

                  "Accumulation   Shortfall"   shall  initially  mean  zero  and
thereafter   shall  mean,   with  respect  to  any  Monthly  Period  during  the
Accumulation  Period,  the excess, if any, of the Controlled  Deposit Amount for
the previous Monthly Period over the amount deposited into the Principal Funding
Account  pursuant to  subsection  4.12(a) of the  Agreement  with respect to the
Series 1999-2 Securities for the previous Monthly Period.

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

                  "Adjusted  Invested Amount" shall mean as of any Business Day,
(i) the Invested Amount minus (ii) the sum of the amounts then on deposit in the
Principal  Account  and the  Principal  Funding  Account  and the Series  1999-2
Percentage of the amount then on deposit in the Excess Funding Account.

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

                  "Amortization  Period" shall mean the period commencing on the
Amortization  Period  Commencement  Date and continuing  until the Series 1999-2
Termination Date.

                  "Amortization   Period   Commencement  Date"  shall  mean  the
earliest of (i) the first day of the Accumulation  Period, (ii) the first day of
the Principal Payment Period and (iii) the Pay Out Commencement Date.

                  "Available Reserve Account Amount" shall mean, with respect to
any Transfer Date,  the lesser of (a) the amount on deposit in the  Accumulation
Period  Reserve  Account as of such date (before giving effect to any withdrawal
made or to be made  pursuant to  subsection  4.20(c) of the  Agreement  from the
Accumulation  Period Reserve Account on such Transfer Date) and (b) the Required
Reserve Account Amount for such Transfer Date.

                  "Available  Series 1999-2  Finance Charge  Collections"  shall
have the meaning specified in subsection 4.9(a) of the Agreement.

                  "Available  Series 1999-2 Principal  Collections"  shall mean,
with  respect to any  Monthly  Period,  or  portion  thereof  commencing  on the
Amortization  Period  Commencement  Date,  an amount  equal to the sum of (i) an
amount equal to the Fixed/Floating Percentage of all Principal Collections (less
the amount of Redirected  Principal  Collections)  received  during such Monthly
Period,  (ii) any amount on deposit in the Excess Funding  Account  allocated to
the Series 1999-2 Securities pursuant to subsection 4.9(d) of the Agreement with
respect to such period,  (iii) the sum of the aggregate  amount  allocated  with
respect to the Series  Default Amount with respect to such period and the Series
1999-2 Percentage of any unpaid Adjustment Payments paid pursuant to subsections
4.9(a)(iii)  and  4.9(a)(iv) of the Agreement  with respect to such period,  any
reimbursements of unreimbursed Charge-Offs pursuant to subsections 4.9(a)(v) and
(x) of the  Agreement  with  respect to such period  plus in each case,  amounts
applied with respect  thereto  pursuant to  subsections  4.10(a) and (b),  4.16,
4.19(b),  4.20(b),  (c) and (d) of the  Agreement,  (iv) the Policy Claim Amount
with respect to Potential Class A Charge-Offs for the related  Distribution Date
paid pursuant to subsection 11(b) of this Series  Supplement,  (v) the aggregate
Shared Principal  Collections allocated to the Series 1999-2 Securities pursuant
to Section 4.8 of the Agreement with respect to such period,  subject to Section
9.2 of this  Series  Supplement,  and (vi) the  proceeds of the sale of all or a
portion of an Interest Rate Cap with respect to such Monthly Period.

                  "Base Rate" shall mean,  with  respect to any Monthly  Period,
the sum of (i) the  Class A  Interest  Rate as of the last  day of such  Monthly
Period,  plus (ii) the product of 2.00% per annum and the percentage  equivalent
of a fraction the  numerator of which is the  Adjusted  Invested  Amount and the
denominator  of which is the  Invested  Amount,  each as of the last day of such
Monthly Period.

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

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

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

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

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

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

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

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

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

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

                  "Class A Floating  Percentage" shall mean, with respect to any
Business Day, the percentage equivalent of a fraction, the numerator of which is
the Class A Adjusted Invested Amount as of the end of the preceding Business Day
and the  denominator  of which is the  greater  of (a) the sum of the  aggregate
amount of Principal  Receivables  in the Trust and the amounts on deposit in the
Excess Funding  Account as of the end of the preceding  Business Day and (b) the
sum of the numerators with respect to all Classes of all Series then outstanding
used to calculate the applicable allocation percentage.

                  "Class A Initial  Invested  Amount"  shall mean the  aggregate
initial principal amount of the Class A Securities, which is $500,000,000.

                  "Class A Interest  Rate"  shall mean 0.52% per annum in excess
of LIBOR as determined on the related LIBOR Determination Date.

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

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount  less the Initial  Pre-Funded  Amount plus the
amount of any withdrawals  from the  Pre-Funding  Account (i) during the Funding
Period in connection  with the addition of  receivables  to the Trust or (ii) at
the end of the Funding Period for deposit into the Excess Funding Account, minus
(b) the aggregate amount of principal  payments  (excluding  principal  payments
made from the Pre-Funding  Account) made to Class A Securityholders  through and
including  such  Business  Day,  minus  (c)  the  aggregate  amount  of  Class A
Charge-Offs for all prior Distribution  Dates, plus (d) the sum of the aggregate
amount  reimbursed  with respect to  reductions  of the Class A Invested  Amount
through and including such Business Day pursuant to subsection  4.9(a)(v) of the
Agreement  plus,  with  respect  to such  subsection,  amounts  applied  thereto
pursuant to subsections 4.10(a) and (b), 4.16, 4.19(b) and 4.20(b),  (c) and (d)
of the Agreement,  for the purpose of reimbursing  amounts deducted  pursuant to
the foregoing clause (c); provided, however that the Class A Invested Amount may
not be reduced below zero.

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

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

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

                  "Class A Required Amount" shall mean the amount  determined by
the Servicer for each  Business Day equal to the excess,  if any, of (x) the sum
of (i) the Class A Monthly Interest for the Interest Accrual Period beginning in
the then current Monthly Period, (ii) any Carryover Class A Interest,  (iii) the
Class A Percentage  of the Servicing  Fee for the then current  Monthly  Period,
(iv) the Class A Floating  Percentage  of the Default  Amount,  if any, for such
Business Day and, to the extent not previously  paid, for any previous  Business
Day in such Monthly  Period and (v) the Class A Percentage  of the Series 1999-2
Percentage  of any  Adjustment  Payment the  Transferor is required but fails to
make pursuant to subsection  3.8(a) of the Agreement on such Business Day and on
each  previous  Business Day during such Monthly  Period over (y) the  Available
Series  1999-2  Finance  Charge  Collections  plus  any  Excess  Finance  Charge
Collections  from other Series and any  Transferor  Finance  Charge  Collections
allocated  with respect to the amounts  described in clauses  (x)(i) through (v)
above with respect to such Business Days and all previous  Business Days in such
Monthly Period.

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

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

                  "Class A Securityholders'  Interest" shall mean the portion of
the Series 1999-2 Securityholders' Interest evidenced by the Class A Security.

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

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

                  "Class  B  Fixed/Floating   Percentage"  shall  mean  for  any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount at the end of the last day of the Revolving  Period
and the  denominator  of which is the  greater  of (a) the sum of the  aggregate
amount of Principal  Receivables and the amount on deposit in the Excess Funding
Account  as of the  end of the  preceding  Business  Day  and (b) the sum of the
numerators  with respect to all Classes of all Series then  outstanding  used to
calculate the applicable allocation percentage.

                  "Class B Floating  Percentage"  shall mean with respect to any
Business Day the percentage equivalent of a fraction,  the numerator of which is
the Class B Invested  Amount 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 the amount on deposit in the Excess Funding Account at
the end of the  preceding  Business Day and (b) the sum of the  numerators  with
respect to all  Classes of all Series then  outstanding  used to  calculate  the
applicable allocation percentage.

                  "Class B Initial  Invested  Amount"  shall mean the  aggregate
initial principal amount of the Class B Securities, which is $49,450,550.

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

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(b) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal  Collections for all prior  Distribution Dates plus (f) the sum of the
aggregate  amount  reimbursed with respect to reductions of the Class B Invested
Amount through and including such Business Day pursuant to subsection  4.9(a)(x)
of the Agreement plus, with respect to such subsection,  amounts applied thereto
pursuant to subsections 4.10(a) and (b), 4.19(b) and 4.20(b), (c) and (d) of the
Agreement,  for the  purpose of  reimbursing  amounts  deducted  pursuant to the
foregoing  clauses  (d) and (e);  provided,  however  that the Class B  Invested
Amount may not be reduced below zero.

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

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

                  "Class B Principal Payment  Commencement  Date" shall mean the
earlier of (a) (i) with respect to the Accumulation  Period, the Scheduled Final
Payment Date or (ii) during the Early  Amortization  Period or Principal Payment
Period, the first Distribution Date on which the Class A Invested Amount is paid
in full or, if there are no Principal Collections allocable to the Series 1999-2
Securities  remaining after payments have been made to the Class A Securities on
such Distribution  Date, the Distribution Date following the first  Distribution
Date  on  which  the  Class A  Invested  Amount  is  paid  in  full  and (b) the
Distribution Date following a sale or repurchase of the Receivables as set forth
in Section 2.4(e),  9.2, 10.2(a),  12.1 or 12.2 of the Agreement or Section 3 of
this Series Supplement.

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

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

                  "Class B Securityholders'  Interest" shall mean the portion of
the Series 1999-2 Securityholders' Interest evidenced by the Class B Security.

                  "Closing Date" shall mean September 22, 1999.

                  "Controlled  Accumulation Amount" shall mean, for any Transfer
Date with respect to the Accumulation Period prior to the payment in full of the
Class  A  Invested  Amount,   $41,666,667;   provided,   however,  that  if  the
Accumulation  Period Length is determined to be less than 12 months  pursuant to
Section  4.21 of the  Agreement,  the  Controlled  Accumulation  Amount for each
Transfer  Date with respect to the  Accumulation  Period prior to the payment in
full of the sum of the Class A Invested  Amount will be equal to (i) the product
of (x) the Class A  Initial  Invested  Amount  and (y) the  Accumulation  Period
Factor for the Monthly  Period  preceding such Transfer Date divided by (ii) the
Required Accumulation Factor Number.

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

                  "Covered  Amount"  shall mean,  with  respect to any  Interest
Accrual  Period during the  Accumulation  Period prior to the payment in full of
the Class A Invested  Amount,  the  product of (a) the Class A Interest  Rate in
effect  with  respect  to such  Interest  Accrual  Period,  (b) a  fraction  the
numerator of which is the actual number of days in the related  Interest Accrual
Period and the denominator of which is 360 and (c) the Principal Funding Account
Balance  (up to the Class A Invested  Amount) as of the last day of the  Monthly
Period preceding the Monthly Period in which such Interest Accrual Period ends.

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

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

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

                  "Distribution  Date"  shall mean  October  20,  1999,  and the
twentieth  day of each month  thereafter,  or if such day is not a Business Day,
the next succeeding Business Day.

                  "DTC" shall mean The Depository Trust Company.

                  "Early Amortization Period" shall mean the period beginning on
the earlier of (a) the day on which a Pay Out Event  occurs or is deemed to have
occurred and (b) the Scheduled Final Payment Date if the Class A Invested Amount
has not been paid in full on such  date,  and  ending on the  earlier of (i) the
date on which the Class A Invested  Amount and the Class B Invested  Amount have
been paid in full and (ii) the Scheduled Series 1999-2 Termination Date.

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

                  "Excess Finance Charge  Collections"  shall mean, with respect
to any Business Day, as the context requires, either (x) the amount described in
subsection  4.9(a)(xiii)  of  the  Agreement  allocated  to  the  Series  1999-2
Securities but available to cover shortfalls in amounts paid from Finance Charge
Collections  for other Series,  if any, or (y) the  aggregate  amount of Finance
Charge Collections  allocable to other Series in excess of the amounts necessary
to make required  payments with respect to such Series, if any, and available to
cover shortfalls with respect to the Series 1999-2 Securities.

                  "Excess  Spread  Percentage"  shall  mean with  respect to any
Monthly  Period the excess of the Portfolio  Yield for such Monthly  Period over
the Base Rate as determined at the close of business on the Distribution Date in
such Monthly Period; provided,  however, that with respect to the September 1999
Monthly  Period for purposes of  determining  the Excess Spread  Percentage  the
Available  Series 1999-2  Finance Charge  Collections  shall include the initial
deposit of $2,000,000 to the Interest  Funding  Account made on the Closing Date
pursuant to subsection 4.5(a) of the Agreement.

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

                  "Fixed/Floating  Percentage"  shall mean for any  Business Day
the percentage equivalent of a fraction,  the numerator of which is the Invested
Amount at the end of the last day of the Revolving Period and the denominator of
which  is the  greater  of (a)  the sum of the  aggregate  amount  of  Principal
Receivables  and the amount on deposit in the Excess  Funding  Account as of the
end of the preceding Business Day and (b) the sum of the numerators with respect
to all Classes of all Series then  outstanding  used to calculate the applicable
allocation  percentage;  provided,  however,  that,  on and  after  the  Pay Out
Commencement  Date,  with respect to the  allocations  of Collections of Finance
Charge  Receivables,  the numerator used in the above  calculation  shall be the
Adjusted  Invested  Amount  as of the  day  immediately  preceding  the  Pay Out
Commencement Date.

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

                  "Full Initial Invested Amount" shall mean $549,450,550.

                  "Funding  Period" shall mean the period from and including the
Closing  Date to but  excluding  the  earlier of (x) the first day for which the
Invested  Amount equals the Full Invested  Amount;  (y) the first day on which a
Pay Out Event is deemed to occur;  and (2) the first business day of the January
2000 Monthly Period.

                  "Initial  Invested  Amount"  shall mean an amount equal to the
sum of (i) the Class A  Initial  Invested  Amount  less the  Initial  Pre-Funded
Amount,  plus the amount of any  withdrawals  from the  Pre-Funding  Account (a)
during the Funding Period in connection  with the addition of receivables to the
Trust or (b) at the end of the  Funding  Period  for  deposit  into  the  Excess
Funding Account and (ii) the Class B Initial Invested Amount.

                  "Initial Pre-Funded Amount" shall mean $75,000,000.

                  "Initial  Principal  Payment  Date"  shall  have  the  meaning
specified in Section 9.2 of this Series Supplement.

                  "Insurance   Agreement"   shall   mean   the   Insurance   and
Reimbursement  Agreement,  dated as of September 22, 1999 among the Insurer, the
Trustee, the Servicer and the Transferor.

