METRIS COMPANIES INC
10-K, 1999-03-30
PERSONAL CREDIT INSTITUTIONS
Previous: SPECIALTY CATALOG CORP, 10-K, 1999-03-30
Next: METRIS COMPANIES INC, DEF 14A, 1999-03-30





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

                                    FORM 10-K

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

   For the fiscal year ended                                   001-12351
    December 31, 1998                                    Commission file number
                              --------------------

                              METRIS COMPANIES INC.
             (Exact name of registrant as specified in its charter)

       Delaware                                          41-1849591
(State of Incorporation)                    (I.R.S. Employer Identification No.)

       600 South Highway 169, Suite 1800, St. Louis Park, Minnesota 55426
                    (Address of principal executive offices)

                                 (612) 525-5020
              (Registrant's telephone number, including area code)

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

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

                          Common Stock, $.01 Par Value

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.
Yes X  No

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of Registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

As of February 26, 1999, 19,261,195 shares of the Registrant's Common Stock were
outstanding   and  the   aggregate   market   value  of  Common  Stock  held  by
non-affiliates  of the Registrant on that date was  approximately  $729,500,000,
based upon the closing  price on The Nasdaq Stock  Market(R) on February 26,
1999.

                       DOCUMENTS INCORPORATED BY REFERENCE

Certain  portions  of the  Annual  Report  to  Shareholders  for the year  ended
December 31, 1998, are incorporated by reference in Parts II and IV.

Certain  portions of the Proxy  Statement for the Annual Meeting of Shareholders
of Metris  Companies  Inc. to be held on May 11, 1999,  which will be filed with
the Securities and Exchange  Commission within 120 days after December 31, 1998,
are incorporated by reference in Part III.


<PAGE>



                                TABLE OF CONTENTS


PART I
                                                                      Page

Item 1.    Business......................................................3

Item 2.    Properties...................................................26

Item 3.    Legal Proceedings............................................26

Item 4.    Submission of Matters to a Vote of Security Holders..........27


PART II


Item 5.    Market for Registrant's Common Equity and Related
           Stockholder Matters..........................................27

Item 6.    Selected Financial Data......................................27

Item 7.    Management's Discussion and Analysis of Financial
           Condition and Results of Operations..........................27

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk....27

Item 8.    Financial Statements and Supplementary Data..................28

Item 9.    Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure..........................61


PART III


Item 10.   Directors and Executive Officers of the Registrant...........61

Item 11.   Executive Compensation.......................................61

Item 12.   Security Ownership of Certain Beneficial
           Owners and Management........................................61

Item 13.   Certain Relationships and Related Transactions...............61


PART IV


Item 14.   Exhibits, Financial Statement Schedules
           and Reports on Form 8-K......................................61

Signatures..............................................................63

Exhibit Index...........................................................65


<PAGE>


PART I

Item 1.  Business

         Metris  Companies Inc. ("MCI" and collectively  with its  subsidiaries,
the  "Company")  is an  information-based  direct  marketer of  consumer  credit
products and fee-based  services  primarily to moderate  income  consumers.  The
Company's  consumer credit products are primarily  unsecured credit cards issued
by its  subsidiary,  Direct  Merchants  Credit Card Bank,  National  Association
("Direct  Merchants  Bank").  The  Company's  customers  and  prospects  include
individuals  for  whom  credit  bureau   information  is  available   ("External
Prospects") and existing customers of a former affiliate,  Fingerhut Corporation
("Fingerhut" or "Fingerhut  Customers") from the Fingerhut database. The Company
markets its  fee-based  services,  including  debt waiver  programs,  membership
clubs,  extended service plans,  and third party  insurance,  to its credit card
customers and customers of third parties.

         MCI was incorporated in Delaware on August 20, 1996. The Company became
a publicly  held  company in October  1996 after  completing  an initial  public
offering.  The Company's  principal  subsidiaries are Direct Merchants Bank, and
Metris Direct, Inc. Prior to its name change in August 1996, Metris Direct, Inc.
was known as Fingerhut Financial Services Corporation.  During the third quarter
of 1998,  Fingerhut  Companies,  Inc. ("FCI") received written approval from the
Internal  Revenue  Service to  distribute  its  interest in the Company to FCI's
shareholders in a tax free spin off (the "Spin Off").

Business Segments

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
the Statement of Financial  Accounting  Standards  ("SFAS") No. 131 "Disclosures
about  Segments  of an  Enterprise  and  Related  Information."  This  statement
establishes  standards for the way public  enterprises  report information about
operating  segments.  SFAS 131,  which was  adopted by the  Company for the year
ended  December 31, 1998,  requires  management  to describe the factors used to
identify the segments.

         Management  has concluded  that the Company  measures  performance  and
operates in two business segments.

o    Consumer Credit Products, which are primarily unsecured credit cards
     issued by Direct Merchants Bank; and

o    Fee-Based Services, which include debt waiver programs, membership
     clubs  and  third  party  insurance  offered  to its  credit  card
     customers and customers of third parties. In addition, the Company
     includes  within this  operating  segment the  Company's  extended
     service plans.

         The Company receives income from its consumer credit products  through:
interest charges and other finance charges  assessed on outstanding  credit card
loans; credit card fees (including annual membership,  cash advances,  overlimit
fees, and past due fees);  and  interchange  fees. The primary  expenses of this
business  are the costs of funding  the loans,  provisions  for loan  losses and
operating  expenses including employee  compensation,  account  solicitation and
marketing expenses and data processing and servicing expenses.  Profitability is
affected  by response  rates to  solicitation  efforts,  loan  growth,  interest
spreads on loans,  credit card usage,  credit quality  (delinquencies and charge
offs), card cancellations and fraud losses.

         The fee-based  services  business  derives  benefits from the Company's
consumer  credit  products  business  because the Company cross sells  fee-based
products to its credit card holders.  Nonetheless, the two business segments are
different with respect to the factors that affect  profitability,  including how
income is generated and how expenses are  incurred.  These  differences  require
management to manage their operations separately.

         The Company receives  revenue from its fee-based  services through fees
and  commissions  for such  services.  Expenses  include costs of  solicitation,
underwriting and claims servicing expenses, fees paid to third parties and other
operating  expenses.  Profitability  for this  business  is affected by response
rates to solicitation efforts,  returns or cancel rates, claims rates, and other
factors.

         The  Company  primarily  targets  moderate  income  consumers  whom the
Company  believes  are  underserved  by  traditional  providers  of  many of the
Company's products and services. The Company intends to serve this target market
using its proprietary  scoring techniques  together with information from credit
bureaus  and   Fingerhut's   database  to   determine  a  potential   customer's
creditworthiness. The Company uses sophisticated modeling techniques to evaluate
the  expected  risk,  responsiveness,  and  profitability  of  each  prospective
customer  and to offer and price the  products  and  services  it believes to be
appropriate  for each customer.  (See more detailed  discussion  following under
"Business Lines.")


Strategy

         The principal components of the Company's strategy are the following:

         Identify and solicit  additional  External  Prospects for credit cards.
The  Company  intends to  continue  adding  moderate  income  consumers  who are
currently  not  Fingerhut  Customers  through  the  use  of its  own  internally
developed risk models. The Company has developed its own proprietary credit risk
modeling system (the "Proprietary Modeling System"). By incorporating individual
credit information from the major credit bureaus into this Proprietary  Modeling
System and eliminating those individuals  contained in the Fingerhut suppression
and bad debt file  (the  "Suppress  File"),  the  Company  expects  to  generate
additional customer relationships from External Prospects.

         Use risk-based pricing. The specific pricing for an individual's credit
card offer is determined by the prospective customer's risk profile and expected
responsiveness prior to solicitation,  a practice known as "risk-based pricing."
Management  believes  the use of  risk-based  pricing  allows it to maximize the
profitability of a customer relationship.

         Pursue acquisitions of credit card portfolios or other businesses.  The
Company  expects to continue to pursue  acquisitions  of credit card  portfolios
and/or other  businesses  whose  customers fit the Company's  product and target
market profile or which otherwise strategically fit with the Company's business.

         Increase the number of Fingerhut Customers using the Company's products
and services. The Company's strategy is to continue to use its proprietary risk,
response and  profitability  models to solicit  Fingerhut  Customers  for credit
cards, and to focus its cross-selling activities in order to increase the volume
of fee-based services and extended service plans purchased by these customers.

         Cross-sell multiple products and services to each customer. The Company
intends  to  maximize  the  profitability  of  each  customer   relationship  by
cross-selling  additional  products,  thereby leveraging its account acquisition
costs and  infrastructure.  Currently  the  Company  focuses  its  cross-selling
efforts on selling fee-based services to its credit card customers and customers
of third parties.

         Access additional  customers by establishing  relationships  with third
parties.  The Company will seek to access additional customers for the Company's
products and services by establishing relationships with third parties.

         Diversify  product  offerings to our customers.  The Company intends to
segment  markets to expand  the  success of our  existing  credit and  fee-based
products.  To do so, the Company plans to maximize our information advantage and
analyze data to determine the needs of our  customers,  then  develop,  test and
effectively introduce the right products to the right people.

Spin Off

         During the third quarter of 1998, FCI received formal written  approval
from the Internal  Revenue  Service to complete the tax-free "Spin Off" of FCI's
remaining 83% interest in the Company.  The FCI Board of Directors  approved the
Spin Off and completed the  distribution  of Metris shares on September 25, 1998
to FCI shareholders.

         The Company  believes  that it will be able to pursue  expansion of its
business and operations without certain  limitations that existed as a result of
FCI's ownership of the Company,  including  limitations on the Company's ability
to issue  additional  common  equity.  As a result of the Spin Off,  the Company
believes that it will be able to more  effectively  develop  relationships  with
retailers  other than  Fingerhut  with  respect to its  extended  service  plans
because the Company will no longer be viewed as affiliated  with a competitor of
such  retailers.  In addition,  on March 12, 1999,  the  Company's  shareholders
approved an  amendment to the  Company's  Amended and  Restated  Certificate  of
Incorporation  ("The  Certificate of  Incorporation")  to eliminate the detailed
restrictions  concerning  the  business  activities  in  which  the  Company  is
permitted  to engage.  These  restrictions  were  originally  adopted to address
certain potential conflicts of interest between FCI and the Company.

         Each of the agreements  between the Company and Fingerhut or FCI, other
than the tax sharing  agreement,  remain in effect after the Spin Off.  Although
the administrative services agreement remains in effect, it is expected that the
only  continuing  administrative  services  to be provided by FCI to the Company
will be  information  systems,  and that  these  services  will  continue  to be
provided for no longer than 18 months following the Spin Off.

         Each of the  agreements  between the Company and  Fingerhut  or FCI may
terminate  early due to a Change of Control of the Company.  The Spin Off itself
did not constitute a Change of Control.  However,  now that FCI does not own the
stock of the  Company,  it is  possible  for a Change of Control to occur,  thus
causing early terminations of these agreements.

         Specifically,  the Company  has a contract  with  Fingerhut  to use the
information  in the Fingerhut  database for  marketing  its  financial  services
products,  including general purpose credit cards. This contract expires October
2003 and is renewable thereafter upon mutual agreement between Fingerhut and the
Company  unless there has been a change in control of the  Company.  A change of
control (the "Change of  Control")  shall be deemed to have  occurred if (a) any
person or group (within the meaning of Rule 13d-5 of the Securities Exchange Act
of 1934, as in effect),  other than FCI,  shall own  beneficially  or of record,
shares  representing  more  than  25% of the  aggregate  ordinary  voting  power
represented by the issued and  outstanding  capital stock of the Company,  (b) a
majority of the seats (other than vacant seats) on the Board of Directors of the
Company  shall at anytime be occupied by persons who were neither (i)  nominated
by FCI,  or by the Board of  Directors  of the  Company  nor (ii)  appointed  by
directors  so  nominated,  or (c) any  person  or group  other  than  FCI  shall
otherwise  directly  or  indirectly  have the power to  exercise  a  controlling
influence over  management or policies of the Company.  However,  after the Spin
Off, the Company  cannot make any  predictions as to whether a change in control
might occur.

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

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

         On March 12, 1999, the Company's  shareholders  approved the conversion
of the Lee  Company  investment  into the  Series C  Preferred.  If the  Company
receives notice that there is no regulatory  objection to the  transaction,  the
conversion  will occur and the Lee  Company  will own  approximately  30% of the
Company on a diluted basis.


         Following  the Spin Off,  no  individual  holds  titles of  officer  or
director  at both  FCI and the  Company,  except  for  Theodore  Deikel,  who is
Chairman  of the Board  and Chief  Executive  Officer  of FCI and  Non-Executive
Chairman of the Board of the Company.


Business Lines

         The Company operates primarily through two businesses: consumer credit
products and fee-based services.

         Consumer credit products

         Products.   The  Company's   consumer  credit  products  are  primarily
unsecured credit cards,  including the Direct Merchants Bank  MasterCard(R)  and
Visa(R).  In the future,  the Company may offer co-branded  credit cards and may
also offer other consumer credit  products either directly or through  alliances
with other companies.  At December 31, 1998, the Company had  approximately  3.0
million  credit  card  accounts  with over $5.3  billion in managed  credit card
loans.  Fingerhut  Customers  represented  approximately 35% of the accounts and
managed loans. According to the Nilson Report, at December 31, 1998, the Company
was the 10th largest  MasterCard issuer in the United States based on the number
of cards  issued,  and the 14th largest  credit card issuer in the United States
based on managed credit card loan balances.

         The Fingerhut  Database.  One of the Company's primary sources of names
to solicit for credit  card  offers is a database  maintained  by  Fingerhut,  a
wholly owned  subsidiary  of FCI.  Fingerhut is a database  marketing  firm that
sells a broad  range of  products  and  services  via  catalogs,  telemarketing,
television,  and other media.  Substantially  all of Fingerhut's  sales are made
using closed-end and revolving credit card loans. As customers make payments and
order new products, Fingerhut enters a variety of payment, behavioral, and other
data into its database (the "Fingerhut Database"). Fingerhut uses this database,
along with sophisticated and highly automated  proprietary  modeling techniques,
to evaluate each customer's  creditworthiness.  The Fingerhut  Database contains
information on more than 31 million  individuals.  This database  contains up to
3,500 potential data items in a customer  record,  including  names,  addresses,
behavioral   characteristics,   general   demographic   information   and  other
information  provided  by  the  customer.  Fingerhut  uses  information  in  the
Fingerhut Database, along with sophisticated  proprietary credit scoring models,
to produce its proprietary credit scores (the "Fingerhut  Scores") for Fingerhut
Customers. The Fingerhut Database also includes Fingerhut's Suppress File, which
contains  information on individuals  about whom it has information  relating to
indicators  of  unacceptably  high  risk.  Fingerhut  periodically  updates  the
information  in the  Fingerhut  Database.  Fingerhut  does not report its credit
information to the credit bureaus,  which means this information is not publicly
available.

         Credit  Scoring.  The Company uses the  Fingerhut  Database to identify
potential  customers.  Fingerhut uses the information in the Fingerhut Database,
along with its proprietary  credit scoring models to create the Fingerhut Score.
The Company also  acquires  credit  bureau  information,  including  risk scores
provided by Fair, Isaac & Company ("FICO scores"),  for all Fingerhut Customers.
For  those  Fingerhut  Customers  who have FICO  scores,  the  Company  uses the
Fingerhut  Score to further  segment  Fingerhut  Customers into narrower  ranges
within  each FICO score  subsegment,  allowing  the  Company to better  evaluate
credit risk and to tailor its risk-based pricing accordingly.  Additionally, the
Fingerhut  Score  is used to  target  individuals  who  have  no  credit  bureau
information,  and  consequently  no FICO scores,  allowing the Company to target
Fingerhut  Customers  who would not  typically be solicited by other credit card
issuers.  The  Fingerhut  Score has been  effective in enhancing  the  Company's
ability to select  which  Fingerhut  customers  to solicit and in rank  ordering
Fingerhut customers according to their likelihood of delinquency.

         The Company uses internally and externally developed proprietary models
in enhancing  its  evaluation of External  Prospects.  These models help segment
External  Prospects  into  narrower  ranges  within each FICO Score  subsegment,
allowing the Company to better evaluate individual credit risk and to tailor its
risk-based  pricing  accordingly.  The Company also uses this segmentation along
with the  Suppress  File to  exclude  certain  individuals  from  its  marketing
solicitations.

         The Company generates  External  Prospects from lists obtained from the
major credit bureaus based on criteria  established by the Company.  The Company
uses  proprietary  models and  additional  analysis  in  conjunction  with files
obtained from the credit bureaus to further  segment  External  Prospects  based
upon their  likelihood of  delinquency.  The Company also  eliminates  any names
which are included in the Fingerhut  Suppress File.  The Company  currently does
not solicit External Prospects who do not have FICO Scores.

         The Company  believes that the proprietary  models in conjunction  with
additional  analysis is  effective in further  segmenting  and  evaluating  risk
within  FICO  score  bands.  However,  for  certain  campaigns  the  models  and
additional analysis were less effective in doing so than in other campaigns. The
Company  has and  continues  to use the  results  of its  analysis  of  External
Prospects to adjust the proprietary  models to determine the pricing for various
segments  and to exclude  certain  segments  from  subsequent  direct  marketing
efforts.  While the Company believes that the proprietary  models and additional
analysis are valuable tools in analyzing  relative  risks, it is not possible to
accurately  predict  which  consumers  will  default  or the  overall  level  of
defaults,  and  the  Company  cannot  assure  you as to  the  levels  of  actual
delinquencies or losses.

         The Company  believes that both the Fingerhut Score and the proprietary
models,  in conjunction with the Fingerhut  Suppress File, give it a competitive
advantage in evaluating the credit risk of moderate income consumers. Management
believes that due to the amount and type of credit information  available in the
Fingerhut  Database,  the Fingerhut  Score is currently  more effective than the
proprietary  models in  allowing  the  Company to  evaluate  the credit  risk of
prospects having lower FICO Scores.  Therefore,  the Company has been willing to
solicit  consumers  who have lower FICO Scores if they also have an  appropriate
Fingerhut  Score.  As a result,  the  Company's  Fingerhut-sourced  credit  card
customers  generally have lower initial FICO Scores than do External  Prospects.
After every  marketing  campaign,  the Company  monitors the  performance of the
proprietary  models and  continually  re-evaluates  the  effectiveness  of these
models in  segmenting  credit  risk,  resulting  in further  refinements  to its
selection criteria for External Prospects.  Over time, the Company believes that
it will capture additional credit information on the behavioral  characteristics
of External  Prospects which will allow it to further increase the effectiveness
of the proprietary models.

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

         Pricing.  Through  risk-based  pricing,  the Company prices credit card
offers based upon a prospect's risk profile prior to  solicitation.  The Company
evaluates a prospect to determine credit needs, credit risk, and existing credit
availability  and then  develops  a  customized  offer  that  includes  the most
appropriate  product,  brand,  pricing and credit  line.  The Company  currently
offers over 100 different pricing  structures on its credit card products,  with
annual fees ranging from $0 to $75 and annual interest rates up to 26.9%.  After
credit card accounts are opened, the Company  periodically  monitors  customers'
internal and external credit performance and periodically recalculates behavior,
revenue,  attrition and bankruptcy  predictors.  As customers evolve through the
credit  life cycle and are  regularly  rescored,  the lending  relationship  can
evolve to include more  competitive  (or more  restrictive)  pricing and product
configurations.



<PAGE>


         Age of Portfolio.  The following  table sets forth,  as of December 31,
1998, the number of total  accounts and amount of  outstanding  loans based upon
the age of the managed accounts.
<TABLE>

                                                                                  Percentage of
                                     Number      Percentage         Loans            Loans
                                  of Accounts    of Accounts     Outstanding       Outstanding
  Age Since Origination                                     (Dollars in thousands)
<S>                               <C>              <C>            <C>                  <C>
0-6 Months ...................      411,051         13.8%         $  477,384             9.0%
7-12 Months ..................      372,549         12.5%            650,758            12.2%
13-18 Months .................      389,385         13.1%            719,050            13.5%
19-24 Months .................      350,258         11.8%            650,379            12.2%
25-36 Months .................      668,870         22.5%          1,323,253            24.9%
37+ Months ...................      779,756         26.3%          1,494,218            28.2%
                                    -------         ----           ---------            ----

     Total ...................    2,971,869        100.0%         $5,315,042           100.0%
                                  =========        =====          ==========           =====
</TABLE>


         Geographic Distribution.  The Company solicits credit card customers on
a  national  basis  and,  therefore,   maintains  a  geographically  diversified
portfolio.  The following  table shows the  distribution  of total  accounts and
amount of outstanding loans by state, as of December 31, 1998.