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

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

                  "Interest  and  Servicing  Fee  Deficiency"  shall mean,  with
respect to any Monthly  Period,  an amount equal to the excess of (a) the sum of
the Class A Monthly  Interest for the Interest  Accrual Period beginning in such
Monthly Period, the Carryover Class A Monthly Interest and the Servicing Fee for
such  Monthly  Period  over  (b) the  Available  Series  1999-2  Finance  Charge
Collections applied to the payment thereof pursuant to subsections 4.9(a)(i) and
(ii) of the Agreement,  the amount of Transferor  Finance Charge Collections and
Excess Finance Charge Collections  allocated thereto pursuant to Section 4.10 of
the  Agreement,  the amount of  Redirected  Principal  Collections  applied with
respect  thereto  pursuant  to  Section  4.16 of the  Agreement,  the  amount of
Principal  Funding  Account  Investment  Proceeds  applied with respect  thereto
pursuant to  subsection  4.19(b) of the  Agreement,  the  Pre-Funded  Amount and
amounts withdrawn from the Accumulation  Period Reserve Account and applied with
respect thereto pursuant to subsections 4.20(b) and (c) of the Agreement.

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

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

                  "Investment Earnings" shall mean, with respect to any Business
Day, the  investment  earnings on amounts on deposit in (i) the Payment  Reserve
Account,  deposited in the Collection  Account  pursuant to subsection  4.18(c),
(ii) the Principal Funding Account, deposited in the Collection Account pursuant
to  subsection  4.19(b)  and  (iii) the  Accumulation  Period  Reserve  Account,
deposited in the Collection Account pursuant to subsection 4.20(b).

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

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

                  "Investor  Securityholder"  shall mean the Holder of record of
an Investor Security of Series 1999-2.

                  "LIBOR" shall mean, as of any LIBOR  Determination  Date,  the
London interbank offered quotations for one-month Dollar deposits  determined by
the Trustee for each Interest  Accrual Period in accordance  with the provisions
of Section 4.17 of the Agreement.

                  "LIBOR  Determination  Date" shall mean (i) September 20, 1999
with respect to the period from the Closing  Date  through  October 19, 1999 and
(ii) the second Business Day prior to the  commencement of each Interest Accrual
Period  beginning with Interest  Accrual Period  commencing on October 20, 1999.
For  purposes of this  definition,  a Business  Day is any day on which banks in
London and New York are open for the transaction of international business.

                  "Minimum Retained Percentage" shall mean 2%.

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

                  "Monthly  Period"  shall  have the  meaning  specified  in the
Agreement,  except  that the first  Monthly  Period  with  respect to the Series
1999-2  Securities  shall begin on and include the Closing Date and shall end on
and include September 30, 1999.

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

                  "Order" shall have the meaning specified in Section 11(b) of
the Agreement.

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

                  "Pay Out  Commencement  Date"  shall  mean the date on which a
Trust Pay Out Event is deemed to occur  pursuant to Section 9.1 of the Agreement
or a Series  1999-2  Pay Out Event is deemed to occur  pursuant  to Section 8 of
this Series Supplement

                  "Paying Agent" shall mean,  for the Series 1999-2  Securities,
initially The Bank of New York and, in certain limited circumstances, the Banque
Generale du Luxembourg, S.A.

                  "Payment Reserve Account" shall have the meaning  specified in
subsection 4.18(a) of the Agreement.

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

                  "Policy  Claim  Amount"  shall have the meaning  specified  in
subsection 11(b) of this Series Supplement.

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

                  "Portfolio Yield" shall mean for the Series 1999-2 Securities,
with respect to any Monthly Period,  the annualized  percentage  equivalent of a
fraction,  the numerator of which is an amount equal to the sum of the aggregate
amount of Available  Series 1999-2 Finance Charge  Collections  for such Monthly
Period (not including the amounts on deposit in the Payment  Reserve Account and
Adjustment  Payments made by the Transferor with respect to Adjustment  Payments
required  to be made but not made in prior  Monthly  Periods,  if any)  plus the
Principal Funding Account Investment Proceeds, investment earnings on amounts on
deposit  in the  Pre-Funding  Account  deposited  into  the  Collection  Account
pursuant to subsection 4.14(b) of the Agreement on the related Transfer Date and
amounts  withdrawn from the Accumulation  Period Reserve  Account,  if any, with
respect to such Monthly Period  calculated on a cash basis,  minus the aggregate
Series Default  Amount for such Monthly Period and the Series 1999-2  Percentage
of any  Adjustment  Payments  which the Transferor is required but fails to make
pursuant to the Agreement for such Monthly Period,  and the denominator of which
is the average  daily  Invested  Amount plus the  Pre-Funded  Amount  during the
preceding  Monthly  Period;  provided,   however,  that  Excess  Finance  Charge
Collections applied for the benefit of the Series 1999-2  Securityholders may be
added to the numerator if the  Transferor  shall have provided ten Business Days
prior written  notice of such action to each Rating  Agency and the  Transferor,
the Servicer and the Trustee  shall have received  notification  in writing that
such  action will not result in Standard & Poor's  reducing or  withdrawing  its
then existing  rating of the Investor  Securities  (without giving effect to the
Policy) of any outstanding  Series or Class with respect to which it is a Rating
Agency.

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

                  "Preference  Amount"  shall  have  the  meaning  specified  in
Section 11(b) of this Series Supplement.

                  "Pre-Funded  Amount"  shall  mean (a) the  Initial  Pre-Funded
Amount,  minus (b) the amount of any increases in the Invested Amount during the
Funding Period  pursuant to Section 4.15 of the Agreement,  minus (c) the amount
of any principal losses on funds on deposit in the Pre-Funding Account and minus
(d) the amount  withdrawn  from the  Pre-Funding  Account and  deposited  in the
Excess Funding Account.

                  "Pre-Funding  Account" shall mean the account  established and
maintained pursuant to subsection 4.14(a) of the Agreement...

                  "Principal  Funding  Account" shall have the meaning set forth
in subsection 4.19 of the Agreement.

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

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

                  "Principal  Payment  Event"  shall  mean the  delivery  by the
Servicer  of a notice to the Trustee of its  election  not to extend the Initial
Principal Payment Date in accordance with Section 9.2 of this Supplement.

                  "Principal  Payment Period" shall mean the period beginning on
the Initial  Principal  Payment  Date and ending on the earliest to occur of (i)
the commencement of the Early Amortization  Period,  (ii) the payment in full of
the Invested Amount and (iii) the Series 1999-2 Termination Date.

                  "Principal  Shortfalls" shall mean on any Business Day (x) for
Series 1999-2,  (i) during the Revolving Period,  zero (ii) during the Principal
Payment Period prior to the July 2005 Monthly Period, zero;  provided,  however,
that following  allocation of Shared  Principal  Collections to all other Series
that are not Tier II Series in their Tier II Periods, the "Principal  Shortfall"
for Series  1999-2  shall be the  Invested  Amount of the Class  then  receiving
principal  payments  after the  application  of  Principal  Collections  on such
Business Day; provided,  further,  that if the Principal Shortfalls for all Tier
II  Series in their  Tier II  Periods  exceed  the  amount  of Shared  Principal
Collections  remaining  after  application  to all  Series  that are not Tier II
Series in their Tier II Periods,  such remaining  Shared  Principal  Collections
shall be  allocated  to each Tier II Series in its Tier II Period pro rata based
on the Principal  Shortfall,  if any, for such Tier II Series,  (iii) during the
Accumulation  Period, the amount, if any, by which the Controlled Deposit Amount
for the Transfer  Date  immediately  following the then current  Monthly  Period
exceeds the total of the amounts  described in clauses (v),  (w), (x) and (y) of
subsection  4.9(c)(i),  and (iv) at all other times,  the Invested Amount of the
class then  receiving  principal  payments  after the  application  of Principal
Collections  on such  Business  Day or (y)  for any  other  Series  the  amounts
specified as such in the Supplement for such other Series.

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

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

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

                  "Receipt" and "Received" shall have the meanings  specified in
Section 11(b) of this Series Supplement.

                  "Redirected  Principal  Collections"  shall  have the  meaning
specified in Section 4.16 of the Agreement.

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

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

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

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

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

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

                  "Required  Reserve Account Amount" shall mean, for any date on
or after the Reserve  Account  Funding  Date an amount equal to (a) 0.50% of the
Class A Invested  Amount or (b) any other amount  designated by the  Transferor;
provided,  that if such designation is of a lesser amount,  the Transferor shall
have (i) provided the  Servicer  and the Trustee with  evidence  that the Rating
Agency Condition has been satisfied and (ii) the Transferor shall have delivered
to the Trustee a certificate of an authorized  officer to the effect that, based
on the facts known to such officer at such time, in the reasonable belief of the
Transferor,  such  designation  will not cause a Pay Out Event or an event that,
after  giving of notice  or the  lapse of time,  would  cause a Pay Out Event to
occur with respect to Series 1999-2.

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

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

                  "Scheduled Final Payment Date" shall mean the July 2006
Distribution Date.

                  "Scheduled Series 1999-2 Termination Date" shall mean the
January 2010  Distribution Date.

                  "Series  1999-2"  shall mean the  Series of the Metris  Master
Trust represented by the Series 1999-2 Securities.

                  "Series 1999-2 Pay Out Event" shall have the meaning specified
in Section 8 of this Series Supplement.

                  "Series  1999-2   Percentage"  shall  mean,  on  any  date  of
determination, the percentage equivalent of a fraction the numerator of which is
the  Invested  Amount and the  denominator  of which is the sum of the  Invested
Amounts relating to all other Series then outstanding.

                  "Series 1999-2  Securities"  shall mean the Class A Securities
and the Class B Securities.

                  "Series 1999-2 Securityholder" shall mean the holder of record
of any Series 1999-2 Security.

                  "Series  1999-2  Securityholders'  Interest"  shall  have  the
meaning specified in Section 4.4 of the Agreement.

                  "Series  1999-2  Termination  Date"  shall mean the earlier to
occur of (i) the day after the  Distribution  Date on which  the  Series  1999-2
Securities and amounts owing to the Insurer  hereunder are paid in full, or (ii)
the Scheduled Series 1999-2 Termination Date.

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

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

                  "Servicing Fee" shall mean for any Monthly  Period,  an amount
equal to the  product of (i) a  fraction  the  numerator  of which is the actual
number of days in such  Monthly  Period and the  denominator  of which is 365 or
366, (ii) the Series  Servicing Fee Percentage  and (iii) the Adjusted  Invested
Amount as of the  beginning of the day on the first day of such Monthly  Period,
or, in the case of the  Funding  Period the  Initial  Invested  Amount as of the
beginning of the day on the first day of such Monthly Period.

                  "Shared  Principal  Collections"  shall  mean,  as the context
requires, either (a) the amount allocated to the Series 1999-2 Securities which,
in accordance with  subsections  4.9(b) and 4.9(c)(ii) of the Agreement,  may be
applied in  accordance  with Section  4.3(d) of the Agreement or (b) the amounts
allocated to the investor securities of other Series which the applicable Series
Supplements  for such  Series  specify  are to be treated  as "Shared  Principal
Collections" and which may be applied to cover Principal Shortfalls with respect
to the Series 1999-2 Securities.

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

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

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

                  "Tier II Period" shall mean (i) for Series 1999-2,  the period
beginning on the first day of the Monthly Period preceding the Initial Principal
Payment  Date (if such day is prior to July 1,  2005) and ending on July 1, 2005
and (ii) for each other Tier II Series the period  specified  in the  applicable
Supplement for such Series.

                  "Tier II  Series"  shall  mean  Series  1999-2  and each other
Series designated as such in the Supplement for such Series.

                  "Termination Payment Date" shall mean the earlier of the first
Distribution  Date  following the  liquidation  or sale of the  Receivables as a
result of an Insolvency  Event and the occurrence of the Scheduled Series 1999-2
Termination Date.

                  "Transferor  Finance  Charge  Collections"  shall  mean on any
Business Day the product of (a) the Finance Charge Collections for such Business
Day, (b) the Transferor Percentage and (c) the Series 1999-2 Percentage.

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

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

                  "Weighted  Average Invested Amount" shall mean with respect to
any Monthly Period the weighted  average  Adjusted  Invested Amount based on the
Adjusted Invested Amount outstanding on each Business Day after giving effect to
all transactions on such Business Day from but excluding the Default Recognition
Date  related to the  preceding  Monthly  Period to and  including  the  Default
Recognition Date with respect to such Monthly Period.

                  "Weighted  Average  Principal  Receivables"  shall  mean  with
respect to any Monthly  Period the  weighted  average sum of the total amount of
Principal Receivables and the amount on deposit in the Excess Funding Account on
each Business Day after giving effect to all  transactions  on such Business Day
from but excluding the Default Recognition Date related to the preceding Monthly
Period to and  including  the  Default  Recognition  Date with  respect  to such
Monthly Period.

SECTION 3. Reassignment  Terms. The Series 1999-2 Securities shall be subject to
termination  by the  Transferor  at its  option,  in  accordance  with the terms
specified in subsection 12.2(a) of the Agreement, on any Distribution Date on or
after  the  Distribution  Date on which  the Class A  Invested  Amount  would be
reduced to an amount less than or equal to 10% of the  highest  Class A Invested
Amount during the Revolving Period;  provided, that all amounts due and owing to
the  Insurer  and  unreimbursed  draws on the  Policy,  together  with  interest
thereon,  have been paid.  The  deposit  required  in  connection  with any such
termination and final distribution shall be equal to the unpaid Class A Invested
Amount plus accrued and unpaid  interest on the Class A  Securities  through the
day prior to the Distribution  Date on which the final  distribution  occurs, in
each case after giving effect to any payments on such date.

                  SECTION 3A.  Conveyance  of Interest in Interest Rate Cap; Cap
Proceeds  Account.  (a) The Transferor  hereby  covenants and agrees that, on or
prior to the  issuance  of the Class A  Securities,  it shall  obtain and at all
times  prior to the close of  business  on the Series  1999-2  Termination  Date
maintain one or more Interest Rate Caps whose  notional  amounts singly or taken
as a group  equal or  exceed  the  Class A  Outstanding  Principal  Amount.  The
Transferor  hereby assigns,  sets-over,  conveys,  pledges and grants a security
interest  and lien (free and clear of all other  Liens) to the  Trustee  for the
benefit of the Series 1999-2 Securityholders,  in all of the Transferor's right,
title  and  interest  now  existing  or  hereafter  arising  in and  to the  Cap
Agreements and the Interest Rate Caps arising thereunder,  together with the Cap
Proceeds Account and all other proceeds thereof,  as collateral security for the
benefit of the Series 1999-2  Securityholders.  The  Transferor  hereby  further
agrees to execute all such instruments,  documents and financing  statements and
take all such  further  action  requested by the Trustee to evidence and perfect
the assignment of the Cap Agreements and the Interest Rate Caps pursuant to this
Section 3A. The Transferor  agrees that each Interest Rate Cap shall provide for
payments  to the  Trustee  and that the  Trust's  interest  in  respect  of such
payments shall be deposited into the Cap Proceeds Account.