<TABLE>
                                                                                              Percentage of
                                     Number        Percentage               Loans                 Loans
                                  of Accounts     of Accounts            Outstanding           Outstanding
  State                                                            (Dollars in thousands)
<S>        <C>                    <C>                  <C>                 <C>                     <C>
California ...................      341,314            11.5%              $  663,726               12.5%
Texas ........................      296,171            10.0%                 537,479               10.1%
Florida ......................      214,436             7.2%                 401,222                7.5%
New York .....................      208,643             7.0%                 387,829                7.3%
Ohio .........................      128,214             4.3%                 224,256                4.2%
Illinois .....................      104,422             3.5%                 189,552                3.6%
Pennsylvania .................       92,214             3.1%                 160,069                3.0%
Michigan .....................       79,947             2.7%                 144,486                2.7%
Missouri .....................       78,150             2.6%                 135,589                2.6%
Georgia ......................       76,770             2.6%                 139,817                2.6%
Virginia .....................       75,635             2.5%                 135,860                2.6%
All others (1)                    1,275,953            43.0%               2,195,157               41.3%
                                  ---------            ----                ---------               ----

     Total ...................    2,971,869           100.0%              $5,315,042              100.0%
                                  =========           =====               ==========              =====

</TABLE>

(1) No other state accounts for more than 2.5% of loans outstanding.

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

<PAGE>


following  table sets forth  information  with  respect to account  balance  and
credit limit ranges of the Company's managed portfolio, as of December 31, 1998.
<TABLE>


  Credit Limit Range         Number           Percentage               Loans               Percentage of
                           of Accounts        of Accounts           Outstanding          Loans Outstanding
                                                              (Dollars in thousands)
<S>                        <C>                    <C>                  <C>                      <C>
$1,000 or Less.........       279,095               9.4%               $  164,167                 3.1%
$1,001-$2,000 .........       647,278              21.8%                  817,808                15.4%
$2,001-$3,500 .........       719,134              24.2%                1,308,876                24.6%
$3,501-$5,000 .........       577,659              19.4%                1,295,052                24.4%
Over $5,000 ...........       748,703              25.2%                1,729,139                32.5%
                              -------              ----                 ---------                ----

     Total ...........     2,971,869              100.0%               $5,315,042               100.0%
                           =========              =====                ==========               =====

</TABLE>

<TABLE>

  Account Balance Range       Number           Percentage               Loans                Percentage of
                           of Accounts        of Accounts           Outstanding           Loans Outstanding
                                                                 (Dollars in thousands)
<S>                        <C>                    <C>                 <C>                       <C>
Credit Balance .......        44,720                1.5%             $     (4,743)                 (.1%)
No Balance ...........       471,135               15.9%
$1,000 or Less .......       707,600               23.8%                  321,546                 6.0%
$1,001-$2,000 ........       647,906               21.8%                  976,959                18.4%
$2,001-$3,500 ........       627,816               21.1%                1,656,469                31.2%
Over $3,500 ..........       472,692               15.9%                2,364,811                44.5%
                             -------               ----                 ---------                ----
     Total ...........     2,971,869              100.0%              $ 5,315,042               100.0%
                           =========              =====               ===========               =====
</TABLE>


         The Adaptive  Control  System.  The Company  uses First Data  Resources
Inc.'s ("FDR") adaptive control system (the "Adaptive  Control  System"),  which
uses statistical models and basic account financial information to automatically
and  regularly   assign  credit  line  increases  and  decreases  to  individual
customers,  as well as to determine the systematic  collection steps to be taken
at the various stages of  delinquency.  The Adaptive  Control System manages the
authorization of each  transaction;  in addition,  it implements the collections
strategies determined by the Company to be used for non-delinquent accounts that
have  balances  above their  assigned  credit line  (referred to as  "overlimit"
accounts).

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

         Servicing,   Billing  and  Payment.   The  Company  has  established  a
relationship with FDR for cardholder processing services. FDR is a subsidiary of
First Data  Corporation,  a  provider  of  information  processing  and  related
services including cardholder  processing  (services for financial  institutions
which issue credit cards to cardholders),  and merchant processing (services for
financial institutions which make arrangements with merchants for the acceptance
of credit cards as methods of payment).  FDR provides  data  processing,  credit
card reissuance,  monthly  statements,  some inbound customer service  telephone
calls and interbank  settlement  for the Company.  Effective  February 1998, the
Company  extended its processing  services  agreement with FDR for an additional
six years,  expiring 2006.  Applications  processing and back office support for
mail inquiries and fraud  management are handled  internally by the Company.  In
addition the Company handles  in-bound  customer  service  telephone calls for a
part of its customer base.

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

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

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

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

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

         Fee-Based Services

         The Company  sells or offers  fee-based  services,  including  (i) debt
waiver  protection for  unemployment,  disability,  and death,  (ii)  membership
programs  such  as  card  registration,   purchase  protection  and  other  club
memberships,  and (iii)  third-party  insurance,  directly  to its  credit  card
customers and customers of third parties. The Company currently  administers its
extended  service  plans sold through a third-party  retailer,  and the customer
pays the  retailer  directly.  In  addition,  the  Company  develops  customized
targeted  mailing  lists from  information  contained in both the  Company's and
Fingerhut's  databases for use by unaffiliated  companies in their own financial
services product solicitation efforts that do not directly compete with those of
the  Company.  In 1998,  the Company  consolidated  the  fee-based  services and
extended service plan businesses.

         The Company currently markets the following programs:

         Debt Waiver. Account Protection Plus(TM) , is a program the Company has
developed that protects  customers from interest charges on the Company's credit
cards in the event that they  become  disabled  or  unemployed.  The  customer's
account is "frozen" for six months,  with no payments  due or interest  accruing
during this time. In the event of death, the amount due, up to the credit limit,
is waived and the account is closed. Because this is an internally  administered
program,  the Company is responsible for all of the program's  associated costs.
The Company  also offers  Account  Benefit Plan which  forgives  the  customer's
balance  due in the event of death  but  offers  no  protection  in the event of
disability or unemployment.

         Extended Service Plans. The Company administers  extended service plans
sold by retailers.  Extended service plans provide warranty  coverage beyond the
manufacturer's  warranty. In general, the extended service plans administered by
the Company  provide  customers  with the right to have their covered  purchases
repaired,  replaced,  or in certain  circumstances,  the  purchase  price of the
product refunded,  within certain parameters  determined by the Company.  Within
the warranty  industry,  extended service plans are available for a wide variety
of products including consumer electronics and appliances,  furniture,  jewelry,
automotives,  and  household  mechanical  systems such as heating,  plumbing and
electrical systems. The Company currently administers extended service plans for
consumer   electronics,   appliances,   furniture  and  jewelry  purchased  from
third-party retailers.

         ServiceEdgeSM is the Company's  extended  service plan  administered by
the Company for consumer  electronics  and all other  electro-mechanical  items.
ServiceEdge  customers  have  the  right to have  their  purchases  repaired  or
replaced  in the  event of  electrical  or  mechanical  failure  or  defects  in
materials and workmanship for coverable events after the manufacturer's warranty
expires.

         Quality  Furniture Care is the Company's  extended service plan program
for furniture. The services provided to Quality Furniture Care customers include
stain  cleaning,  structural  defect or damage  repair,  or  replacement  if the
merchandise cannot be repaired.

         Quality  Jewelry Care(R) is the extended  service plan  administered by
the Company for jewelry. The services provided to Quality Jewelry Care customers
include repair,  soldering,  ring sizing,  prong re-tipping,  and cleaning.  The
Company has third-party jewelers perform such services for the Company.

         Most of the extended service plans administered by the Company continue
for two years  from the date of the  product  purchase  (three to five  years in
limited  cases).  The customer  pays the retail  company a one-time fee for this
coverage  based on the price of the  product,  the term of coverage and the loss
risk of the  product.  Customers  may also be offered the  opportunity  to renew
their coverage in one-year  extensions,  presently up to six years from the date
of purchase, upon payment of an additional fee for each renewal.

         Through  the  end of  1996,  claims  risk  and  claims  processing  for
electro-mechanical  items  were  the  responsibility  of a third  party.  At the
beginning of 1997, the Company  internalized  the claims  processing  operations
related to extended service plans for electro-mechanical  items and has incurred
the resulting claims risk for extended service plans sold on or after January 1,
1997.  The  Company is  responsible  for claims risk and claims  processing  for
furniture and jewelry.

         Purchase   Protection.   During  1997,  the  Company  developed  a  new
membership  program,  PurchaseShieldSM,  which offers various levels of purchase
protection to its members.  Eligible purchases made on members' credit cards are
protected with the following benefits: warranty extension, sale price protection
and product return guarantee.  In addition,  PurchaseShield offers its members a
household   repair  rebate  that  can  be  used  on  certain   existing  in-home
electro-mechanical  item  repairs.  Because this is an  internally  administered
program,  the Company  receives all revenues and is  responsible  for all of the
program's  associated costs. The Company currently offers purchase protection to
its credit card customers and credit card customers of third parties.

         Card Registration.  Card registration  protects members from fraudulent
charges if their credit cards are lost or stolen and provides emergency cash and
airline  tickets,  change  of  address  notification  and  lost or  stolen  card
notification,  valuable property and document registration,  a messaging service
and car rental discounts. The Company currently offers card registration service
under the name  Fraud  Alert  Services(TM)  to its  credit  card  customers  and
customers of third parties.  The Company  internalized this program in September
1996 and is responsible for all of its associated  costs and revenues.  Prior to
September  1996, the Company had an agreement with a third party vendor to offer
card registration services to its credit card customers.

         Accidental Death Insurance.  The Company earns a fee from a third-party
insurance  administrator  for the  marketing  and  billing of the  third-party's
accidental death insurance program. The Company markets the insurance program to
its credit card  customers.  Although  the  Company  markets  the  program,  the
third-party insurance company fulfills and underwrites the policies.

         Other  Membership   Clubs.   The  Company  has  cooperative   marketing
arrangements with several third parties to market the third party's  memberships
in clubs that do not compete with the Company's services or clubs. Additionally,
the Company has other  arrangements  with third  parties,  which it assumed from
acquired  credit card  portfolios,  that  provide it with  revenue  from ongoing
membership fees billed to the Company's acquired credit card holders.

         Tailored List  Development.  The Company  currently  works with several
companies to develop targeted mailing lists and earns revenue for each name that
is solicited by these  companies  from the  Company's  customer  databases.  The
Company also earns revenue from the sale of  advertising  space  included in its
monthly billing statements.


Liquidity, Funding and Capital Resources

         One of the Company's primary financial goals is to maintain an adequate
level of liquidity through active management of assets and liabilities.  Because
the pricing and maturity characteristics of the Company's assets and liabilities
change, liquidity management is a dynamic process, affected by changes in short-
and long-term interest rates. The Company uses a variety of financing sources to
manage liquidity, refunding, rollover and interest rate risks.

         The  Company  finances  the  growth of its credit  card loan  portfolio
through  cash  flow  from  operations,  asset  securitization,  bank  financing,
long-term debt issuance, and equity issuance.

Asset Securitization

         A significant  source of funding for the Company is the  securitization
of credit card loans. Securitization involves packaging and selling both current
and future  receivable  balances  of pools of credit  card card  accounts  while
retaining the servicing of such receivables.  The Company's  securitizations are
treated as sales under generally accepted  accounting  principles.  As a result,
the  securitized  receivables  are removed from the Company's  balance sheet and
treated as managed loans.

         The  Company   primarily   securitizes   receivables  by  selling  such
receivables  either to its  proprietary  trust,  the Metris Master Trust,  or to
bank-sponsored  multi-seller  conduits which purchase such assets from a variety
of issuers.

          The Metris  Master  Trust.  The Metris  Master Trust (the "Trust") was
formed in May 1995  pursuant to a pooling  and  servicing  agreement,  which was
amended on July 30, 1998. Metris Receivables, Inc., a subsidiary of the Company,
transfers  receivables  in  designated  accounts  to the Trust in  exchange  for
proceeds  and an  interest  in the  Trust.  Metris  Receivables,  Inc.  may then
exchange portions of this interest for one or more series of securities which it
may then sell publicly or privately to  third-party  investors.  The  securities
each represent  undivided  interests in all of the receivables in the Trust, and
may be split into separate  classes which have  different  terms.  The different
classes  of an  individual  series  are  structured  to obtain  specific  credit
ratings. As of December 31, 1998, seven series of securities have been issued by
the  Trust.  The  Company  currently  retains  the  most  subordinated  class of
securities in each series and sells all the other classes.

         Generally,  each  series  involves  an initial  reinvestment  period (a
"revolving period") in which principal payments on receivables allocated to such
series  are  returned  to  Metris  Receivables,   Inc.  and  reinvested  in  new
receivables arising in the accounts.  After the revolving period ends, principal
payments  allocated  to the  series are then used to repay the  investors.  This
period is referred to as the amortization period.  Currently,  the Trust has one
series which is in a controlled  amortization period. The scheduled amortization
period is set in the agreements  governing each series.  However, all the series
set  forth  certain  events  by which  amortization  can be  accelerated  (early
amortization).  Usually,  this would  occur if the  portfolio  collections  less
charge-offs for bad debt,  financing  costs and  operational  costs drop below a
minimum amount. As new receivables in designated accounts cannot be funded while
a series is in amortization,  early  amortization would accelerate the Company's
funding  requirements for new receivables in the accounts.  The Company does not
have any series that are in early amortization.

         Each  month,  each  series is  allocated  its share of  finance  charge
collections  which is used to pay  investors  interest on their  securities,  to
reimburse  them for their  share of losses due to  charge-offs  and to pay their
share of servicing fees.  Amounts remaining may be deposited in cash accounts of
the  Trust as  additional  protection  for  future  losses.  Once  each of these
obligations is fully met, any remaining finance charge collections,  if any, are
returned to the Company.

          Bank-Sponsored   Conduit   Programs.   The  Company   also   maintains
flexibility  in  its  current   securitization   program  by  negotiating   with
bank-sponsored conduits (the "Conduits"). These Conduits purchase an interest in
receivables  arising in designated  accounts.  These transactions also feature a
revolving  period in which  principal  payments on receivables  allocated to the
Conduits are returned to the Company and  reinvested in new  receivables.  These
agreements also have early amortization triggers. Finance charge collections are
used to pay  certain  obligations,  including  servicing  fees,  interest on the
principal amount of the Conduit's investment in the applicable receivables,  and
recouping   charge-offs.   After  such  allocation,   remaining  finance  charge
collections, if any, are returned to the Company.

         At December 31, 1998 and 1997, the Company had received  cumulative net
proceeds of approximately $4.6 billion and $3.1 billion, respectively from sales
of credit  card  loans to the Trust and  Conduits.  Cash  generated  from  these
transactions  was used to reduce  short-term  borrowings and to fund credit card
loan portfolio growth.  The Company relies upon the securitization of its credit
card loans to fund portfolio  growth and, to date, has completed  securitization
transactions on terms that it believes are  satisfactory.  The Company's ability
to securitize its assets depends on favorable investor demand, legal, regulatory
and tax  conditions  for  securitization  transactions,  as  well  as  continued
favorable performance of the Company's securitized portfolio of receivables. Any
adverse  change  could  force  the  Company  to rely on other  potentially  more
expensive  funding  sources  and,  in the  worst  case  scenario,  could  create
liquidity risks if other funding is unavailable.

         During  1998,  as  part  of  a  scheduled  amortization  of  previously
securitized  loans,  the  Company's  owned loan  portfolio,  increased  by $34.6
million.  The  following  table  presents the  amounts,  at December 31, 1998 of
investor  principal in securitized  receivables  scheduled to amortize in future
years. The amortization  amounts are based upon estimated  amortization  periods
which are subject to change based on Trust and Conduit performance.

(Dollars in thousands)
1999.....................................      $1,847,538
2000.....................................         608,333
2001.....................................       2,102,272
Thereafter...............................               0
                                               ----------
Total Securitized Loans at December 31, 1998   $4,558,143
                                              ===========

         The Company's lower  independent  credit ratings,  due to the Spin Off,
reduced the advance rate on a portion of the sale of  receivables  to the Trust.
This required  approximately $40 million in additional funding by the Company to
finance the unsold loans.

Bank Financing

         On June 30, 1998, the Company  executed a new $200 million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement became effective upon the Spin Off from FCI on September 25, 1998. The
New Credit Facility, which is not guaranteed by FCI, replaced the Company's $300
million,  five-year  revolving credit facility (the "Old Credit Facility").  The
New  Credit  Facility  is  secured  by  receivables  and  subsidiary  stock  and
guaranteed  by a  Company  subsidiary.  Financial  covenants  in the New  Credit
Facility include,  but are not limited to,  requirements  concerning minimum net
worth,  minimum  tangible net worth to net managed  receivables and tangible net
worth plus reserves to delinquent receivables. The minimum tangible net worth to
net  managed  receivables  ratio  requirement  increased  to 5.0%  from  4.0% on
December 24, 1998. At December 31, 1998, the Company was in compliance  with all
financial covenants under this agreement.  At December 31, 1998, the Company had
outstanding  borrowings  of $110  million  under  the New  Credit  Facility.  At
December 31, 1997, the Company had outstanding  borrowings of $144 million under
the Old Credit Facility.  As a result of the Spin Off and the removal of the FCI
guarantee,  the Company is no longer able to borrow at an investment grade rate.
The interest rate under the New Credit Facility is higher than the interest rate
under the Old Credit  Facility due to the  Company's  lower  independent  credit
rating.

Long-Term Debt and Equity Issuance

         In addition to asset securitizations and bank funding, the Company uses
long term debt and  equity  to fund  continued  credit  card  growth.  While the
Company  planned to issue common  equity shares in a public  offering  after the
Spin Off during the fourth  quarter of 1998,  volatility in the stock market and
in the Company's  stock price caused the Company to seek  alternatives to public
issuance through either private issuance of equity or public or private issuance
of  equity-like  securities.  On November  13,  1998,  after a review of several
alternatives and discussions  with several  advisors and investors,  the Company
entered into agreements with affiliates of the Thomas H. Lee Company,  (the "Lee
Company") to purchase  $200 million in Series B Perpetual  Preferred  Stock (the
"Series B  Preferred")  and $100  million in 12% Senior Notes due 2006 (the "Lee
Senior  Notes").  The Company also issued the Lee Company 3.75 million  ten-year
warrants to purchase  shares of the Company's  common stock for $30,  subject to
adjustment in certain circumstances. The Series B Preferred had a 12.5% dividend
payable  in  additional  shares  of  Series  B  Preferred  for ten  years,  then
converting  to payable in cash.  The proceeds  from the issuance of the Series B
Preferred  and  the Lee  Senior  Notes  were  used  to  fund  the PNC  portfolio
acquisition and general corporate purposes.

         On March 12, 1999,  shareholders'  approved  conversion of the Series B
Preferred  and Lee Senior  Notes into Series C Perpetual  Convertible  Preferred
stock  (the  "Series  C  Preferred").  If notice is  received  that  there is no
regulatory  objection to the conversion to the Series C Preferred,  the Series B
Preferred and the Lee Senior Notes will be converted  into 0.8 million shares of
Series C Preferred  at a  conversion  price of $37.25 and the  warrants  will be
canceled.  The Series C Preferred has a 9% dividend payable in additional shares
of Series C Preferred and will also receive any dividends  paid on the Company's
Common Stock on an as converted basis. The cumulative  payment-in-kind dividends
are effectively  guaranteed for a seven-year period.  Assuming conversion of the
Series C  Preferred  into  common  stock in the first  quarter of 1999,  the Lee
Company would own approximately 30% of the Company on a diluted basis.

         Converting  to the Series C Preferred  will cause a one-time,  non-cash
accounting  adjustment  for retiring  the Series B Preferred  and the Lee Senior
Notes.  The excess of the fair value of the Series C Preferred over the carrying
value of the  Series B  Preferred  and the Lee  Senior  Notes at the time of the
conversion  must be allocated to the Lee Senior Notes and the Series B Preferred
based upon their  initial  fair  values.  To arrive at net income  available  to
common  stockholders  in the  calculation  of  earnings  per  share,  the amount
allocated to the Lee Senior Notes would be recognized as an  extraordinary  loss
from the early  extinguishment  of debt and the amount allocated to the Series B
Preferred  would be recognized as a reduction of net income  available to common
stockholders.  The extraordinary  loss attributable to the Lee Senior Notes will
not be recorded net of taxes. These adjustments will not have an impact on total
stockholders'  equity. At the time of the printing of this annual report on Form
10-K, the fair value of the Series C Preferred was not determined.

         In November 1997, the Company privately issued and sold $100 million of
10% Senior Notes due 2004 pursuant to an exemption  under the  Securities Act of
1933, as amended.  The net proceeds were used to reduce borrowings under the Old
Credit  Facility.  In January 1998, the Company  commenced an exchange offer for
the Senior  Notes  pursuant to a  registration  statement.  The terms of the new
Senior  Notes are  identical in all  material  respects to the original  private
issue.  The  Senior  Notes are  unconditionally  guaranteed  on a senior  basis,
jointly and severally,  by Metris Direct, Inc., a subsidiary of Metris Companies
Inc.,  and all future  subsidiaries  of the Company  that  guarantee  any of the
Company's  indebtedness,  including the New Credit Facility. The guarantee is an
unsecured  obligation  of Metris  Direct,  Inc.  and ranks  pari  passu with all
existing and future unsubordinated indebtedness.