(b) The Trustee,  for the benefit of the Series  1999-2  Securityholders,  shall
establish and maintain with the Trustee,  in the name of the Trustee,  on behalf
of the  Securityholders,  a certain  segregated trust account (the "Cap Proceeds
Account").  All amounts paid pursuant to the Interest Rate Caps or any Qualified
Substitute  Arrangement on any Business Day (a "Cap  Settlement  Date") shall be
deposited in the Cap Proceeds Account. Any amounts paid pursuant to the Interest
Rate Caps or any Qualified  Substitute  Arrangement  on the Transfer Date in any
Monthly Period shall be treated for all purposes herein,  including  application
in  accordance  with  subsection  4.9(a) of the  Agreement,  as if they had been
received on the last Business Day of the preceding Monthly Period.  Funds in the
Cap Proceeds Account shall be invested at the direction of the Servicer, in Cash
Equivalents with maturities not later than the next succeeding Business Day. Any
earnings on such invested  funds shall be deposited and held in the Cap Proceeds
Account and applied in the same manner and priority as payments  pursuant to the
Interest Rate Caps.

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

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

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

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

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

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

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

                           (y) such sale will not  result  in a  downgrading  or
         withdrawal of the then current  rating on the Class A Securities by the
         Rating Agencies (without giving effect to the Policy); and

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

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

                  Funds  deposited in the  Collection  Account in respect of the
sale of all or a portion of an Interest  Rate Cap shall be applied as  Principal
Collections  allocable  to  Series  1999-2  and  shall  be  applied  on the next
Distribution  Date in accordance with subsections  4.7(a) and (b) and 4.9(b) and
(c).

SECTION 4. Delivery and Payment for the Series 1999-2 Securities. The Transferor
shall  execute  and  deliver  the Series  1999-2  Securities  to the Trustee for
authentication  in  accordance  with Section 6.1 of the  Agreement.  The Trustee
shall  deliver  the  Series  1999-2  Securities  to or  upon  the  order  of the
Transferor when authenticated in accordance with Section 6.2 of the Agreement.

SECTION 5. Form of Delivery of Series 1999-2 Securities;  Denominations. (a) The
Class A Securities,  shall be delivered as Book-Entry  Securities as provided in
Sections 6.1 and 6.10 of the Agreement.  The Class A Securities  shall be issued
in minimum  denominations of $1,000 and integral multiples thereof.  The Class B
Security shall be delivered as a Registered  Security as provided in Section 6.1
of the Agreement.

(b) The  Depositary  for Series  1999-2  shall be DTC and the Class A Securities
shall be initially  registered in the name of Cede & Co., its nominee,  and will
initially be held by the Trustee as custodian for DTC.

SECTION 6. Article IV of  Agreement.  Sections 4.1, 4.2 and 4.3 of the Agreement
shall read in their  entirety as provided  in the  Agreement.  Article IV of the
Agreement  (except for  Sections  4.1,  4.2 and 4.3  thereof)  shall read in its
entirety  as  follows  and  shall  be  applicable  only  to  the  Series  1999-2
Securities:

                              ARTICLE IV

                     RIGHTS OF SECURITYHOLDERS AND
             ALLOCATION AND APPLICATION OF COLLECTIONS

                  SECTION  4.4.  Rights of  Securityholders.  The Series  1999-2
Securities shall represent undivided interests in the Trust, including the right
to receive,  to the extent necessary to make the required  payments with respect
to such Series 1999-2  Securities  at the times and in the amounts  specified in
this Agreement,  (a) the Floating  Percentage and the Fixed/Floating  Percentage
(as  applicable  from time to time) of  Collections  (including  Finance  Charge
Collections)  available in the Collection  Account,  (b) funds  allocable to the
Series 1999-2 Securities on deposit in the Excess Funding Account,  (c) funds on
deposit in the Interest Funding Account,  the Principal  Account,  the Principal
Funding  Account,  the  Accumulation  Period Reserve  Account,  the Distribution
Account,  the  Cap  Proceeds  Account,  the  Payment  Reserve  Account  and  the
Pre-Funding  Account and (d) in the case of Class A  Securityholders  only,  the
proceeds  of any  draws on the  Policy  (for such  Series,  the  "Series  1999-2
Securityholders' Interest"). The Class B Securities shall be subordinated to the
Class A  Securities.  Except in  connection  with the  payment of Class B Excess
Amounts,  the Class B Securities will not have the right to receive  payments of
principal until the Class A Invested Amount has been paid in full.

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

(a)  Collections and  Allocations.  The Servicer will apply or will instruct the
Trustee to apply all funds on deposit in the  Collection  Account and the Excess
Funding  Account  allocable to the Series  1999-2  Securities,  and all funds on
deposit in the Interest Funding Account, the Principal Account, the Cap Proceeds
Account, the Principal Funding Account, the Accumulation Period Reserve Account,
the  Distribution  Account,  the Payment  Reserve  Account  and the  Pre-Funding
Account,  as described in this Article IV. On each  Business Day, (i) the amount
of Finance Charge  Collections  available in the Collection Account allocable to
the Series 1999-2  Securities  shall be determined by multiplying  the aggregate
amount  of  such  Finance  Charge  Collections  by  (x)  prior  to the  Pay  Out
Commencement  Date,  the  Floating  Percentage  and (y) on and after the Pay Out
Commencement Date, the Fixed/Floating  Percentage,  (ii) the amount of Principal
Collections  available in the Collection  Account allocable to the Series 1999-2
Securities  shall be determined  by  multiplying  the  aggregate  amount of such
Principal   Collections  by  (x)  during  the  Revolving  Period,  the  Floating
Percentage  and  (y)  during  the  Amortization   Period,   the   Fixed/Floating
Percentage,  and (iii) the  Receivables in Defaulted  Accounts  allocable to the
Series 1999-2  Securities  shall be determined by multiplying the Default Amount
by the Floating  Percentage.  In addition,  on the Closing Date,  the Transferor
shall make a deposit to the Interest Funding Account in the amount of $2,000,000
to be allocated to the Series 1999-2  Securities and applied as Available Series
1999-2 Finance Charge  Collection in accordance  with  subsection  4.9(a) of the
Agreement.

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

                  Notwithstanding the foregoing and any other provisions of this
Supplement,  amounts payable to the Transferor shall instead be deposited in the
Excess  Funding  Account  to the extent  necessary  to  prevent  the  Transferor
Interest from being less than the Minimum Transferor Interest.

                  SECTION 4.6.  Determination  of Interest for the Series 1999-2
Securities.  The amount of monthly  interest  (the  "Class A Monthly  Interest")
which shall accrue for the benefit of the Class A Securities with respect to any
Interest Accrual Period shall be an amount equal to the product of (i) the Class
A Interest Rate,  (ii) a fraction the numerator of which is the actual number of
days in the related  Interest Accrual Period and the denominator of which is 360
and (iii) the Class A Outstanding  Principal  Amount as of the close of business
on the first day of such Interest  Accrual Period (or in the case of the initial
Distribution  Date,  an amount  equal to the  product of (u) the Class A Initial
Invested  Amount,  (v) 28  divided  by 360,  and (w) the Class A  Interest  Rate
determined on September 20, 1999).

                  On the Determination  Date preceding each  Distribution  Date,
the Servicer shall determine an amount (the "Class A Interest  Shortfall") equal
to the excess,  if any,  of (x) the Class A Monthly  Interest  for the  Interest
Accrual Period applicable to the Distribution Date over (y) the amount available
to be paid  to the  Class A  Securityholders  in  respect  of  interest  on such
Distribution  Date. If there is a Class A Interest Shortfall with respect to any
Distribution Date, an additional amount ("Class A Additional Interest") shall be
payable  as  provided  herein  with  respect to the Class A  Securities  on each
Distribution  Date following such Distribution Date on which there was a Class A
Interest Shortfall, to and including the Distribution Date on which such Class A
Interest Shortfall is paid to Class A  Securityholders,  equal to the product of
(i) the Class A Interest  Rate,  (ii) a fraction  the  numerator of which is the
actual number of days in the related Interest Accrual Period and the denominator
of which is 360 and (iii)  such  Class A Interest  Shortfall  remaining  unpaid.
Notwithstanding  anything to the contrary  herein,  Class A Additional  Interest
shall be payable or  distributed to Class A  Securityholders  only to the extent
permitted by applicable law.

                  SECTION  4.7.  Determination  of  Principal  Amounts.  (a) The
amount  of  principal   (the  "Class  A  Principal")   distributable   from  the
Distribution Account or available for deposit into the Principal Funding Account
with respect to the Class A Securities for each  Distribution  Date with respect
to the  Amortization  Period  shall be equal to the  least of (i) the  Available
Series 1999-2  Principal  Collections  on deposit in the Principal  Account with
respect to the  related  Transfer  Date,  (ii) for each  Distribution  Date with
respect  the  Accumulation  Period,  prior to the payment in full of the Class A
Invested  Amount  and on or prior  to the  Scheduled  Final  Payment  Date,  the
applicable  Controlled Deposit Amount for such Transfer Date and (iii) the Class
A Adjusted Invested Amount on the related Transfer Date.

(b) The amount of principal  (the "Class B  Principal")  distributable  from the
Distribution   Account  with  respect  to  the  Class  B  Securities   for  each
Distribution  Date,  beginning with the Class B Principal  Payment  Commencement
Date,  or,  in the case of  distributions  of Class B  Excess  Amounts,  on each
Distribution Date during the Accumulation  Period,  shall be equal to the lesser
of (i) the Available Series 1999-2 Principal Collections remaining on deposit in
the  Principal   Account  with  respect  to  the  related  Transfer  Date  after
application  thereof  to Class A  Principal,  if any,  (ii) the Class B Invested
Amount on such Transfer Date and (iii) in the case of  distributions  of Class B
Excess Amounts, the Class B Excess Amount.

                  SECTION 4.8. Shared  Principal  Collections.  Shared Principal
Collections  allocated to Available Series 1999-2 Principal  Collections for the
Series  1999-2  Securities  and to be applied to Class A  Principal  and Class B
Principal pursuant to subsection  4.9(c)(i)(z) of the Agreement for any Business
Day with  respect to the  Amortization  Period shall mean an amount equal to the
product of (x) Shared Principal Collections for all Series for such Business Day
and (y) a fraction,  the numerator of which is the  Principal  Shortfall for the
Series 1999-2  Securities for such Business Day and the  denominator of which is
the aggregate  amount of Principal  Shortfalls  for all Series for such Business
Day. For any Business Day with respect to the Revolving Period, Shared Principal
Collections  allocated to Available Series 1999-2 Principal  Collections for the
Series 1999-2 Securities shall be zero.

                  SECTION 4.9.  Application of Funds.  (a) On each Business Day,
the  Servicer  shall  deliver  to the  Trustee a Daily  Report in which it shall
instruct the Trustee to withdraw,  and the Trustee,  acting in  accordance  with
such  instructions,  shall  withdraw  from the  Collection  Account  and the Cap
Proceeds  Account,  to the  extent  of  the  sum of (w)  prior  to the  Pay  Out
Commencement  Date,  the  Floating  Percentage  of  the  sum of  Finance  Charge
Collections  and the amount of Adjustment  Payments made by the Transferor  with
respect  to  Adjustment  Payments  required  to be made  but not made in a prior
Monthly Period, available in the Collection Account or, on and after the Pay Out
Commencement  Date, the  Fixed/Floating  Percentage of the sum of Finance Charge
Collections  and the amount of Adjustment  Payments made by the Transferor  with
respect  to  Adjustment  Payments  required  to be made  but not made in a prior
Monthly Period,  available in the Collection Account, (x) Investment Earnings on
deposit in the Collection Account, (y) amounts on deposit in the Payment Reserve
Account,  if any,  if and to the  extent  the  Transferor  designates  that such
amounts are to be so applied,  and (z) the Cap Receipt Amount,  if any, for such
Business  Day  (the  "Available  Series  1999-2  Finance  Charge   Collections";
provided,  that with  respect to the Closing  Date the amount  deposited  by the
Transferor into the Interest  Funding Account  pursuant to subsection  4.5(a) of
the Agreement  shall also  constitute  Available  Series 1999-2  Finance  Charge
Collection)  the amounts  required to be withdrawn from the  Collection  Account
pursuant to subsections 4.9(a)(i) through 4.9(a)(xiii) of the Agreement.

(i)      Class A Monthly Interest. On each Business Day during a Monthly Period,
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  and deposit into the  Interest  Funding
         Account for distribution on the next  Distribution  Date to the Class A
         Securityholders,  to the extent of the Available  Series 1999-2 Finance
         Charge Collections for such Business Day, an amount equal to the lesser
         of (x) the Available  Series 1999-2 Finance Charge  Collections and (y)
         the excess of (1) the sum of Class A Monthly  Interest for the Interest
         Accrual Period  beginning in such Monthly Period and Carryover  Class A
         Interest over (2) any amounts with respect thereto previously deposited
         into the Interest Funding Account on any prior Business Day during such
         Monthly Period.  Notwithstanding  anything to the contrary herein,  the
         portion  of  Carryover  Class  A  Interest  that  constitutes  Class  A
         Additional  Interest  shall  be  payable  or  distributable  to Class A
         Securityholders only to the extent permitted by applicable law.

(ii)     Investor  Servicing  Fee. On each Business Day, the Trustee,  acting in
         accordance with  instructions  from the Servicer,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1999-2 Finance Charge Collections  remaining after giving effect
         to the withdrawals  pursuant to subsection  4.9(a)(i) of the Agreement,
         an  amount  equal to the  lesser  of (x) any such  remaining  Available
         Series 1999-2 Finance Charge  Collections and (y) the excess of (i) the
         Servicing Fee for such Monthly  Period plus any unpaid  Servicing  Fees
         from prior Monthly  Periods over (ii) any amounts with respect  thereto
         previously distributed to the Servicer during such Monthly Period.

(iii)    Series Default  Amount.  On each Business Day, first if such day is the
         Default Recognition Date for the related Monthly Period, the Transferor
         will deposit (as described  below)  Transferor  Retained Finance Charge
         Collections for each prior day in the Current Monthly Period and second
         the Trustee,  acting in accordance with instructions from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals   pursuant  to  subsections   4.9(a)(i)  and  (ii)  of  the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-2 Finance Charge  Collections and, if such day is
         the related Default Recognition Date for such Monthly Period, an amount
         equal to the aggregate  Transferor  Retained Finance Charge Collections
         for each prior day during the related Monthly Period and (y) the sum of
         (1) the aggregate  Series Default Amount for such Business Day plus (2)
         the unpaid Series Default Amount for each previous  Business Day during
         such Monthly Period,  such amount to be (A) treated as Shared Principal
         Collections  during the Revolving Period,  and (B) treated as Available
         Series 1999-2 Principal Collections during the Amortization Period.