<PAGE>


General

         The Federal Reserve Act imposes various legal limitations on the extent
to which  banks that are members of the  Federal  Reserve  System can finance or
otherwise  supply funds to certain of their  affiliates.  In particular,  Direct
Merchants Bank is subject to certain restrictions on any extensions of credit to
the Company or its subsidiaries.  Additionally, Direct Merchants Bank is limited
in its ability to declare dividends to the Company.  Therefore, Direct Merchants
Bank's  investments  in federal  funds sold are  generally not available for the
general liquidity needs of the Company or its subsidiaries.  These  restrictions
were not  material to the  operations  of the  Company at December  31, 1998 and
1997.

         As the  portfolio  of  credit  card  loans  grows,  or as the Trust and
Conduit certificates amortize or are otherwise paid, the Company's funding needs
will  increase  accordingly.  The  Company  believes  that  its cash  flow  from
operations,   asset  securitization  programs,  together  with  the  New  Credit
Facility,  long term debt issuance and equity  issuance,  will provide  adequate
liquidity  to the  Company  for  meeting  anticipated  cash  needs,  although no
assurance can be given to that effect.


Competition

         As a marketer of consumer credit  products,  the Company  competes with
numerous providers of financial  services,  many of which have greater resources
than the Company.  In particular,  the Company's  credit card business  competes
with  national,  regional and local bank card  issuers as well as other  general
purpose  credit and debit card issuers.  In general,  customers are attracted to
credit  card  issuers  largely  on the  basis of price,  credit  limit and other
product features; as a result,  customer loyalty is often limited.  However, the
Company believes that its strategy of focusing on an underserved  market and its
exclusive  access to  information  from the Fingerhut  Database will allow it to
compete  effectively  in the market for moderate  income  cardholders  to market
financial services products.

         There  are  numerous  competitors  in the  fee-based  services  market,
including  insurance  companies,   financial  services  institutions  and  other
membership-based or enhancement  consumer services providers,  many of which are
larger,  better capitalized and more experienced than the Company.  However, the
Company believes that its agreements with FCI,  including its exclusive right to
use the Fingerhut  Database to market financial  services products and its right
to be the exclusive  provider of extended service plans to Fingerhut  customers,
will allow it to compete effectively in this market. As the Company continues to
expand  its  business  to market  extended  service  plans to the  customers  of
third-party  retailers,  it will  also  compete  with  manufacturers,  financial
institutions,  insurance  companies and a number of independent  administrators,
many of which have greater operating experience and financial resources than the
Company.


Regulation

         The Company and Direct Merchants Bank

         Direct  Merchants Bank is a limited  purpose credit card bank chartered
as a national banking association. It is a member of the Federal Reserve System.
Its deposits are insured by the Bank Insurance Fund which is administered by the
Federal   Deposit   Insurance   Corporation   ("FDIC")  and  it  is  subject  to
comprehensive   regulation  and  periodic  examination  by  the  Office  of  the
Comptroller of the Currency ("OCC"),  its primary regulator.  It is also subject
to  regulation by the Board of Governors of the Federal  Reserve  System and the
FDIC, as back-up  regulators.  Direct  Merchants Bank is not a "bank" as defined
under the Bank Holding  Company Act of 1956, as amended (the "BHCA")  because it
(i) engages only in credit card operations, (ii) does not accept demand deposits
or  deposits  that the  depositor  may  withdraw  by check or similar  means for
payment to third  parties or others,  (iii) does not accept any  savings or time
deposit of less than  $100,000,  except for deposits  pledged as collateral  for
extensions of credit,  (iv) maintains only one office that accepts  deposits and
(v) does not engage in the business of making commercial loans. As a result, the
Company is not a bank holding  company under the BHCA. If Direct  Merchants Bank
failed to meet the credit card bank criteria  described above,  Direct Merchants
Bank's  status  as an  insured  bank  would  make  the  Company  subject  to the
provisions  of the BHCA.  The  Company  believes  that  becoming a bank  holding
company would limit the Company's ability to pursue future opportunities.

         Exportation of Interest Rates and Fees

         Under current judicial  interpretations  of federal law, national banks
such as Direct  Merchants  Bank may charge  interest at the rate  allowed by the
laws of the state  where the bank is located  and may  "export"  those  interest
rates on loans to borrowers in other states,  without regard to the laws of such
other states.

         In 1996,  the Supreme  Court of the United  States  held that  national
banks may also impose late  payment  fees allowed by the laws of the state where
the national bank is located on borrowers in other states, without regard to the
laws of such other states.  The Supreme  Court based its opinion  largely on its
deference  to a  regulation  adopted  by the OCC  that  includes  certain  fees,
including  late  fees,  overlimit  fees,  annual  fees,  cash  advance  fees and
membership fees,  within the term "interest" under the provision of the National
Bank Act that has been  interpreted to permit  national banks to export interest
rates. As a result, national banks such as Direct Merchants Bank may export such
fees.

         Dividends and Transfers of Funds

         There are various federal law limitations on the extent to which Direct
Merchants  Bank can  finance or  otherwise  supply  funds to the Company and its
affiliates through  dividends,  loans or otherwise.  These limitations  include:
minimum regulatory capital requirements;  restrictions concerning the payment of
dividends out of net profits or surplus; and Sections 23A and 23B of the Federal
Reserve  Act  governing  transactions  between  a bank  and its  affiliates.  In
general,  Federal law  prohibits a national bank such as Direct  Merchants  Bank
from making dividend  distributions on common stock if the dividend would exceed
currently available  undistributed  profits. In addition,  Direct Merchants Bank
must get OCC prior approval for a dividend,  if such  distribution  would exceed
current  year net income  combined  with  retained  earnings  from the prior two
years.  Direct Merchants Bank cannot make a dividend if the  distribution  would
cause the bank to fail to meet applicable capital adequacy  standards.  Finally,
although not a  regulatory  restriction,  the terms of certain  debt  agreements
prohibit the payment of dividends in certain circumstances.

         Comptroller of the Currency

         Capital Adequacy. The Federal Deposit Insurance Corporation Improvement
Act of 1991  ("FDICIA"),  requires  the banking  agencies to  prescribe  certain
non-capital  standards for safety and soundness relating generally to operations
and management,  asset quality and executive compensation.  FDICIA also provides
that  regulatory  action  may be taken  against  a bank  that does not meet such
standards.

         The OCC has adopted regulations that define the five capital categories
(well  capitalized,  adequately  capitalized,  undercapitalized,   significantly
undercapitalized  and critically  undercapitalized)  identified by FDICIA, using
the total risk-based  capital,  Tier 1 risk-based  capital and leveraged capital
ratios as the relevant  capital  measures.  Such regulations  establish  various
degrees of  corrective  action to be taken  when an  institution  is  considered
undercapitalized.  Under the regulations,  a "well capitalized" institution must
have a Tier 1 capital  ratio of at least 6 percent,  a total capital ratio of at
least 10 percent  and a leverage  ratio of at least 5 percent and not be subject
to a capital directive order. An "adequately  capitalized" institution must have
a Tier 1 capital ratio of at least 4 percent,  a total capital ratio of at least
8 percent and a leverage  ratio of at least 4 percent (3 percent in some cases).
Under these guidelines, Direct Merchants Bank is considered well capitalized.

         The OCC's risk-based  capital  standards  explicitly  consider a bank's
exposure  to  declines  in the  economic  value of its capital due to changes in
interest rates when evaluating a bank's capital adequacy.  Interest rate risk is
the exposure of a bank's current and future  earnings and equity capital arising
from adverse  movements in interest rates. The evaluation will be made as a part
of the institution's regular safety and soundness examination.

         FDICIA.  FDICIA  requires the FDIC to implement a system of  risk-based
premiums  for  deposit  insurance  pursuant  to  which  the  premiums  paid by a
depository institution will be based on the probability that the FDIC will incur
a loss in  respect  of such  institution.  The FDIC has  adopted  a system  that
imposes insurance  premiums based upon a matrix that takes into account a bank's
capital level and  supervisory  rating.  Given Direct  Merchants  Bank's capital
level and  supervisory  rating,  Direct  Merchants  Bank pays the lowest rate on
deposit insurance premiums.

         Under FDICIA,  only "well  capitalized"  and  "adequately  capitalized"
banks may accept brokered deposits.  "Adequately  capitalized"  banks,  however,
must first obtain a waiver from the FDIC before accepting  brokered deposits and
such  deposits  may not pay rates  that  significantly  exceed the rates paid on
deposits of similar size and maturity  accepted  from the bank's  normal  market
area or the national rate on deposits of comparable  maturity,  as determined by
the FDIC,  for deposits  from  outside the bank's  normal  market  area.  Direct
Merchants Bank may accept brokered deposits as part of its funding;  however, it
does not presently rely on brokered deposits to fund its operations.

         Lending Activities

         Direct  Merchants  Bank's  activities  as a credit card lender are also
subject to regulation under various federal  consumer  protection laws including
the  Truth-in-Lending  Act,  the Equal Credit  Opportunity  Act, the Fair Credit
Reporting Act, the Community  Reinvestment Act (the "CRA") and the Soldiers' and
Sailors' Civil Relief Act.  Regulators  are  authorized to impose  penalties for
violations of these  statutes and, in certain cases,  to order Direct  Merchants
Bank to pay  restitution  to  injured  cardholders.  Cardholders  may also bring
actions for certain alleged  violations of such  regulations.  Federal and state
bankruptcy and debtor relief laws also affect Direct Merchants Bank's ability to
collect  outstanding  balances owed by  cardholders  who seek relief under these
statutes.

         The OCC's CRA  regulations  subject  limited  purpose banks,  including
Direct Merchants Bank, to a "community development" test for evaluating required
CRA compliance.  The community development performance of a limited purpose bank
is  evaluated  pursuant  to various  criteria  involving  community  development
lending, qualified investments and community development services.

         Legislation

         From time to time  legislation  has been  proposed in Congress to limit
interest  rates and fees  that  could be  charged  on credit  card  accounts  or
otherwise restrict practices of credit card issuers.

         If this or similar  legislation is proposed and adopted,  the Company's
ability to collect on account  balances or maintain  previous  levels of finance
charges and other fees could be adversely affected.  Additionally,  changes have
been proposed to the federal bankruptcy laws. Changes in federal bankruptcy laws
and any  changes to state  debtor  relief and  collection  laws could  adversely
affect the Company if such changes result in, among other things, accounts being
charged off as  uncollectible  and  additional  administrative  expenses.  It is
unclear at this time  whether and in what form any  legislation  will be adopted
or, if adopted,  what its impact on the Company  would be.  Congress  may in the
future consider other  legislation that would materially  affect the credit card
and related fee-based services industries.