(iv)     Adjustment  Payment  Shortfalls.  On each  Business  Day,  the Trustee,
         acting  in  accordance  with  instructions  from  the  Servicer,  shall
         withdraw  first from the Cap Proceeds  Account to the extent of the Cap
         Receipt Amount and then from the  Collection  Account and then from the
         Payment Reserve  Account,  to the extent of any Available Series 1999-2
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant to  subsections  4.9(a)(i)  through  (iii) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series 1999-2 Finance Charge  Collections  and (y) an amount
         equal to the Series 1999-2  Percentage of any Adjustment  Payment which
         the  Transferor  is required but fails to make  pursuant to  subsection
         3.8(a) of the Agreement,  such amount, (i) during the Revolving Period,
         to be  treated as Shared  Principal  Collections,  and (ii)  during the
         Amortization Period, to be treated as Available Series 1999-2 Principal
         Collections.

(v)      Reimbursement  of  Class A  Charge-Offs.  On  each  Business  Day,  the
         Trustee,  acting in  accordance  with  instructions  from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (iv) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series  1999-2  Finance  Charge   Collections  and  (y)  the
         unreimbursed Class A Charge-Offs,  if any, will be applied to reimburse
         Class A  Charge-Offs,  such amount during the Revolving  Period,  to be
         treated as Shared  Principal  Collections,  and during the Amortization
         Period, to be treated as Available Series 1999-2 Principal Collections.

(vi)     Monthly  Premium.  On  each  Business  Day,  the  Trustee,   acting  in
         accordance  with the  instructions  from the Servicer,  shall  withdraw
         first from the Cap  Proceeds  Account to the extent of the Cap  Receipt
         Amount and then from the  Collection  Account and then from the Payment
         Reserve  Account,  to the extent of any Available Series 1999-2 Finance
         Charge  Collections  remaining  after giving effect to the  withdrawals
         pursuant to  subsections  4.9(a)(i)  through (v) of the  Agreement,  an
         amount equal to the lesser of (x) any such remaining  Available  Series
         1999-2  Finance Charge  Collections  and (y) the portion of the monthly
         premium with respect to the Policy due on the Distribution  Date in the
         next succeeding  Monthly Period that has not been previously  deposited
         in the Interest  Funding  Account plus any prior  monthly  premium with
         respect to the Policy that was due but not previously  deposited in the
         Interest  Funding  Account,  and deposit  such amount into the Interest
         Funding Account for  distribution  on the next succeeding  Distribution
         Date to the Insurer.

(vii)    Reimbursement  of Policy  Draws.  On each  Business  Day,  the Trustee,
         acting in accordance  with the  instructions  from the Servicer,  shall
         withdraw  first from the Cap Proceeds  Account to the extent of the Cap
         Receipt Amount and then from the  Collection  Account and then from the
         Payment Reserve  Account,  to the extent of any Available Series 1999-2
         Finance  Charge  Collections  remaining  after  giving  effect  to  the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (vi) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-2 Finance Charge  Collections and (y) the portion
         of the unreimbursed claims on the Policy, that have not been previously
         deposited in the Interest Funding Account, and deposit such amount into
         the Interest  Funding  Account for  distribution on the next succeeding
         Distribution Date to the Insurer.

(viii)   Spread Account. On each Business Day, the Trustee, acting in accordance
         with the instructions from the Servicer,  shall withdraw first from the
         Cap Proceeds  Account to the extent of the Cap Receipt  Amount and then
         from the Collection  Account and then from the Payment Reserve Account,
         to the extent of any Available Series 1999-2 Finance Charge Collections
         remaining   after  giving  effect  to  the   withdrawals   pursuant  to
         subsections  4.9(a)(i) through (vii) of the Agreement,  an amount equal
         to the lesser of (x) any such remaining Available Series 1999-2 Finance
         Charge  Collections  and (y) the excess,  if any, of the Spread Account
         Maximum  over the amount on deposit in such Spread  Account and deposit
         such amount into the Spread Account.

(ix)     Payment to the Insurer.  On each Business  Day, the Trustee,  acting in
         accordance  with the  instructions  from the Servicer,  shall  withdraw
         first from the Cap  Proceeds  Account to the extent of the Cap  Receipt
         Amount and then from the  Collection  Account and then from the Payment
         Reserve  Account,  to the extent of any Available Series 1999-2 Finance
         Charge  Collections  remaining  after giving effect to the  withdrawals
         pursuant to subsections  4.9(a)(i) through (viii) of the Agreement,  an
         amount equal to the lesser of (x) any such remaining  Available  Series
         1999-2  Finance  Charge  Collections  and (y) the  portion of any other
         amounts  required to be paid to the Insurer  pursuant to the  Insurance
         Agreement  which have not been  previously  deposited  in the  Interest
         Funding Account and deposit such amount in the Interest Funding Account
         for  distribution  on the  next  succeeding  Distribution  Date  to the
         Insurer.

(x)      Reimbursement  of  Class B  Charge-Offs.  On  each  Business  Day,  the
         Trustee,  acting in  accordance  with  instructions  from the Servicer,
         shall withdraw first from the Cap Proceeds Account to the extent of the
         Cap Receipt Amount and then from the  Collection  Account and then from
         the Payment  Reserve  Account,  to the extent of any  Available  Series
         1999-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (ix) of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available  Series  1999-2  Finance  Charge   Collections  and  (y)  the
         unreimbursed  amount  by which  the Class B  Invested  Amount  has been
         reduced on prior  Business  Days pursuant to clauses (d) and (e) of the
         definition of Class B Invested Amount, if any, such amount,  (i) during
         the Revolving  Period,  to be treated as Shared Principal  Collections,
         and (ii) during the  Amortization  Period,  to be treated as  Available
         Series 1999-2 Principal Collections.

(xi)     Accumulation  Period Reserve Account. On each Business Day on and after
         the Reserve  Account  Funding Date,  but prior to the date on which the
         Accumulation  Period Reserve Account terminates  pursuant to subsection
         4.18(d)  of the  Agreement,  the  Trustee,  acting in  accordance  with
         instructions  from the  Servicer,  shall  withdraw  first  from the Cap
         Proceeds  Account to the extent of the Cap Receipt Amount and then from
         the Collection  Account and then from the Payment Reserve Account,  and
         distribute  to the  Servicer,  to the  extent of any  Available  Series
         1999-2 Finance Charge Collections  remaining after giving effect to the
         withdrawals  pursuant  to  subsections  4.9(a)(i)  through  (x)  of the
         Agreement,  an amount  equal to the  lesser  of (x) any such  remaining
         Available Series 1999-2 Finance Charge  Collections and (y) the excess,
         if any, of the  Required  Reserve  Account  Amount  over the  Available
         Reserve  Account Amount and the Servicer shall deposit such amount,  if
         any, in the Accumulation Period Reserve Account.

(xii)    Payment Reserve Account.  On each Business Day, the Trustee,  acting in
         accordance with instructions from the Transferor,  shall withdraw first
         from the Cap Proceeds  Account to the extent of the Cap Receipt  Amount
         and then from the Collection  Account and then from the Payment Reserve
         Account, and distribute to the Servicer, to the extent of any Available
         Series 1999-2 Finance Charge Collections  remaining after giving effect
         to the withdrawals  pursuant to subsections  4.9(a)(i)  through (xi) of
         the Agreement,  an amount equal to the lesser of (x) any such remaining
         Available  Series 1999-2 Finance Charge  Collections and (y) the amount
         designated  by the  Transferor  in writing  (which  includes  facsimile
         transmission)  in its  instructions to the Trustee on such Business Day
         and the Servicer  shall  deposit  such  amount,  if any, in the Payment
         Reserve Account.

(xiii)   Excess Finance  Charge  Collections.  Any amounts  remaining in the Cap
         Proceeds  Account,  the  Collection  Account  and the  Payment  Reserve
         Account,  to the extent of any Available  Series 1999-2  Finance Charge
         Collections  remaining after giving effect to the withdrawals  pursuant
         to  subsection  4.9(a)(i)  through  (xii)  of the  Agreement,  shall be
         treated as Excess  Finance Charge  Collections,  and the Servicer shall
         direct the Trustee in writing on each  Business  Day to  withdraw  such
         amounts  from the  Collection  Account  and to first make such  amounts
         available  to pay to  Securityholders  of other Series to the extent of
         shortfalls,  if any, in amounts  payable to such  Securityholders  from
         Finance Charge Collections  allocated to such other Series, then to pay
         any unpaid  commercially  reasonable  costs and expenses of a Successor
         Servicer,  if any, and then on each Business Day other than the Default
         Recognition Date, to pay to the Transferor to be treated as "Transferor
         Retained Finance Charge  Collections," and, on each Default Recognition
         Date, to pay any remaining  Excess  Finance  Charge  Collections to the
         Transferor.

Notwithstanding the foregoing, if on any Default Recognition Date the sum of the
amount of Available  Series 1999-2 Finance Charge  Collections  (including,  all
amounts on deposit in the  Payment  Reserve  Account)  and  Transferor  Retained
Finance  Charge  Collections  is less than the  Series  Default  Amount for such
Default  Recognition  Date,  the Servicer  shall apply amounts  deposited in the
Accumulation  Period Reserve  Account  pursuant to subsection  4.9(a)(xi) of the
Agreement  and the Spread  Account  pursuant to subsection  4.9(a)(viii)  of the
Agreement  during the then current  Monthly Period in accordance with subsection
4.9(a)(iii) of the Agreement to the extent of such shortfall.

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

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

(i)      an amount (not in excess of the Adjusted  Invested Amount) equal to the
         sum of (v) the product of the  Fixed/Floating  Percentage and Principal
         Collections  in the  Collection  Account  at the  end of the  preceding
         Business Day (less the amount thereof  applied as Redirected  Principal
         Collections  on such  Business  Day),  (w) any amount on deposit in the
         Excess  Funding  Account  allocated to the Series 1999-2  Securities on
         such Business Day pursuant to subsection  4.9(d) of the Agreement,  (x)
         amounts to be paid pursuant to subsections  4.9(a)(iii),  (iv), (v) and
         (x) of the  Agreement  from  Available  Series  1999-2  Finance  Charge
         Collections and from amounts available pursuant to subsections  4.10(a)
         and (b),  4.16,  4.19(b) and 4.20(b),  (c) and (d) of the  Agreement on
         such Business Day, (y) on and after the Pay Out Commencement  Date, any
         amount on deposit in the Pre-Funding Account on such Business Day (less
         investment  earnings  thereon)  and (z) the amount of Shared  Principal
         Collections  allocated to the Series  1999-2  Securities  in accordance
         with  Section  4.8 of the  Agreement  on  such  Business  Day,  will be
         deposited  into the  Principal  Account;  provided,  however  that with
         respect to any  Monthly  Period  during the  Accumulation  Period,  the
         aggregate  amount  required to be  deposited in the  Principal  Account
         pursuant to this  subsection  4.9(c)(i) shall not exceed the sum of the
         Controlled  Deposit  Amount and, at the option of the  Transferor,  the
         Class B Excess Amount.

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

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

                  SECTION  4.10.  Coverage  of  Required  Amount  for the Series
1999-2  Securities.  (a) To the extent  that any  amounts  are on deposit in the
Excess Funding Account or Pre-Funding  Account on any Business Day, the Servicer
shall apply, in the manner  specified for application of Available Series 1999-2
Finance  Charge  Collections  in  subsections  4.9(a)(i)  through  (xi)  of  the
Agreement,  Transferor  Finance Charge Collections in an amount equal to the sum
of (i) the excess of (x) the  product of (a) the Base Rate,  (b) the  amounts on
deposit in the Excess Funding  Account and the  Pre-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 and the  Pre-Funding  Account are invested
(the "Negative Carry Amount") and (ii) the amount of unreimbursed  claims on the
Policy that have not been deposited in the Interest  Funding Account pursuant to
subsection 4.9(a)(vii) of the Agreement prior to such Business Day.

(b) To the extent that on any Business  Day payments are being made  pursuant to
any of subsections  4.9(a)(i) through (xi) of the Agreement,  respectively,  and
the full amount to be paid pursuant to any such subsection receiving payments on
such Business Day is not paid in full on such  Business Day, the Servicer  shall
apply,  in the manner  specified  for  application  of Available  Series  1999-2
Finance  Charge  Collections  in  subsections  4.9(a)(i)  through  (xi)  of  the
Agreement,  all or a portion of the Excess Finance Charge Collections from other
Series  with  respect  to such  Business  Day  allocable  to the  Series  1999-2
Securities  in an amount  equal to the excess of the full amount to be allocated
or paid  pursuant to the  applicable  subsection  over the amount  applied  with
respect  thereto from Available  Series 1999-2 Finance  Charge  Collections  and
Transferor  Finance  Charge  Collections  on such  Business  Day (the  "Required
Amount").

                  To the extent that on any Business Day on and after the day on
which  the  Invested  Amount  is paid in full  but  prior to the  Series  1999-2
Termination Date there are unreimbursed claims on the Policy, the Servicer shall
apply,  in the manner  specified  for  application  of Available  Series  1999-2
Finance Charge  Collections in subsection  4.9(a)(vii) of the Agreement all or a
portion of the Excess Finance Charge  Collections from other Series with respect
to such  Business Day  allocable to the Series  1999-2  Securities  in an amount
equal to the excess of the full amount to be allocated  or paid  pursuant to the
applicable  subsection  over  the  amount  applied  with  respect  thereto  from
Transferor Finance Charge  Collections on such Business Day (the  "Reimbursement
Required Amount").

                  Excess  Finance  Charge  Collections  allocated  to the Series
1999-2 Securities for any Business Day shall mean an amount equal to the product
of (x) Excess  Finance  Charge  Collections  available from all other Series for
such  Business  Day and (y) a fraction,  the  numerator of which is the Required
Amount or Reimbursement  Required Amount,  as applicable,  for such Business Day
and the  denominator of which is the aggregate  amount of shortfalls in required
amounts or other  amounts to be paid from  Finance  Charge  Collections  for all
Series for such Business Day.

                  SECTION 4.11.  Payment of Interest on  Securities  and Amounts
Owing to Insurer.  (a) On each Transfer Date, the Trustee,  acting in accordance
with  instructions from the Servicer set forth in the Daily Report for such day,
shall  withdraw  the amount on  deposit in the  Interest  Funding  Account  with
respect  to  the  preceding  Monthly  Period  allocable  to  the  Series  1999-2
Securities  and  deposit  such  amount  in the  Distribution  Account.  On  each
Distribution  Date, the Paying Agent shall pay in accordance with Section 5.1 of
the Agreement to the Class A Securityholders  from the Distribution  Account the
amount  deposited  into the  Distribution  Account on the related  Transfer Date
allocable thereto pursuant to subsection 4.9(a)(i) of the Agreement.

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

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

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

(c) Any amounts  remaining in the Principal  Account and allocable to the Series
1999-2 Securities, after the Class B Invested Amount has been paid in full, will
be treated as Shared  Principal  Collections  and  applied  in  accordance  with
Section 4.3(d) of the Agreement.