         Consumer and Debtor Protection Laws

         Various federal and state consumer  protection laws limit the Company's
ability to offer and extend  credit.  In  addition,  the U.S.  Congress  and the
states may decide to regulate  further the credit card industry by enacting laws
or  amendments  to  existing  laws to reduce  finance  charges  or other fees or
charges  applicable to credit card and other  consumer  revolving loan accounts.
These  laws may  adversely  affect the  Company's  ability to collect on account
balances or maintain  established  levels of periodic  rate finance  charges and
other fees and charges with respect to the accounts. Similarly, Congress and the
states may decide to regulate further the Company's fee-based services.

         Certain  existing laws and regulations  permit class action lawsuits on
behalf of customers in the event of  violations,  and such class lawsuits can be
very expensive to defend, even without any violation.  The Company is a party to
various legal proceedings  resulting from its ordinary business activities.  One
proceeding,  filed in Alabama in April 1998, seeks certification as a class. The
Company  intends to defend this action  vigorously,  but if this action,  or any
other  class  action,  is  determined  adversely,  such  decision  could  have a
significant adverse economic impact on the Company.

         Investment in the Company and Direct Merchants Bank

         Certain  acquisitions  of capital  stock may be  subject to  regulatory
approval or notice under  federal law.  Investors are  responsible  for insuring
that they do not directly or indirectly  acquire  shares of capital stock of the
Company  in  excess  of the  amount  which can be  acquired  without  regulatory
approval.

         Interstate Taxation

         Several states have passed legislation which attempts to tax the income
from  interstate  financial  activities,  including  credit cards,  derived from
accounts  held  by  local  state  residents.  The  Company  believes  that  this
legislation  will not materially  affect it. The Company's  belief is based upon
the following:  current  interpretations  of the  enforceability of legislation;
prior  court  decisions;  and the volume of  business in states that have passed
legislation.

         Fair Credit Reporting Act

         The Fair Credit Reporting Act ("FCRA")  regulates  "consumer  reporting
agencies." Under the FCRA, an entity risks becoming a consumer  reporting agency
if it furnishes  "consumer  reports" to third parties.  A "consumer report" is a
communication  of  information  which  bears on a  consumer's  creditworthiness,
credit capacity,  credit standing or certain other  characteristics and which is
collected or used or expected to be used to determine the consumer's eligibility
for credit, insurance, employment or certain other purposes. The FCRA explicitly
excludes  from  the  definition  of  "consumer   report"  a  report   containing
information  solely as to transactions  or experiences  between the consumer and
the entity making the report.  An entity may share consumer  reports with any of
its  affiliates so long as that entity  provides  consumers  with an appropriate
disclosure and an opportunity to opt out of such "affiliate sharing".

         It is the  objective  of the  Company to conduct  its  operations  in a
manner which would fall outside the  definition of "consumer  reporting  agency"
under the FCRA.  If the  Company  were to become a  consumer  reporting  agency,
however,  it would be subject to a number of complex and  burdensome  regulatory
requirements  and  restrictions.  Such  restrictions  could  have a  significant
adverse economic impact on the Company.  The Company's agreements with Fingerhut
provide that neither will  provide  information  that causes  either to become a
consumer  reporting agency.  Failure to comply with this limitation could result
in termination of the agreements and have an adverse impact on the Company.


Employees

         As of December 31, 1998, the Company had over 1,900  employees  located
in Arizona, Illinois,  Maryland,  Minnesota, and Oklahoma. None of the Company's
employees are  represented  by a collective  bargaining  agreement.  The Company
considers its relations with its employees to be good.


Trademarks and Tradenames

         MCI and its subsidiaries have registered and continue to register, when
appropriate, various trademarks, tradenames and service marks used in connection
with its business and for private  label  marketing of certain of its  products.
The  Company  considers  these  trademarks  and  service  marks  to  be  readily
identifiable with, and valuable to, its business.


Executive Officers of the Registrant

         The  following  table sets forth  certain  information  concerning  the
persons who currently serve as executive officers of the Company. Each executive
officer serves at the discretion of the Board of Directors of the Company.

  Name                   Age               Position

  Ronald N. Zebeck       44     President, Chief Executive Officer and Director

  Z. Jill Barclift       41     Executive Vice President, General Counsel and
                                Secretary

  Douglas B. McCoy       51     Executive Vice President, Operations

  Douglas L. Scaliti     41     Executive Vice President, Fee-Based Products

  David D. Wesselink     56     Executive Vice President, Chief Financial
                                Officer

  Patrick J. Fox         43     Senior Vice President, Business Development

  Joseph A. Hoffman      41     Senior Vice President, Consumer Credit Marketing

  David R. Reak          40     Senior Vice President, Credit Risk

  Paul T. Runice         39     Senior Vice President, Treasurer

  Jean C. Benson         31     Vice President, Finance, Corporate Controller

         Ronald N. Zebeck has been the President and Chief Executive Officer and
a director of the Company since its incorporation in August 1996. Mr. Zebeck has
been  President  of Metris  Direct,  Inc.  since  March  1994 and has  served as
Chairman  of the Board of Direct  Merchants  Bank since  August  1995.  Prior to
joining the Company,  Mr. Zebeck was Managing  Director,  GM Card  Operations of
General Motors  Corporation  from 1991 to 1993,  Vice  President,  Marketing and
Strategic Planning of Advanta Corporation (Colonial National Bank USA) from 1987
to  1991,  Director  of  Strategic  Planning  of TSO  Financial  (later  Advanta
Corporation)  from 1986 to 1987 and held various credit card and  credit-related
positions at Citibank affiliates from 1976 to 1986.

         Z. Jill Barclift has been Executive Vice President, General Counsel and
Secretary of the Company since November  1998.  Ms.  Barclift was appointed Vice
President,  General  Counsel in December  1996 and served as  Assistant  General
Counsel  from April 1996 to December  1996.  Prior to joining the  Company,  Ms.
Barclift held various positions at Household  International,  Inc. and Household
Credit  Services,  Inc.  from  October  1989 to April  1996,  most  recently  as
Associate General Counsel.  Prior to that, she was Senior Counsel at Dean Witter
Financial Services, Inc. from January 1984 to October 1989.

         Douglas B. McCoy has been Executive Vice  President,  Operations of the
Company since  November  1998.  Mr. McCoy was appointed  Senior Vice  President,
Operations  of the  Company  in  December  1996 and  served  as Vice  President,
Operations  of Metris  Direct,  Inc.  from  January  1995 to November  1996.  In
addition, Mr. McCoy has been President of Direct Merchants Bank since July 1995.
Prior to joining the Company,  he was Vice President,  Credit  Administration of
USAA Federal  Savings Bank from September  1984 to January 1995,  Assistant Vice
President, Credit Administration of Bank of Oklahoma from July 1984 to September
1984, Assistant Vice President,  Operations of First National Bank of Tulsa from
May 1982 to July 1984 and Assistant Vice President, Credit Card Marketing of The
Bank of New Orleans from April 1978 to April 1982.

         Douglas  L.  Scaliti  has  been  Executive  Vice  President,  Fee-Based
Products of the Company since November 1998.  Mr.  Scaliti  previously  held the
position Senior Vice President, Fee-Based Services since March 1998. Mr. Scaliti
was appointed  Senior Vice President,  Marketing of the Company in December 1996
and served as Vice  President,  Marketing  of the  Company  from  August 1996 to
November 1996 and held that same position at Metris Direct, Inc. since September
1994.  Prior to  joining  the  Company,  he held  several  positions  at Advanta
Corporation in its marketing and operations  area,  including  Senior  Marketing
Manager,  Credit  Cards  from  1987  to  1994,  Operations  Consultant,   Profit
Improvement from 1985 to 1987 and Credit  Operations  Manager from 1982 to 1985.
Mr. Scaliti also serves on the First Data Resources Market Area Advisory Group.

         David D. Wesselink has been Executive Vice President, Chief Financial
Officer of the Company since December 1998.  Prior to joining the Company, Mr.
Wesselink was Senior Vice President and Chief Financial Officer of Advanta
Corporation since 1993. Prior to Advanta Corporation, he held several positions
at Household Finance Corp. and Household International, Inc. from 1971 to 1993,
including Senior Vice President from 1986 to 1993 and Chief Financial Officer
from 1982 to 1993.

         Patrick J. Fox has been Senior  Vice  President,  Business  Development
since March 1998. Prior to joining the Company, Mr. Fox held executive positions
in the credit card group of Bank of America from  September  1994 to March 1998.
Most  recently  he  was  the  Director  of  Product   Management   and  Business
Development.  Previous to Bank of America,  Mr. Fox held various  marketing  and
sales management positions with Bank One, which he joined in 1990, Comerica Bank
and Citibank.

         Joseph A.  Hoffman  has been  Senior Vice  President,  Consumer  Credit
Marketing since April 1998.  Prior to joining the Company,  Mr. Hoffman was Vice
President  of  Marketing  at Advanta  Corporation  from June 1994 to April 1998,
where he held a variety of positions including Directors of Brand Management and
Affinity and Co-Brand  Marketing.  Before that, Mr. Hoffman was Vice  President,
Area Director, in Citibank's Card Product Group, which he joined in 1980. During
his fourteen-year tenure with Citibank,  Mr. Hoffman held a variety of Marketing
and Operations positions with Citibank's Bankcard and Private Label businesses.

         David R.  Reak has  been  Senior  Vice  President,  Credit  Risk of the
Company since November 1998. Mr. Reak was appointed Vice President,  Credit Risk
of the Company in October 1996 and previously served as Senior Director,  Credit
Risk of Metris Direct, Inc. from December 1995 to October 1996. Prior to joining
the  Company,  he had several  positions  at  American  Express  Travel  Related
Services  Company,  including Senior Manager,  Credit Risk Management Europe and
Middle East from 1994 to December 1995,  Senior Manager,  Credit Risk Management
U.S.  Consulting Group from 1992 to 1994, and Project  Manager,  Credit Research
and Analysis from 1990 to 1992.

         Paul T. Runice has been Senior Vice President, Treasurer of the Company
since November 1998.  Mr. Runice previously was Vice President, Treasurer of the
Company from January 1998 to October 1998.  Prior to joining the Company, Mr.
Runice was with the Bank of America for nine years, most recently as Vice
President in the U.S. Corporate Finance Group. Prior to Bank of America, he was
employed by Grand Metropolitan, Inc. and The Pillsbury Company as Manager of
Treasury Operations, as well as in corporate development and financial analysis
roles.

         Jean C. Benson has been Vice President,  Finance,  Corporate Controller
of the Company  since May 1998 and has been  Corporate  Controller  since August
1996. In addition,  Ms. Benson held various finance positions at the Company and
FCI since October 1994. Prior to that, she held various  positions at Deloitte &
Touche LLP (public accounting),  specializing in the financial services industry
from 1990 to 1994.

         Officers of the Company are elected by, and hold office at the will of,
the Board of Directors and do not serve a "term of office" as such.


Risk Factors

         This  annual  report  on Form  10-K  contains  certain  forward-looking
statements and information relating to the Company that are based on the beliefs
of  management  as  well as  assumptions  made  by,  and  information  currently
available to,  management.  These  forward-looking  statements involve risks and
uncertainties that could cause our actual results to differ materially from such
statements.  You  should  not  place  undue  reliance  on these  forward-looking
statements  as they  speak  only  of the  Company's  views  as of the  date  the
statement was made and are not a guarantee of future performance.

         Forward-looking statements include statements and information as to our
strategies  and  objectives,  growth in  earnings  per share,  return on equity,
growth in our managed loan  portfolio,  net  interest  margins,  funding  costs,
operating  costs and  marketing  expenses,  delinquencies  and  charge  offs and
industry   comparisons  or  projections.   Forward-looking   statements  may  be
identified by the use of terminology  such as "may," "will,"  "believes,"  "does
not  believe,"   "no  reason  to  believe,"   "expects,"   "plans,"   "intends,"
"estimates,"  "anticipated," or "anticipates" and similar  expressions,  as they
relate to the Company or our management.  These statements reflect  management's
current  views with respect to future  events and are subject to certain  risks,
uncertainties and assumptions.

         The  factors  discussed  below,  among  others,  could cause our actual
results  to  differ  materially  from  those  expressed  in any  forward-looking
statements.  Though the  Company has  attempted  to list  comprehensively  these
important factors, the Company cautions you that other factors may in the future
prove to be important in affecting  the  Company's  results of  operations.  New
factors  emerge  from  time to time and it is not  possible  for  management  to
predict all of such factors, nor can it assess the impact of each such factor on
the business or the extent to which any factor,  or combination of factors,  may
cause  actual  results  to  differ   materially  from  those  contained  in  any
forward-looking statement.

         Risks Related to Higher Default and Bankruptcy Rates of the Target
Market for  Consumer Credit Products

         The primary risk associated  with unsecured  lending to moderate income
consumers is higher  default or  bankruptcy  rates than other income  classes of
consumers,  resulting in more accounts being  charged-off as  uncollectible.  In
addition, general economic factors, such as the rate of inflation,  unemployment
levels and interest rates may result in greater  delinquencies and credit losses
among  moderate  income  consumers than among other income classes of consumers.
The Company cannot assure you that it will be able to successfully  identify and
evaluate the  creditworthiness  of its target customers to minimize the expected
higher  delinquencies  and losses.  The Company also cannot  assure you that its
risk-based  pricing system can offset the negative impact on profitability  that
the expected greater delinquencies and losses may have.

         Lack of Seasoning of Credit Card Portfolio Creates a Risk of Increasing
Loss Levels

         The Company's  growth strategy is likely to produce a continued flow of
unseasoned  accounts into the Company's  portfolio.  The average age of a credit
card issuer's portfolio of accounts generally affects the level and stability of
delinquency  and  loss  rates  of  that  portfolio.  For  example,  a  portfolio
containing mostly older accounts generally behaves more predictably than a newly
originated  portfolio.  At December 31, 1998,  74% of the Company's  credit card
accounts  were less than 36 months old and 14% of its credit card  accounts were
less than six months old. At December 31, 1998,  7.4% of the  Company's  managed
credit card loans were 30 days or more delinquent,  compared to 7.1% at December
31, 1997 and 5.5% at December  31, 1996.  For the year ended  December 31, 1998,
the Company had annualized net  charge-offs of 10.8%,  compared to 9.3% and 6.2%
for the years ended December 31, 1997 and 1996, respectively. As a result, until
the accounts become more seasoned,  the Company expects the delinquency and loss
levels  of the  Company's  portfolio  to  continue  to  increase.  Any  material
increases in delinquencies  and losses beyond the Company's  expectations  could
have a material  adverse impact on the Company and the value of its net retained
interests in loans securitized.

         Limited Operating History as a Stand-Alone Entity Makes Predicting
Future Performance Difficult

         In connection with the Spin Off in September 1998 described  above, the
Company  significantly  changed its  funding  sources to  stand-alone  financing
without guarantees from FCI. See "Business - Liquidity and Funding." The Company
expects higher  borrowing  expense under its New Credit Facility  because of the
Company's lower independent  credit rating.  Our relatively short existence as a
stand-alone company makes it difficult to apply historical operating results and
trends to assess our future performance.


         No Assurance Can be Given of the Company's Ability to Sustain and
Manage Growth

         In  order  to meet  its  strategic  objectives,  the  Company  plans to
continue to expand its credit card loan portfolio. Continued growth in this area
depends largely on:

o   the Company's ability to attract new cardholders;

o   growth in both existing and new account balances;

o   the degree to which the Company loses accounts and account balances to
    competing card issuers;

o   levels of delinquencies and losses;

o   the availability of funding, including securitizations, on favorable terms;

o   general economic and other factors such as the rate of inflation,
    unemployment levels and interest rates, which are beyond the Company's
    control; and

o   the Company's ability to acquire and integrate portfolios; and

o   stability and growth in management.

         The  Company's  continued  growth also depends on its ability to manage
such  growth   effectively.   Factors  that  affect  the  Company's  ability  to
successfully  manage  growth  include:   retaining  and  recruiting  experienced
management   personnel,   finding  and   adequately   training  new   employees,
cost-effectively  expanding its facilities,  growing and updating its management
systems and obtaining capital when needed. The Company cannot give assurances as
to the future  growth in its loan  portfolio  or its  ability to manage any such
growth.

         Successful Integration of Portfolio Acquisitions Depends on Limited or
Unreliable Historical Information

         As previously  mentioned,  the Company's  growth depends in part on its
ability to acquire and  successfully  integrate  new  portfolios  of credit card
customers.  Since the Company's risk-based pricing system depends on information
regarding customers,  limited or unreliable historical  information on customers
within an acquired  portfolio may impact the Company's  ability to  successfully
and profitably  integrate that portfolio.  The Company's success also depends on
whether the desirable  customers of an acquired  portfolio  close their accounts
after transfer of the portfolio.  A large attrition rate would result in a lower
borrowing base upon which to assess fees,  higher costs for the Company relating
to closing  accounts and less  potential for marketing  fee-based  services.  In
addition,  if customers  reduce their borrowings after the transfer of accounts,
the acquired portfolio may be less profitable than originally expected. To date,
the Company's portfolio acquisitions have experienced attrition rates consistent
with the rate estimated at the time of acquisition.

         Risks Related to Fee-Based Services Include the Uncertainty of
Successful Marketing Efforts and Signing Additional Marketing Alliances

         The Company targets its fee-based services to its credit card customers
and customers of third  parties.  Because of the variety of offers  provided and
the diversity of the customers targeted, the Company is uncertain about how many
customers will respond to the Company's offers for these fee-based services. The
Company may  experience  higher than  anticipated  costs in connection  with the
internal  administration  and underwriting of these fee-based services and lower
than anticipated response or retention rates.

         Furthermore,  the  Company  may  not be able to  expand  the  fee-based
services business or maintain historical growth and stability levels if:

o  the Company cannot successfully market credit cards to new customers;

o  existing credit card customers close accounts voluntarily or involuntarily;

o  existing fee-based services customers cancel their services;

o  the Company cannot form marketing alliances with other third parties; or

o  new or restrictive state regulations limit the Company's ability to market or
   sell fee-based services.

         The Unavailability or Increased Cost of Funding Could Negatively
Affect the Company's Profitability and Ability to Grow

         The Company depends on cash flow from operations, asset securitization,
and the issuance of long-term debt and equity to fund its  operations.  The loss
of any of these sources of funding could adversely affect the Company's  ability
to operate.  If the Company  breaches any of its covenants in the long-term debt
indenture or under its credit facility,  including various financial  covenants,
the lenders may terminate the  facility.  In addition,  because of the Company's
limited  operating  history  and  relatively  unseasoned  loan  portfolio,   FCI
historically  guaranteed  the  Company's  credit  facility,  as well as  several
letters of credit and two  interest  rate swap  transactions.  Prior to the Spin
Off,  however,  the Company  refinanced all funding and derivative  transactions
without a guarantee from FCI. Absent FCI's guarantee,  the Company's stand-alone
financing is significantly  more expensive and subject to more restrictive terms
and conditions. Any material increase in the Company's costs of financing beyond
the Company's expectations could have a negative impact on the Company.

         The Company also depends heavily upon the  securitization of its credit
card loans to fund its  operations  and, to date,  has completed  securitization
transactions  on terms that it believes  are  satisfactory.  The Company  cannot
assure  you that the  securitization  market  will  continue  to offer  suitable
funding  alternatives.  Furthermore,  the Company's  ability to  securitize  its
assets depends on the continued availability of credit enhancement on acceptable
terms  and  the  continued  favorable  legal,  regulatory,  accounting  and  tax
environment for securitization transactions.  Any adverse change could force the
Company to rely on other potentially more expensive funding sources.

         In addition,  poor  performance  of the Company's  securitized  assets,
including increased delinquencies and credit losses, could result in a downgrade
or  withdrawal  of the  ratings  on the  outstanding  securities  issued  in the
Company's  securitization   transactions,   cause  early  amortization  of  such
securities or result in higher required credit  enhancement  levels.  This could
jeopardize the Company's ability to complete other  securitization  transactions
on acceptable terms,  decrease the Company's  liquidity and force the Company to
rely  on  other  potentially  more  expensive  funding  sources  to  the  extent
available.

         The Company  plans to continue to expand its credit card  portfolio  by
soliciting  customers  directly and by purchasing  credit card  portfolios  from
third  parties.  The Company  will depend on  securitization  and other  funding
sources to finance the  portfolio's  acquisitions.  At times it may be necessary
for the  Company  to issue  debt or  equity  to fund the new  loan  growth.  The
Company's  ability  to  secure  favorable  financing  depends  on third  parties
willingness  to lend to the Company.  There can be no assurance that the Company
will be able to secure funds to support its growth on terms as favorable as past
transactions.  Any  adverse  change in the funding  sources  used by the Company
could  force the Company to rely on other  potentially  more  expensive  funding
sources.