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

                  SECTION 4.13. Series Charge-Offs. (a) If, on any Determination
Date, the aggregate  Series  Default Amount and the Series 1999-2  Percentage of
unpaid  Adjustment  Payments,  if any, for each  Business  Day in the  preceding
Monthly Period exceeded the Available  Series 1999-2 Finance Charge  Collections
applied to the payment thereof  pursuant to subsections  4.9(a)(iii) and (iv) of
the Agreement,  the amount of Transferor  Finance Charge  Collections and Excess
Finance Charge  Collections  allocated  thereto  pursuant to Section 4.10 of the
Agreement,  the amount of Redirected Principal  Collections applied with respect
thereto  pursuant  to Section  4.16 of the  Agreement,  the amount of  Principal
Funding Account  Investment  Proceeds  applied with respect thereto  pursuant to
subsection  4.17(b),  the  amount of  Pre-Funding  Account  investment  proceeds
applied with respect thereto  pursuant to Section 4.14(e) and amounts  withdrawn
from the Accumulation Period Reserve Account pursuant to subsection 4.20(b), (c)
and (d) and applied  with  respect to the Series  Default  Amount and the Series
1999-2  Percentage  of unpaid  Adjustment  Payments with respect to such Monthly
Period,  the Class B Invested  Amount will be reduced by the amount by which the
remaining aggregate Series Default Amount and Series 1999-2 Percentage of unpaid
Adjustment  Payments  exceed the amount applied with respect thereto during such
preceding Monthly Period (a "Class B Charge-Off").

(b) In the event that any such  reduction  of the Class B Invested  Amount would
cause the Class B Invested Amount to be a negative number,  the Class B Invested
Amount  will be reduced to zero,  and the  Trustee  will  demand  payment on the
Policy in an amount  equal to the  amount by which the Class B  Invested  Amount
would have been reduced below zero,  but in no case more than the sum of (i) the
remaining  aggregate  Series 1999-2 Default Amount and (ii) the remaining Series
1999-2  Percentage  of unpaid  Adjustment  Payments for such  Monthly  Period (a
"Potential Class A Charge-Off").

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

                  SECTION 4.14.  Pre-Funding  Account.  (a) Establishment of the
Pre-Funding Account. The Transferor hereby directs the Servicer, for the benefit
of the Series 1999-2  Securityholders,  to establish and maintain or cause to be
established  and maintained in the name of the Trustee,  on behalf of the Series
1999-2  Securityholders,  with a Qualified Institution (which initially shall be
The Bank of New York) a segregated  trust account (the  "Pre-Funding  Account"),
bearing a designation  clearly  indicating that the funds deposited  therein are
held for the benefit of the Series 1999-2  Securityholders.  The Transferor does
hereby  transfer,  assign,  set over and  otherwise  convey to the Trust for the
benefit of the  Series  1999-2  Securityholders,  without  recourse,  all of its
right,  title and interest in, to and under the  Pre-Funding  Account,  any Cash
Equivalent on deposit  therein and any proceeds of the foregoing,  including the
investment  earnings.  The Pre-Funding  Account shall be under the sole dominion
and control of the Trustee for the benefit of the Series 1999-2 Securityholders.
If, at any time, the institution  holding the Pre-Funding Account ceases to be a
Qualified  Institution,  the  Transferor  shall direct the Servicer to establish
within  10  Business  Days a new  Pre-Funding  Account  meeting  the  conditions
specified  above with a  Qualified  Institution,  transfer  any cash  and/or any
investments  to such  new  Pre-Funding  Account  and  from  the  date  such  new
Pre-Funding  Account is established,  it shall be the "Pre-Funding  Account." In
addition,  after five days notice to the Trustee,  the Transferor may direct the
Servicer to establish a new Pre-Funding Account meeting the conditions specified
above  with  a  different  Qualified  Institution,   transfer  any  cash  and/or
investments  to such  new  Pre-Funding  Account  and  from  the  date  such  new
Pre-Funding  Account  is  established,  it  shall  be,  for  the  Series  1999-2
Securities,  the "Pre-Funding Account." Pursuant to the authority granted to the
Servicer in  subsection  3.1(b) of the  Agreement,  the Servicer  shall have the
power, revocable by the Trustee, to make withdrawals and payments or to instruct
the Trustee to make  withdrawals and payments from the  Pre-Funding  Account for
the purposes of carrying out the Servicer's or Trustee's duties hereunder.

(b) Administration of Pre-Funding  Account.  The Transferor shall on the Closing
Date deposit in the Pre-Funding  Account the Initial  Pre-Funded  Amount. On the
Business Day preceding  each Transfer Date, the Servicer shall withdraw from the
Pre-Funding Account and deposit in the Collection Account all interest and other
investment  income on the  Pre-Funded  Amount.  Interest  (including  reinvested
interest)  and other  investment  income on funds on deposit  in the  Pre-Funded
Account shall not be considered  part of the  Pre-Funded  Amount for purposes of
this Agreement.  Funds on deposit in the Pre-Funding  Account shall be withdrawn
by the Servicer and paid to the Transferor to the extent of any increases in the
Invested  Amount  pursuant  to  Section  4.15 of the  Agreement.  If the Pay Out
Commencement  Date occurs during the Funding  Period,  the remaining  Pre-Funded
Amount will be applied in accordance with subsection  4.9(c) of the Agreement to
make  principal  payments with respect to the Class A  Securities.  The Servicer
shall  withdraw  the  remaining  Pre-Funded  Amount,  if any,  on deposit in the
Pre-Funding Account on the first Business Day of the January 2000 Monthly Period
and deposit such amount into the Excess Funding Account.

(c)  Investment  of Funds  in  Pre-Funding  Account.  Funds  on  deposit  in the
Pre-Funding Account shall be invested in Cash Equivalents by the Trustee (or, at
the  direction of the Trustee,  by the Servicer on behalf of the Trustee) at the
direction of the Servicer.  Funds on deposit in the  Pre-Funding  Account on any
Distribution  Date,  after giving effect to any withdrawals from the Pre-Funding
Account,  shall be  invested in Cash  Equivalents  that will mature so that such
funds will be available for  withdrawal  on or prior to the  following  Transfer
Date. The proceeds of any such investments shall be invested in Cash Equivalents
that will mature so that such funds will be available for withdrawal on or prior
to the following  Transfer Date and, on such Transfer Date,  such proceeds shall
be deposited in the  Collection  Account and treated as Investment  Proceeds for
application as Available Series 1999-2 Finance Charge  Collections  available to
be  applied  pursuant  to  subsection  4.9(a)  on the last  Business  Day of the
preceding Monthly Period.

                  SECTION 4.15. Increases in Invested Amount. The Transferor may
at any time during the Funding Period  determine to increase the Invested Amount
up to the Full  Invested  Amount to the extent  there are  sufficient  Principal
Receivables in the Trust to permit such increase in the Invested  Amount without
causing a Pay Out Event to occur with respect to any  outstanding  Series.  Upon
determining to increase the Invested  Amount  pursuant to this Section 4.15, the
Transferor shall deliver to the Servicer,  the Trustee and each Rating Agency an
Officers'  Certificate  specifying  the amount of the  increase in the  Invested
Amount the  Transferor  has  determined to make and  certifying  that no Pay Out
Event with  respect to any  outstanding  Series  will occur as a result of or in
connection  with such  increase in the  Invested  Amount.  Upon  receipt of such
Officer's  Certificate  by the  Trustee,  the Class A Invested  Amount  shall be
increased by the amount specified in such Officers'  Certificate,  whereupon the
Trustee shall instruct the Servicer to withdraw from the Pre-Funding Account and
pay to the  Transferor  an amount  equal to the amount of such  increase  in the
Class A Invested Amount.

                  Upon the  withdrawal of the remaining  Pre-Funded  Amount,  if
any,  on deposit in the  Pre-Funding  Account on the first  Business  Day of the
January 2000 Monthly Period and the deposit of such amount in the Excess Funding
Account, the Class A Invested Amount shall be increased by such amount.

                  SECTION 4.16.  Redirected Principal Collections for the Series
1999-2  Securities.  On each Business Day, the Servicer will determine an amount
equal to the least of (i) the  Class B  Invested  Amount,  (ii) the  product  of
(x)(I)  during the  Revolving  Period,  the Class B Floating  Percentage or (II)
during an Amortization Period, the Class B Fixed/Floating Percentage and (y) the
amount of Principal  Collections  with respect to such Business Day and (iii) an
amount equal to the Class A Required  Amount for such  Business Day (such amount
called "Redirected Principal Collections") and shall apply Principal Collections
in an amount  equal to such  amount to the  components  of the Class A  Required
Amount as amounts are applied to such  components  from Available  Series 1999-2
Finance Charge Collections pursuant to subsection 4.9(a) of the Agreement.

                  SECTION 4.17.  Determination of LIBOR. (a) "LIBOR" shall mean,
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 the United  States  dollars are  offered by the  Reference  Banks at
approximately 11:00 a.m., London time, on such LIBOR Determination Date to prime
banks in the London interbank market for a period equal to one month (commencing
on the first day of the  relevant  Interest  Accrual  Period).  The Trustee will
request the principal  London office of each such bank to provide a quotation of
its rate. If at least two such quotations are provided,  the rate for such LIBOR
Determination Date will be the arithmetic mean of the quotations.  If fewer than
two quotations are provided as requested,  the rate for such LIBOR Determination
Date will be the arithmetic  mean of the rates quoted by four major banks in New
York City,  selected by the Trustee,  at approximately 11:00 a.m., New York City
time,  on the LIBOR  Determination  Date for loans in United  States  dollars to
leading European banks for a period equal to one month  (commencing on the first
day of such Interest Accrual Period).

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

                  SECTION 4.18. Payment Reserve Account.  (a) The Servicer shall
establish  and  maintain  or  cause  to be  established  and  maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the  Securityholders,  the "Payment Reserve Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Securityholders.  The  Trustee  shall
possess all right,  title and interest in all funds on deposit from time to time
in the Payment Reserve Account and in all proceeds thereof.  The Payment Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the  Securityholders.  If, at any time, the  institution  holding the
Payment Reserve Account ceases to be a Qualified Institution,  the Trustee shall
within 10 Business  Days  establish a new Payment  Reserve  Account  meeting the
conditions specified above with a Qualified Institution,  and shall transfer any
cash or any investments to such new Payment Reserve Account.  From the date such
new Payment  Reserve Account is  established,  it shall be the "Payment  Reserve
Account."

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

(c) Funds on deposit in the Payment  Reserve  Account  shall be invested in Cash
Equivalents by the Trustee (or, at the direction of the Trustee, by the Servicer
on behalf of the Trustee) at the direction of the Servicer.  Funds on deposit in
the Payment  Reserve  Account on any Business  Day,  after giving  effect to any
withdrawals  from  the  Payment  Reserve  Account,  shall  be  invested  in Cash
Equivalents that will mature so that such funds will be available for withdrawal
on or prior to the following  Business Day. The proceeds of any such investments
shall be invested in Cash  Equivalents  that will mature so that such funds will
be available for  withdrawal on or prior to the following  Business Day. On each
Business Day following a deposit of funds to the Payment  Reserve  Account,  the
aggregate  proceeds of any such investment  shall be deposited in the Collection
Account and treated as Investment  Proceeds for application as Available  Series
1999-2 Finance Charge Collections.

                  SECTION  4.19.  Principal  Funding  Account.  (a) The Servicer
shall  establish and maintain or cause to be established  and maintained  with a
Qualified Institution,  which may be the Trustee, in the name of the Trustee, on
behalf of the Securityholders, the "Principal Funding Account," which shall be a
segregated  trust account with the corporate trust  department of such Qualified
Institution,  bearing a designation  clearly indicating that the funds deposited
therein  are held for the  benefit of the  Series  1999-2  Securityholders.  The
Trustee shall possess all right, title and interest in all funds on deposit from
time to time in the Principal Funding Account and in all proceeds  thereof.  The
Principal  Funding  Account  shall be under the sole dominion and control of the
Trustee for the benefit of the Series 1999-2  Securityholders.  If, at any time,
the institution  holding the Principal  Funding Account ceases to be a Qualified
Institution, the Trustee shall within 10 Business Days establish a new Principal
Funding  Account  meeting  the  conditions  specified  above  with  a  Qualified
Institution,  and  shall  transfer  any  cash or any  investments  to  such  new
Principal  Funding Account.  From the date such new Principal Funding Account is
established,  it shall be the "Principal  Funding Account." The Trustee,  at the
written direction of the Servicer, shall (i) make withdrawals from the Principal
Funding Account from time to time, in the amounts and for the purposes set forth
in this Series  Supplement,  and (ii) on each  Transfer Date (from and after the
commencement of the  Accumulation  Period) prior to termination of the Principal
Funding Account make a deposit into the Principal  Funding Account in the amount
specified  in, and  otherwise  in  accordance  with,  subsection  4.12(a) of the
Agreement.

(b) Funds on deposit in the Principal  Funding  Account shall be invested by the
Trustee at the direction of the Servicer in Cash  Equivalents  maturing no later
than the following  Transfer  Date. On the Transfer Date  occurring in the month
following the commencement of the Accumulation  Period and on each Transfer Date
thereafter  with  respect  to  the  Accumulation  Period,  the  Trustee,  at the
Servicer's written direction,  shall transfer from the Principal Funding Account
to the Collection Account the Principal Funding Account  Investment  Proceeds on
deposit  in the  Principal  Funding  Account,  but not in excess of the  Covered
Amount,  and shall apply such amount as if such  amounts were  Available  Series
1999-2 Finance Charge Collections available to be applied pursuant to subsection
4.9(a) on the last  Business  Day of the  preceding  Monthly  Period.  Principal
Funding Account Investment Proceeds (including reinvested interest) shall not be
considered  part of the amounts on deposit in the Principal  Funding Account for
purposes of this Series Supplement.

                  SECTION 4.20.  Accumulation  Period Reserve  Account.  (a) The
Servicer shall  establish and maintain or cause to be established and maintained
with a  Qualified  Institution,  which  may be the  Trustee,  in the name of the
Trustee,  on behalf of the  Securityholders,  the  "Accumulation  Period Reserve
Account,"  which shall be a segregated  trust account with the  corporate  trust
department  of  such  Qualified  Institution,   bearing  a  designation  clearly
indicating  that the funds  deposited  therein  are held for the  benefit of the
Series 1999-2  Securityholders.  The Trustee shall possess all right,  title and
interest in all funds on deposit  from time to time in the  Accumulation  Period
Reserve Account and in all proceeds  thereof.  The  Accumulation  Period Reserve
Account  shall be under the sole  dominion  and  control of the  Trustee for the
benefit of the Series 1999-2  Securityholders.  If, at any time, the institution
holding  the  Accumulation  Period  Reserve  Account  ceases  to be a  Qualified
Institution,  the  Trustee  shall  within  10  Business  Days  establish  a  new
Accumulation Period Reserve Account meeting the conditions  specified above with
a Qualified Institution,  and shall transfer any cash or any investments to such
new  Accumulation  Period Reserve  Account.  From the date such new Accumulation
Period Reserve  Account is  established,  it shall be the  "Accumulation  Period
Reserve Account." The Trustee,  at the written direction of the Servicer,  shall
(i) make withdrawals  from the Accumulation  Period Reserve Account from time to
time,  in the amounts and for the purposes set forth in this Series  Supplement,
and (ii) on each Transfer Date (from and after the Reserve Account Funding Date)
prior to termination of the  Accumulation  Period Reserve Account make a deposit
into the  Accumulation  Period Reserve  Account in the amount  specified in, and
otherwise in accordance with, subsection 4.9(a)(xi) of the Agreement.

(b)  Funds on  deposit  in the  Accumulation  Period  Reserve  Account  shall be
invested by the Trustee at the  direction  of the  Servicer in Cash  Equivalents
maturing no later than the  following  Transfer  Date.  The  interest  and other
investment  income  (net of  investment  expenses  and  losses)  earned  on such
investments will be retained in the Accumulation  Period Reserve Account (to the
extent the amount on deposit  therein is less than the Required  Reserve Account
Amount) or  deposited  in the  Collection  Account  and  treated  as  Investment
Proceeds for application as Available  Series 1999-2 Finance Charge  Collections
available to be applied  pursuant to subsection  4.9(a) on the last Business Day
of the preceding Monthly Period.

(c) On or before each Transfer Date with respect to the Accumulation  Period and
on the first Transfer Date with respect to the Early Amortization  Period or the
Principal  Payment  Period,  the Trustee at the direction of the Servicer  shall
withdraw  from the  Accumulation  Period  Reserve  Account,  up to the Available
Reserve Account Amount,  an amount equal to the excess of the Covered Amount for
the  related  Interest  Accrual  Period  over  the  Principal   Funding  Account
Investment  Proceeds with respect to such Transfer  Date, and the amount of such
withdrawal  shall be applied as if such  amount  were  Available  Series  1999-2
Finance Charge Collections available to be applied pursuant to subsection 4.9(a)
on the last Business Day of the preceding Monthly Period.

(d) The  Accumulation  Period Reserve Account shall be terminated  following the
earliest to occur of (a) the termination of the Trust pursuant to the Agreement,
(b) the  date  on  which  the  Invested  Amount  is  paid  in  full,  (c) if the
Accumulation  Period has not  commenced,  the occurrence of a Pay Out Event or a
Principal  Payment Event with respect to the Series 1999-2 Securities and (d) if
the  Accumulation  Period has commenced,  the earlier of the first Transfer Date
with respect to the Early  Amortization  Period or the Principal  Payment Period
and the Scheduled Final Payment Date.  Upon the termination of the  Accumulation
Period Reserve  Account,  all amounts on deposit therein (after giving effect to
any withdrawal  from the  Accumulation  Period  Reserve  Account on such date as
described  above)  shall be  applied  as if they were  Available  Series  1999-2
Finance Charge Collections available to be applied pursuant to subsection 4.9(a)
on the last Business Day of the preceding Monthly Period.

                  SECTION  4.21.   Postponement  of  Accumulation   Period.  The
Accumulation  Period is  scheduled  to  commence at the close of business on the
last day of the June  2005  Monthly  Period;  provided,  however,  that,  if the
Accumulation  Period  Length  (determined  as  described  below) is less than 12
months, the date on which the Accumulation Period actually commences may, at the
option of the Servicer,  upon written  notice to the Trustee,  be delayed to the
first  Business  Day of the month  that is the  number  of  months  prior to the
Scheduled  Final Payment Date at least equal to the  Accumulation  Period Length
and, as a result, the number of Monthly Periods in the Accumulation  Period will
at least equal the Accumulation  Period Length. On each Determination Date until
the Accumulation  Period begins,  the Servicer will determine the  "Accumulation
Period  Length"  which will equal the number of months  such that the sum of the
Accumulation  Period  Factors for each Monthly Period during such period will be
equal to or greater  than the Required  Accumulation  Factor  Number;  provided,
however, that the Accumulation Period Length will not be less than one month.

                  SECTION  4.22.  Defeasance.  On the date  that  the  following
conditions  shall have been satisfied:  (i) the Transferor  shall have deposited
(x) in the Principal Funding Account,  an amount such that the amount on deposit
in the Principal  Funding Account  following such deposit is equal to the sum of
the Class A Outstanding  Principal Amount and the Class B Outstanding  Principal
Amount, and (y) in the Accumulation  Period Reserve Account,  an amount equal to
or greater than the Covered  Amount,  as estimated  by the  Transferor,  for the
period from the date of such deposit to the Principal  Funding  Account  through
the Scheduled  Final Payment Date;  (ii) the Transferor  shall have delivered to
the Trustee (a) an Opinion of Counsel to the effect that such  deposit  will not
result in the Trust being required to register as an "investment company" within
the meaning of the Investment Company Act of 1940, as amended, (b) an Opinion of
Counsel  to the effect  that  following  such  deposit  none of the  Trust,  the
Accumulation  Period Reserve  Account or the Principal  Funding  Account will be
deemed to be an  association  (or  publicly  traded  partnership)  taxable  as a
corporation,  (c) a certificate of an officer of the Transferor stating that the
Transferor  reasonably believes that such deposit will not cause a Pay Out Event
or any event  that,  with the  giving  of notice or the lapse of time,  or both,
would  constitute a Pay Out Event,  to occur;  and (iv) a Ratings Event will not
occur,  the Series 1999-2  Securities will no longer be entitled to the security
interest of the Trust in the  Receivables  and, except those set forth in clause
(i) above,  other Trust assets and the percentages  applicable to the allocation
to the Series 1999-2  Securityholders of Principal  Collections,  Finance Charge
Collections  and  Defaulted  Receivables  will be  reduced  to  zero.  Upon  the
satisfaction  of the foregoing  conditions,  the Class B Invested Amount will be
reduced to zero.

SECTION 7. Article V of the Agreement.  Article V of the Agreement shall read in
its  entirety  as follows  and shall be  applicable  only to the  Series  1999-2
Securities:


                             ARTICLE V

               DISTRIBUTIONS AND REPORTS TO INVESTOR
                          SECURITYHOLDERS

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

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

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

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

(i)      the total amount distributed;

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

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

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

(v)      the amount of Finance Charge Collections processed during the preceding
         Monthly  Period and allocated in respect of the Class A Securities  and
         the Class B  Securities,  respectively,  and the  amount  of  Principal
         Funding Account Investment  Proceeds and investment earnings on amounts
         on  deposit  in  the  Accumulation   Period  Reserve  Account  and  the
         Pre-Funding Account;

(vi)     the aggregate amount of Principal Receivables, the Invested Amount, the
         Class A Invested  Amount,  the Class B Invested  Amount,  the  Floating
         Percentage  and, during the  Amortization  Period,  the  Fixed/Floating
         Percentage,  as of the end of the day on the  last  day of the  related
         Monthly Period;

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

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

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

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

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

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

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

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

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

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

(xvii)   the Accumulation Shortfall;

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

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

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

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

(b)  Annual  Securityholders'  Tax  Statement.  On or before  January 31 of each
calendar  year,  beginning  with  calendar  year 2000,  the Paying  Agent  shall
distribute to each Person who at any time during the preceding calendar year was
a Series 1999-2 Securityholder,  a statement prepared by the Servicer containing
the information  required to be contained in the regular report to Series 1999-2
Securityholders,  as  set  forth  in  subclauses  (i),  (ii)  and  (iii)  above,
aggregated for such calendar year or the applicable portion thereof during which
such Person was a Series  1999-2  Securityholder,  together  with,  on or before
January 31 of each year,  beginning in 2000,  such other  customary  information
(consistent  with the treatment of the Series 1999-2  Securities as debt) as the
Trustee or the Servicer deems necessary or desirable to enable the Series 1999-2
Securityholders  to prepare their tax returns.  Such  obligations of the Trustee
shall  be  deemed  to have  been  satisfied  to the  extent  that  substantially
comparable  information  shall  be  provided  by  the  Trustee  pursuant  to any
requirements of the Internal Revenue Code as from time to time in effect.

SECTION 8.  Series 1999-2 Pay Out Events.  If any one of the following
events shall occur with respect to the Series 1999-2 Securities:

(a)  failure on the part of the  Transferor  (i) to make any  payment or deposit
required  to be made by the  Transferor  by the terms of the  Agreement  or this
Series Supplement,  on or before the date occurring five Business Days after the
date such payment or deposit is required to be made  herein,  (ii) to perform in
all material respects the Transferor's covenant not to sell, pledge,  assign, or
transfer to any person,  or grant any unpermitted  lien on, any  Receivable;  or
(iii)  duly to  observe or perform in any  material  respect  any  covenants  or
agreements  of  the  Transferor  set  forth  in the  Agreement  or  this  Series
Supplement,  which  failure has a material  adverse  effect on the Series 1999-2
Securityholders  or the Insurer and which  continues  unremedied for a period of
sixty days after the date on which written notice of such failure, requiring the
same to be remedied,  shall have been given to the  Transferor by the Trustee or
the Insurer, or to the Transferor, the Insurer and the Trustee by the Holders of
Series 1999-2 Securities  evidencing  Undivided  Interests  aggregating not less
than 50 percent of the Invested  Amount and continues to affect  materially  and
adversely the interests of the Series 1999-2  Securityholders or the Insurer for
such period;

(b) any  representation  or warranty made by the  Transferor in the Agreement or
this Series  Supplement,  (i) shall prove to have been incorrect in any material
respect when made, which continues to be incorrect in any material respect for a
period  of 60 days  after  the date on which  written  notice  of such  failure,
requiring  the same to be remedied,  shall have been given to the  Transferor by
the  Trustee,  or to the  Transferor  and the  Trustee by the  Insurer or by the
Holders of Series 1999-2 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1999-2, and (ii) as a result
of which the interests of the Series 1999-2  Securityholders  are materially and
adversely affected and continue to be materially and adversely affected for such
period;  provided,  however, that a Series 1999-2 Pay Out Event pursuant to this
subsection 8(b) shall not be deemed to have occurred hereunder if the Transferor
has accepted reassignment of the related Receivable, or all of such Receivables,
if  applicable,  during such  period (or such  longer  period as the Trustee may
specify) in accordance with the provisions of the Agreement;

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

(d) (i) the  Transferor  Interest  shall  be less  than the  Minimum  Transferor
Interest,  (ii) (A) the sum of the amount on deposit in the Pre-Funding  Account
plus the Series  1999-2  Percentage  of the sum of the total amount of Principal
Receivables  plus amounts on deposit in the Excess Funding Account shall be less
than (B) the sum of the Class A  Outstanding  Principal  Amount  and the Class B
Outstanding  Principal Amount,  (iii) the total amount of Principal  Receivables
and the amounts on deposit in the Excess Funding Account,  the Principal Account
and the  Principal  Funding  Account  shall be less than the  Minimum  Aggregate
Principal  Receivables or (iv) the Retained Percentage shall be equal to or less
than 2%, in each case as of any Determination Date;

(e) any Servicer  Default shall occur which would have a material adverse effect
on the Series 1999-2 Securityholders; or

(f) any claim on the Policy shall occur;

then, in the case of any event described in subparagraph  (a), (b) or (e), after
the  applicable  grace  period,  if any,  set forth in such  subparagraphs,  the
Holders of Series 1999-2 Securities  evidencing Undivided Interests  aggregating
more than 50% of the Invested Amount of this Series 1999-2, by notice then given
in writing to the Trustee,  the  Transferor,  any Cap Providers and the Servicer
may declare that a pay out event (a "Series  1999-2 Pay Out Event") has occurred
as of the  date of  such  notice,  and in the  case of any  event  described  in
subparagraphs (c), (d) or (f), a Series 1999-2 Pay Out Event shall occur without
any  notice or other  action on the part of the  Trustee  or the  Series  1999-2
Securityholders immediately upon the occurrence of such event.

                  SECTION  9.1.  Series  1999-2  Termination.  The  right of the
Series 1999-2  Securityholders to receive payments from the Trust will terminate
on the first  Business Day following the Series 1999-2  Termination  Date unless
such  Series is an  Affected  Series as  specified  in  Section  12.1(c)  of the
Agreement  and the sale  contemplated  therein has not occurred by such date, in
which event the Series 1999-2  Securityholders  shall remain entitled to receive
proceeds of such sale when such sale occurs.

                  SECTION 9.2.  Principal Payment Period.  The Principal Payment
Period will begin on the Initial  Principal  Payment  Date, if any. The "Initial
Principal  Payment Date" for the Series 1999-2  Securities  shall be the October
2004 Distribution Date;  provided,  however,  that the Initial Principal Payment
Date shall  automatically  be extended to the  Distribution  Date  following the
then-current  Initial  Principal  Payment  Date on  September  20, 2004 and each
successive  Distribution Date thereafter (but not later than the Scheduled Final
Payment Date) unless the Servicer,  no later than the Distribution Date prior to
the then-current  Initial Principal Payment Date,  notifies the Trustee that the
Initial  Principal  Payment Date shall not be  extended,  in which case the then
applicable  Initial  Principal  Payment  Date  shall  be  fixed  as the  Initial
Principal  Payment Date.  The Servicer  shall provide notice of such election to
the  Trustee  no later  than the  Distribution  Date  prior to the  then-current
Initial  Principal  Payment Date.  Immediately upon receipt of such notice,  the
Trustee shall notify the Transferor,  the Class A  Securityholders,  each Rating
Agency and the  Insurer of the  Servicer's  election  not to extend the  Initial
Principal  Payment Date.  In addition,  if and so long as the Class A Securities
are listed on the Luxembourg Stock Exchange,  the Trustee shall publish or cause
to be published in an Authorized  Newspaper of general circulation in Luxembourg
a notice to the effect that the  Servicer  has elected not to extend the Initial
Principal Payment Date.

SECTION 10. Legends;  Transfer and Exchange;  Restrictions on Transfer of Series
1999-2 Securities. (a) Each Class A Security that is a Global Security deposited
with DTC, or a custodian on behalf of DTC, shall bear the following legend:

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

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

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

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
         METRIS RECEIVABLES, INC. AND THE TRUSTEE THAT SUCH PURCHASER IS NOT (I)
         AN EMPLOYEE  BENEFIT  PLAN (AS DEFINED IN SECTION  3(3) OF THE EMPLOYEE
         RETIREMENT  INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA")) THAT IS
         SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II) A PLAN DESCRIBED IN
         SECTION  4975(e)(1)  OF THE INTERNAL  REVENUE CODE OF 1986,  AS AMENDED
         (THE  "CODE")  THAT IS  SUBJECT TO  SECTION  4975 OF THE CODE,  (III) A
         GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF ERISA, SUBJECT TO ANY
         FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO
         THE  PROVISIONS  OF SECTION  406 OF ERISA OR SECTION  4975 OF THE CODE,
         (IV) AN ENTITY WHOSE UNDERLYING  ASSETS INCLUDE PLAN ASSETS (AS DEFINED
         IN 29 C.F.R.  SECTION 2510.3-101 OR OTHERWISE UNDER ERISA) BY REASON OF
         A PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON INVESTING PLAN ASSETS
         OF ANY SUCH PLAN (INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE
         (IV) AND THIS CLAUSE (V), AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL
         ACCOUNT,  BUT  EXCLUDING  ANY ENTITY  REGISTERED  UNDER THE  INVESTMENT
         COMPANY ACT OF 1940, AS AMENDED).

SECTION 11.  The Policy.

     (a) The Transferor hereby represents that (i) it has obtained the Policy in
the  name of the  Trustee  and  solely  for the  benefit  of the  Series  1999-2
Securityholders,  (ii) that it has entered into the  Insurance  Agreement  which
provides for the issuance of the Policy by the Insurer and (iii) that the Policy
permits the  Trustee (or the  Servicer on its behalf) to draw on the Policy from
time to time for the purposes set forth in this  Supplement.  The Insurer  shall
not be entitled to reimbursement for any draws, interest or fees with respect to
the Policy from the corpus of the Trust, except as specifically provided herein.

     (b)  Pursuant  to the Policy,  if on any  Determination  Date the  Servicer
notifies  the Trustee that on the related  Distribution  Date (i) the funds that
will be on deposit in the Interest  Funding Account  available for  distribution
are  insufficient  to pay the  Class A Monthly  Interest  with  respect  to such
Monthly Period or the Servicing Fee with respect to such Monthly Period will not
otherwise be paid in full,(ii) a Potential Class A Charge-Off shall occur,  then
the Trustee shall give notice to the Insurer by telecopy or other writing by the
close of  business on the second  Business  Day prior to the  Distribution  Date
demanding payment of an amount equal to the deficiency.  In addition,  if on the
Scheduled Series 1999-2 Termination Date the outstanding principal amount of the
Class A Securities after application of all amounts to Class A Principal on such
date would be greater than zero, the Trustee shall give notice to the Insurer by
telecopy or other  writing by the close of business on the second  Business  Day
prior to the Scheduled Series 1999-2  Termination  Date demanding  payment of an
amount equal to such excess (the amount  demanded  pursuant to this sentence and
the preceding  sentence,  the "Policy Claim Amount").  Following  receipt by the
Insurer of such notice,  the Insurer  will pay the Policy  Claim  Amount  before
12:00 noon on the Business Day preceding the Distribution  Date (i) with respect
to funds to be  applied  to the  payment  of Class A  Monthly  Interest,  to the
Trustee for deposit in the Distribution  Account,  (ii) with respect to funds to
be applied to the payment of the Monthly  Servicing  Fee,  to the  Servicer  and
(iii) with respect to funds to be applied  with  respect to a Potential  Class A
Charge-Off,  to the Trustee to be treated as Available  Series 1999-2  Principal
Collections and deposited in the Distribution Account.

     If payment of any amount  guaranteed by the Insurer  pursuant to the Policy
is avoided as a preference  payment (the  "Preference  Amount") under applicable
bankruptcy,  insolvency,  receivership  or  similar  law  in  the  event  of  an
insolvency of the Transferor,  the Servicer, Metris Companies Inc. or the Trust,
the  Insurer  will pay such amount out of its funds on the later of (a) the date
when due to be paid pursuant to the Order  referred to below or (b) the first to
occur of (i) the fourth  business  day  following  Receipt by the Insurer or the
fiscal agent from the Trustee of (A) a certified copy of the order (the "Order")
of the court or other  governmental  body which  exercised  jurisdiction  to the
effect that the  Trustee is  required  to return the amount of any Policy  Claim
Amounts  distributed  with respect to the Class A Securities  during the term of
the Policy because such distributions were avoidable  preference  payments under
applicable bankruptcy law, (B) a notice for payment in the form specified by the
Policy  and  (C) an  assignment  duly  executed  and  delivered  by the  Class A
Securityholder,  in such  form as is  reasonably  required  by the  Insurer  and
provided to the Class A Securityholder by the Insurer,  irrevocably assigning to
the Insurer all rights and claims of the Class A  Securityholder  relating to or
arising  under  the  Class A  Securities  against  the  debtor  which  made such
preference  payment or otherwise with respect to such preference payment or (ii)
the date of Receipt by the  Insurer or the fiscal  agent from the Trustee of the
items  referred to in clauses (A), (B) and (C) above if, at least four  business
days prior to such date of Receipt,  the Insurer or the fiscal  agent shall have
Received written notice from the Trustee that such items were to be delivered on
such date and such date was  specified  in such notice.  Such  payment  shall be
disbursed  to the  receiver,  conservator,  debtor-in-possession  or  trustee in
bankruptcy  named in the Order and not to the Trustee or Class A  Securityholder
directly.

     The terms "Receipt" and "Received", with respect to the Policy, mean actual
delivery to the Insurer and to its fiscal agent  appointed by the Insurer at its
option,  if any,  prior to 1:00  p.m.,  New York City time,  on a business  day;
delivery either on a day that is not a business day or after 1:00 p.m., New York
City time,  shall be deemed to be Received on the next succeeding  business day.
If any notice or  certificate  given  under the Policy by the  Trustee is not in
proper form or is not properly  completed,  executed or  delivered,  it shall be
deemed not to have been  Received,  and the  Insurer or the fiscal  agent  shall
promptly so advise the Trustee and the Trustee may submit an amended notice.

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

     (d) So long as the Insurer has not defaulted on its  obligations  under the
Policy, the Insurer will be entitled to exercise all voting rights of the Series
1999-2  Securityholders  without  the  consent  of the  Class A  Securityholders
(including  any voting  rights with  respect to amending  the  Agreement or this
Supplement or terminating a Servicer) and the Class A  Securityholders  may only
exercise such voting rights with the prior  written  consent of the Insurer.  In
determining whether the required percentage of Securityholders  have given their
approval  or  consent  with  respect  to an action  requiring  the  consent of a
majority of the  Securityholders,  except as  otherwise  specified,  the Class A
Securityholders will be treated as a single Series.

SECTION  12.   Ratification  of  Agreement.   As  supplemented  by  this  Series
Supplement,  the  Agreement is in all respects  ratified and  confirmed  and the
Agreement as so supplemented by this Series Supplement shall be read, taken, and
construed as one and the same  instrument.  The Transferor  hereby  confirms the
conveyance  of the Trust  Property  to the Trustee for the benefit of the Series
1999-2 Securityholders.

SECTION 13. Registration of the Class A Securities under the Securities Exchange
Act of 1934. The Transferor  shall cause the Class A Securities to be registered
under the  Securities  Exchange Act of 1934,  as amended,  on or before March 1,
2000 and thereafter maintain such registration until the Class A Invested Amount
has been reduced to zero.

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

SECTION  15.  GOVERNING  LAW.  THIS  SERIES  SUPPLEMENT  SHALL BE  CONSTRUED  IN
ACCORDANCE  WITH THE LAWS OF THE  STATE OF  DELAWARE  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

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

SECTION 17. Amendment for FASIT Purposes. Each Series 1999-2 Securityholder,  by
acquiring an interest in a Series 1999-2  Security,  is deemed to consent to any
amendment  to  the  Agreement  or  this  Series  Supplement  necessary  for  the
Transferor  to elect for the Trust or any  portion  thereof  to be  treated as a
financial asset securitization  investment trust ("FASIT") within the meaning of
Section 860L of the Internal Revenue Code (or any successor  provision thereto),
provided,  that such election may not be made unless the Transferor  delivers an
opinion to the Trustee and the  Servicer to the effect that such  election  will
not  adversely   affect  the  Federal  or   Applicable   Tax  State  income  tax
characterization  of  any  outstanding  Series  of  Investor  Securities  or the
taxability of the Trust under Federal or Applicable Tax State income tax laws.

SECTION 18.  Paired  Series.  Subject to obtaining  confirmation  by each Rating
Agency of the then existing  ratings of each class of  Securities  which is then
rated,  and prior to the  commencement of the Early  Amortization  Period or the
Principal Payment Period, the Series 1999-2 Securities may be paired with one or
more other Series (each a "Paired  Series").  Each Paired  Series either will be
pre-funded with an initial  deposit to a pre-funding  account in an amount up to
the initial  principal  balance of such  Paired  Series and  primarily  from the
proceeds  of the sale of such  Paired  Series or will have a variable  principal
amount. Any such pre-funding account will be held for the benefit of such Paired
Series and not for the benefit of the Securityholders. As principal is deposited
in the  Principal  Account  or the  Principal  Funding  Account  or is paid with
respect to the Series 1999-2 Securities,  either (i) in the case of a pre-funded
Paired Series,  an equal amount of funds on deposit in any  pre-funding  account
for  such  pre-funded  Paired  Series  will be  released  (which  funds  will be
distributed  to the  Transferor) or (ii) in the case of a Paired Series having a
variable  principal  amount,  an interest in such  variable  Paired Series in an
equal or lesser  amount may be sold by the Trust (and the proceeds  thereof will
be distributed to the  Transferor)  and, in either case, the invested  amount in
the Trust of such Paired Series will increase by up to a  corresponding  amount.
Upon payment in full of the Series 1999-2  Securities,  assuming that there have
been no unreimbursed  charge-offs with respect to any related Paired Series, the
aggregate invested amount of such related Paired Series will have been increased
by an amount up to an aggregate  amount equal to the Invested Amount paid to the
Securityholders  since the  issuance of such Paired  Series.  The  issuance of a
Paired Series will be subject to the conditions  described in subsection  6.9(b)
of the Agreement.

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


                  IN WITNESS  WHEREOF,  the  Transferor,  the  Servicer  and the
Trustee have caused this Series  1999-2  Supplement to be duly executed by their
respective officers as of the day and year first above written.


                            METRIS RECEIVABLES, INC.
                                   Transferor


                            By: /s/ Paul T. Runice
                            Name: Paul T. Runice
                            Title: Senior Vice President and Treasurer



                       DIRECT MERCHANTS CREDIT CARD BANK,
                              NATIONAL ASSOCIATION
                                   Servicer


                             By: /s/ Jean C. Benson
                             Name: Jean C. Benson
                             Title: Chief Financial Officer, Controller



                         THE BANK OF NEW YORK (DELAWARE)
                                   Trustee


                            By: /s/ Betty A. Cocozza
                             Name: Betty A. Cocozza
                             Title: Agent



                                                                     Exhibit A-1

                        FORM OF CLASS A INVESTOR SECURITY

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


No. ___                                                               $_________
                                                             CUSIP NO. _________


                              METRIS MASTER TRUST
                          FLOATING RATE ASSET BACKED
                       SECURITY, SERIES 1999-2, CLASS A

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  Agreement
described below.

                  (Not  an  interest  in  or a  recourse  obligation  of  Metris
Receivables,  Inc., Direct Merchants Credit Card Bank,  National  Association or
any affiliate of either of them.)

                  This certifies that  _________ (the  "Securityholder")  is the
registered owner of a fractional  undivided  interest in the Metris Master Trust
(the "Trust") issued pursuant to the Amended and Restated  Pooling and Servicing
Agreement,  dated as of July 30, 1998 (the  "Pooling and  Servicing  Agreement";
such term to include any  amendment  thereto)  by and  between  the  Transferor,
Direct  Merchants  Credit Card Bank,  National  Association,  as  Servicer  (the
"Servicer"), and The Bank of New York (Delaware) as Trustee (the "Trustee"), and
the Series 1999-2 Supplement,  dated as of September 22, 1999 (the Series 1999-2
Supplement"),  among the Transferor,  the Servicer and the Trustee.  The Pooling
and Servicing  Agreement,  as supplemented by the Series 1999-2  Supplement,  is
herein referred to as the "Agreement").  The corpus of the Trust consists of all
of the  Transferor's  right,  title  and  interest  in,  to and  under the Trust
Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement.  This Security is one of a series of Securities  entitled "Metris
Master Trust Floating Rate Asset Backed Securities, Series 1999-2, Class A" (the
"Class A Securities"),  each of which represents a fractional undivided interest
in the Trust,  and is issued under and is subject to the terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

                  The  Transferor  has  structured  the  Agreement,  the Class A
Securities,  the Metris  Master Trust  Floating  Rate Asset  Backed  Securities,
Series 1999-2, Class B (the "Class B Securities" and collectively with the Class
A Securities, the "Series 1999-2 Securities") with the intention that the Series
1999-2  Securities will qualify under  applicable tax law as  indebtedness,  and
both  the  Transferor  and  each  holder  of a  Class A  Security  (a  "Class  A
Securityholder")  or any interest therein by acceptance of its Securities or any
interest  therein,  agrees to treat  the  Class A  Securities  for  purposes  of
federal,  state and local income or franchise taxes and any other tax imposed on
or measured by income, as indebtedness.

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

                  Interest on the Class A Securities  will be payable on October
20, 1999 and on the 20th day of each month  thereafter  or, if such day is not a
business day, on the next succeeding business day (each, a "Distribution Date"),
in an amount  equal to the  product  of (i) the Class A  Interest  Rate,  (ii) a
fraction  the  numerator  of which is the actual  number of days in the  related
Interest  Accrual  Period  and the  denominator  of which is 360 and  (iii)  the
outstanding  principal  balance  of the  Class A  Securities  as of the close of
business on the first day of such Interest Accrual Period provided that interest
for the first  Distribution  Date will be an amount  equal to the product of (u)
the Class A Initial Invested Amount,  (v) 28 divided by 360, and (w) the Class A
Interest Rate determined on September 20, 1999.

                  Interest   payments  on  the  Class  A   Securities   on  each
Distribution  Date will be funded from  Available  Series 1999-2  Finance Charge
Collections with respect to the preceding  Monthly Period and from certain other
funds  allocated  as set forth in the Pooling  and  Servicing  Agreement  to the
respective  classes  of the  Series  1999-2  Securities  and  deposited  on each
business day during such Monthly Period in the Interest Funding Account.

                  "Class A Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
Class A Initial  Invested  Amount  less the Initial  Pre-Funded  Amount plus the
amount of any withdrawals  from the  Pre-Funding  Account (i) during the Funding
Period in connection  with the addition of  receivables  to the Trust or (ii) at
the end of the Funding Period for deposit into the Excess Funding Account, minus
(b) the aggregate amount of principal  payments  (excluding  principal  payments
made from the Pre-Funding  Account) made to Class A Securityholders  through and
including  such  Business  Day,  minus  (c)  the  aggregate  amount  of  Class A
Charge-Offs for all prior Distribution  Dates, plus (d) the sum of the aggregate
amount  reimbursed  with respect to  reductions  of the Class A Invested  Amount
through and including such Business Day pursuant to subsection  4.9(a)(v) of the
Agreement  plus,  with  respect  to such  subsection,  amounts  applied  thereto
pursuant to subsections 4.10(a) and (b), 4.16, 4.19(b) and 4.20(b),  (c) and (d)
of the Agreement,  for the purpose of reimbursing  amounts deducted  pursuant to
the foregoing clause (c); provided, however that the Class A Invested Amount may
not be reduced below zero.

         Unless a Pay Out Event has occurred  resulting in the  commencement  of
the Early Amortization Period,  principal with respect to the Class A Securities
is expected to be paid on the Scheduled  Final  Payment Date,  provided that the
Class A  Securityholders  will receive  payments of principal  earlier than such
date if the Servicer elects not to extend the Initial  Principal Payment Date (a
"Principal Payment Event").  The "Initial Principal Payment Date" will initially
be October 20, 2004, but will automatically be extended to the Distribution Date
following the then-current  Initial Principal Payment Date on September 20, 2004
and each successive  Distribution Date thereafter unless and until the Servicer,
no later than the Distribution Date prior to the then-current  Initial Principal
Date, elects not to cause such extension.  In the event that the Servicer elects
not to extend any Initial  Principal  Payment Date, the Revolving  Period or the
Accumulation  Period, as applicable,  will end, and the Principal Payment Period
will commence.  The "Principal Payment Period" means the period beginning on the
Initial Principal  Payment Date following the Servicer's  election not to extend
such Initial  Principal  Payment Date and ending on the earliest to occur of (i)
the commencement of the Early Amortization  Period,  (ii) the payment in full of
the Invested  Amount and (iii) the Series 1999-2  Termination  Date.  During the
Principal  Payment  Period,  interest will be paid monthly on each  Distribution
Date, and amounts then on deposit in the Principal Funding Account and Available
Series  1999-2  Principal  Collections  with respect to each  Distribution  Date
commencing on the Initial Principal Payment Date will be paid first to the Class
A  Securityholders  until the  earlier of the date on which the Class A Invested
Amount is paid in full or the  Series  1999-2  Termination  Date and then to the
Class B  Securityholders  until  the  earlier  of the date on which  the Class B
Invested Amount is paid in full or the Series 1999-2 Termination Date.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class A Invested Amount of the Class A Securities,  which may be less
than the unpaid  balance of the Class A Securities  pursuant to the terms of the
Agreement.  All  principal on the Class A Securities is due and payable no later
than the January 2010  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1999-2  Termination
Date").After the earlier to occur of (i) the Scheduled Series 1999-2 Termination
Date and (ii) the day after the  Distribution  Date on which the  Series  1999-2
Securities are paid in full (the "Series 1999-2  Termination  Date") neither the
Trust  nor the  Transferor  will  have  any  further  obligation  to  distribute
principal or interest on the Class A  Securities.  In the event that the Class A
Invested Amount is greater than zero on the Series 1999-2  Termination Date, the
Trustee  will sell or cause to be sold,  to the extent  necessary,  an amount of
interests in the  Receivables  or certain of the  Receivables  up to 110% of the
Class A Invested Amount and the Class B Invested Amount at the close of business
on such date (but not more than the total amount of Receivables allocable to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro  rata in  final  payment  of the  Class A  Securities,  then to the  Class B
Securityholders pro rata in final payment of the Class B Securities.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by or on behalf of the  Trustee,  by manual  signature,  this  Security
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.


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


                            METRIS RECEIVABLES, INC.


                                       By:
                                      Name:
                                     Title:


Dated: __________ , ______



                        CERTIFICATE OF AUTHENTICATION

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


                                    THE BANK OF NEW YORK


                                       By:
                                      Name:
                                     Title:



                                                                     Exhibit A-2

                        FORM OF CLASS B INVESTOR SECURITY

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

                  EACH  PURCHASER  REPRESENTS  AND  WARRANTS  FOR THE BENEFIT OF
METRIS  RECEIVABLES,  INC.  AND THE TRUSTEE  THAT SUCH  PURCHASER  IS NOT (I) AN
EMPLOYEE  BENEFIT PLAN (AS DEFINED IN SECTION  3(3) OF THE  EMPLOYEE  RETIREMENT
INCOME  SECURITY  ACT OF 1974,  AS  AMENDED  ("ERISA"))  THAT IS  SUBJECT TO THE
PROVISIONS OF TITLE I OF ERISA,  (II) A PLAN DESCRIBED IN SECTION  4975(e)(1) OF
THE INTERNAL  REVENUE  CODE OF 1986,  AS AMENDED (THE "CODE") THAT IS SUBJECT TO
SECTION 4975 OF THE CODE, (III) A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32)
OF ERISA,  SUBJECT  TO ANY  FEDERAL,  STATE OR LOCAL LAW WHICH IS, TO A MATERIAL
EXTENT, SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975 OF THE
CODE, (IV) AN ENTITY WHOSE UNDERLYING  ASSETS INCLUDE PLAN ASSETS (AS DEFINED IN
29 C.F.R.  SECTION  2510.3-101  OR OTHERWISE  UNDER ERISA) BY REASON OF A PLAN'S
INVESTMENT IN THE ENTITY OR (V) A PERSON  INVESTING PLAN ASSETS OF ANY SUCH PLAN
(INCLUDING WITHOUT LIMITATION,  FOR PURPOSES OF CLAUSE (IV) AND THIS CLAUSE (V),
AS APPLICABLE,  AN INSURANCE  COMPANY GENERAL ACCOUNT,  BUT EXCLUDING ANY ENTITY
REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).





No. ___                                                               $_________


                           METRIS MASTER TRUST
                              ASSET BACKED
                    SECURITY, SERIES 1999-2, CLASS B

                  Evidencing  an  undivided  interest in a trust,  the corpus of
which consists of receivables generated from time to time in the ordinary course
of  business  from a  portfolio  of  revolving  consumer  credit  card  accounts
transferred or to be transferred by Metris Receivables,  Inc. (the "Transferor")
and other  assets  and  interests  constituting  the Trust  under the  Agreement
described below.

                  (Not  an  interest  in  or a  recourse  obligation  of  Metris
Receivables,  Inc., Direct Merchants Credit Card Bank,  National  Association or
any affiliate of either of them.)

                  This certifies that ______________ (the  "Securityholder")  is
the  registered  owner of a fractional  undivided  interest in the Metris Master
Trust (the  "Trust")  issued  pursuant to the Amended and  Restated  Pooling and
Servicing  Agreement,  dated as of July 30,  1998 (the  "Pooling  and  Servicing
Agreement";  such term to include any  amendment or  Supplement  thereto) by and
between the Transferor, Direct Merchants Credit Card Bank, National Association,
as Servicer (the  "Servicer"),  and The Bank of New York (Delaware),  as Trustee
(the  "Trustee"),  and the Series 1999-2  Supplement,  dated as of September 22,
1999 (the "Series 1999-2  Supplement"),  among the Transferor,  the Servicer and
the Trustee. The Pooling and Servicing Agreement,  as supplemented by the Series
1999-2  Supplement,  is herein referred to as the "Agreement." The corpus of the
Trust consists of all of the Transferor's  right,  title and interest in, to and
under the Trust Property (as defined in the Agreement).

                  This  Security does not purport to summarize the Agreement and
reference  is  made  to that  Agreement  for  information  with  respect  to the
interests, rights, benefits, obligations,  proceeds, and duties evidenced hereby
and the rights, duties and obligations of the Trustee. To the extent not defined
herein,  the capitalized terms used herein have the meanings ascribed to them in
the Agreement. This Securities is one of a series of Securities entitled "Metris
Master  Trust Asset Backed  Securities,  Series  1999-2,  Class B" (the "Class B
Securities"),  each of which represents a fractional  undivided  interest in the
Trust,  and  is  issued  under  and is  subject  to the  terms,  provisions  and
conditions of the Agreement,  to which Agreement,  as amended from time to time,
the  Securityholder  by virtue of the acceptance hereof assents and by which the
Securityholder is bound.

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

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

                  "Class B Invested  Amount" shall mean,  when used with respect
to any Business  Day, the greater of (x) zero and (y) an amount equal to (a) the
initial  principal  balance of the Class B  Securities,  minus (b) the aggregate
amount  of  principal  payments  made to  Class B  Securityholders  through  and
including  such  Business  Day,  minus (c) the  aggregate  amounts  by which the
Transferor  has  reduced  the Class B Invested  Amount  pursuant  to  subsection
4.12(b) of the Agreement,  minus (d) the aggregate amount of Class B Charge-Offs
for all prior  Distribution  Dates, minus (e) the aggregate amount of Redirected
Principal  Collections for all prior  Distribution Dates plus (f) the sum of the
aggregate  amount  reimbursed with respect to reductions of the Class B Invested
Amount through and including such Business Day pursuant to subsection  4.9(a)(x)
of the Agreement plus, with respect to such subsection,  amounts applied thereto
pursuant to subsections 4.10(a) and (b), 4.19(b) and 4.20(b), (c) and (d) of the
Agreement,  for the  purpose of  reimbursing  amounts  deducted  pursuant to the
foregoing  clauses  (d) and (e);  provided,  however  that the Class B  Invested
Amount may not be reduced below zero.

         Unless a Pay Out Event has occurred  resulting in the  commencement  of
the Early Amortization Period,  principal with respect to the Class A Securities
is expected to be paid on the Scheduled  Final  Payment Date,  provided that the
Class A  Securityholders  will receive  payments of principal  earlier than such
date if the Servicer elects not to extend the Initial  Principal Payment Date (a
"Principal Payment Event").  The "Initial Principal Payment Date" will initially
be October 20, 2004, but will automatically be extended to the Distribution Date
following the then-current  Initial Principal Payment Date on September 20, 2004
and each successive  Distribution Date thereafter unless and until the Servicer,
no later than the Distribution Date prior to the then-current  Initial Principal
Date, elects not to cause such extension.  In the event that the Servicer elects
not to extend any Initial  Principal  Payment Date, the Revolving  Period or the
Accumulation  Period, as applicable,  will end, and the Principal Payment Period
will commence.  The "Principal Payment Period" means the period beginning on the
Initial Principal  Payment Date following the Servicer's  election not to extend
such Initial  Principal  Payment Date and ending on the earliest to occur of (i)
the commencement of the Early Amortization  Period,  (ii) the payment in full of
the Invested  Amount and (iii) the Series 1999-2  Termination  Date.  During the
Principal  Payment  Period,  interest will be paid monthly on each  Distribution
Date, and amounts then on deposit in the Principal Funding Account and Available
Series  1999-2  Principal  Collections  with respect to each  Distribution  Date
commencing on the Initial Principal Payment Date will be paid first to the Class
A  Securityholders  until the  earlier of the date on which the Class A Invested
Amount is paid in full or the  Series  1999-2  Termination  Date and then to the
Class B  Securityholders  until  the  earlier  of the date on which  the Class B
Invested Amount is paid in full or the Series 1999-2 Termination Date.

                  Subject to the Agreement, payments of principal are limited to
the unpaid Class B Invested Amount of the Class B Securities,  which may be less
than the unpaid  balance of the Class B Securities  pursuant to the terms of the
Agreement.  All  principal on the Class B Securities is due and payable no later
than the January 2010  Distribution  Date (or if such day is not a Business Day,
the next  succeeding  Business Day) (the  "Scheduled  Series 1999-2  Termination
Date").  After  the  earlier  to  occur  of  (i)  the  Scheduled  Series  1999-2
Termination Date or (ii) the day after the Distribution Date on which the Series
1999-2  Securities  are paid in full  (the  "Series  1999-2  Termination  Date")
neither  the  Trust  nor the  Transferor  will have any  further  obligation  to
distribute  principal or interest on the Class B  Securities.  In the event that
the Class B Invested Amount is greater than zero on the Series Termination Date,
the Trustee will sell or cause to be sold, to the extent necessary, an amount of
interests in the  Receivables  or certain of the  Receivables  up to 110% of the
Class A Invested Amount and the Class B Invested Amount at the close of business
on such date (but not more than the total amount of Receivables allocable to the
Investor Securities),  and shall pay the proceeds to the Class A Securityholders
pro rata in final  payment  of the  Class A  Securities  and then to the Class B
Securityholders pro rata in final payment of the Class B Securities.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by or on behalf of the  Trustee,  by manual  signature,  this  Security
shall not be entitled to any benefit  under the  Agreement,  or be valid for any
purpose.


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


                            METRIS RECEIVABLES, INC.


                                       By:
                                      Name:
                                     Title:


Dated:  _____________, ______


                       CERTIFICATE OF AUTHENTICATION

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


                              THE BANK OF NEW YORK



                                 By:
                               Name:
                              Title:




                                                                       EXHIBIT B


Metris Receivables, Inc.          Metris Master Trust             Monthly Report
Securityholder's Statement           Series 1999-2                    Month-Year

Section 5.2                                 Class A       Class B          Total
(i)  Security Amount
(ii) Security Principal Distributed
(iii) Security Interest Distributed
(iv) Principal Collections
(v)  Finance Charge Collections
       Recoveries
       Initial Interest Funding Account Deposit
       Interest Earned on Accounts
           Total Finance Charge Collections
Total Collections
(vi) Aggregate Amount of Principal Receivables
     Invested Amount (End of Month)
     Floating Allocation Percentage
     Fixed/Floating Allocation Percentage
     Invested Amount (Beginning of Month)
     Average Daily Invested Amount
(vii)   Receivable  Delinquencies (as a % of Total Receivables)  Current 30 Days
        to 59 Days (1 to 29 Days  Contractually  Delinquent)  60 Days to 89 Days
        (30 to 59 Days  Contractually  Delinquent)  90 Days and Over  (60+  Days
        Contractually Delinquent)
Total Receivables
(viii) Aggregate Investor Default Amount
       As a % of Average Daily Invested Amount
         (Annualized  based on 366 days/year) (ix) Charge-Offs (x) Servicing Fee
(xi) Unreimbursed  Redirected Principal Collections (xii) Excess Funding Account
Balance (xiii) New Accounts Added (xiv) Average Gross Portfolio Yield
      Average Net Portfolio Yield
(xv) Minimum Base Rate
     Excess Spread
(xvi) Principal  Funding Account Balance (xvii)  Accumulation  Shortfall (xviii)
Scheduled date for the commencement
        of the Accumulation Period
        Accumulation Period Length
(xix) Principal Funding Account Investment Proceeds Deposit
      Required Reserve Account Amount
      Available Reserve Account Amount
      Covered Amount
(xx)  Aggregrate Interest Rate Caps Notional Amount
      Deposit to the Caps Proceeds Account
(xxi) Policy Claim Amount



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