         Interest Rate Fluctuations Impact the Yield on Company Assets and
Funding Expense

         A  reduction  in  market  interest  rates may  reduce  the yield on the
Company's  assets while fixed rate funding  expenses stay flat,  compressing the
interest  spread on which the Company  profits.  A rise in market interest rates
will directly  increase  floating rate funding expense and may indirectly impact
the payment performance of the Company's customers. Management tries to minimize
the impact of changes in market interest rates on the Company's cash flow, asset
value and net income  primarily by funding  variable  rate assets with  variable
rate funding  sources and by using interest rate  derivatives to match asset and
liability  repricings.  However,  changes  in market  interest  rates may have a
negative impact on the Company.

         Current and Proposed Regulation and Legislation Limits the Company's
Business Activities, Product Offerings and Fees Charged

         Various federal and state laws and regulations  significantly limit the
activities  in which the  Company and Direct  Merchants  Bank are  permitted  to
engage. Such laws and regulations,  among other things, limit the fees and other
charges that the Company is allowed to charge,  limit or prescribe certain other
terms of the Company's products and services,  require specified  disclosures to
consumers,  govern the sale and terms of products  and  services  offered by the
Company and require that the Company maintain certain licenses,  qualifications,
or capital  requirements  (see  "Business -  Regulations").  In some cases,  the
precise application of these statutes and regulations is not clear. In addition,
the  regulatory  framework at the state and federal level  regarding some of the
Company's fee-based products is evolving.  The regulatory framework,  as well as
changes in legal interpretation which may result from the Spin Off, could affect
the design or profitability  of such products and the Company's  ability to sell
certain products. In addition, numerous legislative and regulatory proposals are
advanced  each year which,  if adopted,  could  adversely  affect the  Company's
profitability  or further  restrict the manner in which the Company conducts its
activities.  The  failure  to comply  with,  or  adverse  changes in the laws or
regulations to which the Company's  business is subject,  or adverse  changes in
the  interpretation  thereof,  could adversely  affect the Company's  ability to
collect its receivables and generate fees on the receivables  which could have a
material adverse effect on the Company's business.

         Other Industry Risks Related to Consumer Credit Products and Fee-Based
Services Could Negatively Impact the Company

         The Company faces the risk of fraud by  cardholders  and third parties,
as well as the risk that  increased  criticism  from consumer  advocates and the
media could hurt consumer  acceptance  of its products.  There is also a risk of
litigation, including class action litigation, challenging the Company's product
terms,  rates,  disclosures,  collections  or other  practices,  under state and
federal   consumer   protection   statutes  and  other  laws  (see  "Business  -
Regulation").

         As a Result of Intense Competition in the Company's Consumer Credit
Products and Fee-Based Services Businesses, There is no Assurance that the
Company Can Compete Successfully

         The Company  faces  intense and  increasing  competition  from numerous
financial  services  providers,  many of which have greater  resources  than the
Company.  In  particular,  the  Company's  credit card  business  competes  with
national, regional and local bank card issuers, as well as other general purpose
and private  label  credit  card  issuers.  There has been a recent  increase in
solicitations to moderate income  consumers,  as competitors  have  increasingly
focused on this market.  Customers are attracted to credit card issuers  largely
on the basis of price,  credit limit and other  product  features;  as a result,
customer  loyalty  is often  limited.  According  to  published  reports,  as of
December 1998, the 20 largest issuers  accounted for approximately 90% (based on
receivables outstanding) of the market for general purpose credit cards. Many of
these  issuers  are  substantially   larger,  have  more  seasoned  credit  card
portfolios  than the Company and often compete for  customers by offering  lower
interest rates and/or fee levels than the Company. The Company cannot assure you
that it will be able to compete successfully in this environment.

         The Company also faces  competition  from numerous  fee-based  services
providers,  including insurance companies,  financial services  institutions and
other membership-based or consumer services providers, many of which are larger,
better  capitalized  and more  experienced  than  the  Company.  As the  Company
continues  to expand its  extended  service  plan  business to the  customers of
third-party retailers,  it competes with manufacturers,  financial institutions,
insurance  companies and a number of independent  administrators,  many of which
have greater operating experience and financial resources than the Company.

         Changes in the Relationship With FCI Could Materially Impact the
Company's Business

          Upon a Change of Control of the Company, Fingerhut can Terminate the
Company's Access to the Vital Database and Repurchase Credit Cards Bearing the
Fingerhut Name and Logo


         The  Company  and  FCI or  Fingerhut  have  entered  into a  number  of
agreements  for the purpose of defining the ongoing  relationship  between them,
some of which are material to the Company's business.  As previously  discussed,
the  Company  relies on its  access to the  Fingerhut  Database,  including  the
Fingerhut Suppress File, to market financial  services products.  As of December
31, 1998,  Fingerhut customers in the Fingerhut Database  represented 35% of the
Company's  credit  card  accounts  and all of the  purchasers  of the  Company's
extended service plans. Until the Company develops its own significant  database
and extended  service plan marketing  relationships  with other  companies,  its
success will depend largely on its exclusive rights to the Fingerhut Database to
market such service plans and its right to be the exclusive  provider of certain
financial services products to Fingerhut customers.  Fingerhut can terminate the
Company's  contractual rights to this access in the event a third party acquires
control of the Company and, upon termination of the agreement, Fingerhut has the
right to repurchase any  then-outstanding  general  purpose credit cards bearing
the  Fingerhut  name and logo.  Any  denial or delay of this  access or any such
repurchase could have a significant economic impact on the Company.

         Recent Acquisition of Fingerhut Could Negatively Impact the Company

         On February 11, 1999,  FCI announced  that it had agreed to be acquired
by Federated Department Stores, Inc. This transaction was completed on March 18,
1999, and the separate corporate existence of FCI ceased. Although the Company's
agreements  with FCI and Fingerhut  will not be terminated by this  transaction,
the  Company  cannot  predict  how this  change in status for FCI may impact the
relationship of the Company with FCI and Fingerhut.


          No Assurance that Conflicts of Interest Between the Company and FCI
will be Resolved in Favor of the Company

         Conflicts of interest  may arise in the future  between the Company and
FCI due to the continuing  contractual  relationship between the Company and FCI
and the overlap of the Company's  Non-Executive  Chairman of the Board, Theodore
Deikel,  who is also the  Chairman of the Board and Chief  Executive  Officer of
FCI. The Company has not  instituted  any formal plan or  arrangement to address
such potential conflicts of interest.  Although the directors intend to exercise
reasonable  judgment  and take  such  steps as they  deem  necessary  under  the
circumstances  in resolving  any  conflict  that may occur,  the Company  cannot
assure you that any conflicts will be resolved in favor of the Company.

         Risks Relating to Year 2000 Compliance

         The "Year  2000  Problem"  is a result of  computer  systems  using two
digits rather than four digits to define the applicable year. The Company,  like
all database marketing  companies and financial services  institutions,  depends
heavily  upon  computer  systems for all phases of its  operations.  The Company
processes data through its own systems and obtains data and processing  services
from various vendors. The Company,  therefore, must concern itself not only with
its own systems,  but also with the status of Year 2000  compliance with respect
to those vendors that provide data and processing services to the Company.

         Most of the Company's existing  information systems are less than three
years  old and were  originally  designed  for Year  2000  compliance,  but as a
cautionary measure, the Company has begun testing such internal systems for Year
2000  compliance.  The Company also depends on databases  maintained  by FCI and
card and  statement  generation,  among other  services,  provided  by FDR.  The
Company has created a Year 2000 project  team to  identify,  address and monitor
internal  systems and vendor issues related to Year 2000  problems.  The project
team  meets  monthly  with  systems  experts at FCI and works  closely  with the
Company's identified material vendors, including FDR, to determine the impact on
the  Company's  and the vendors'  plans for becoming  Year 2000  compliant.  The
project team is striving to obtain test results showing compliance by vendors by
the end of the first  quarter of 1999 and has developed  high-level  contingency
plans to address  non-compliance  by its  material  vendors,  which may  include
replacing  vendors.  The  Company  may have  difficulty  identifying  acceptable
alternative  vendors,  many of which  may be  overburdened  with  requests  from
similarly situated  companies.  If the Company is unable to identify  acceptable
and available  alternative  vendors,  the transition of services to such vendors
may be time consuming and costly.

         Although the Company cannot ensure  compliance by all of its vendors on
a timely  basis,  the Company  believes that it is taking  appropriate  steps to
identify  exposure to Year 2000  problems and to address them on a timely basis.
In addition, the Company believes that it has adequate resources to achieve Year
2000  compliance  for its systems which  currently may not be compliant and that
the costs of Year 2000  compliance  will not be  material  to the  Company.  If,
however,  compliance with Year 2000 issues is not completed on a timely basis or
is not fully effective,  the most reasonably likely worst case scenario that may
impact the Company's results of operations, financial condition and prospects is
the failure of FDR,  Visa and  MasterCard  to provide  services.  The  Company's
cardholders  would be unable to use their credit cards or otherwise access their
accounts. Due to several unknown contributing factors, and the scope of the Year
2000 issue,  the impact  this worst case  scenario  would have on the  Company's
results of operations, financial condition and prospects, is an uncertainty. The
scenarios will be analyzed and addressed in the Company's contingency plans.

         The risks relating to the "Year 2000 Problem" are more fully  discussed
in "Management's  Discussion and Analysis of Financial  Condition and Results of
Operations" on pages 32 to 34 of the 1998 Annual Report.

         Potential Volatility of Stock Price

         The Company  which began as a subsidiary  of FCI, was  incorporated  in
1996 and prior to the Spin Off was 83% owned by FCI.  Factors  such as actual or
anticipated   fluctuations  in  the  Company's  operating  results,   regulatory
developments,  conditions and trends in the consumer  credit  industry,  general
market   conditions  and  other  factors   beyond  the  Company's   control  may
significantly  affect the market price of the Common  Stock.  In  addition,  the
market  has,  from  time to  time,  experienced  significant  price  and  volume
fluctuations  that often have been  unrelated to the  operating  performance  of
particular  companies.  These broad fluctuations may adversely affect the market
price of the Common Stock.


Item 2.  Properties

         The Company  currently  leases its principal  executive office space in
St. Louis Park,  Minnesota,  consisting of leases for  approximately  75,000 and
18,000 square feet. These leases expire on November 30, 2000 and April 30, 2001,
respectively.  Direct  Merchants  Bank leases office space in Phoenix,  Arizona,
consisting of  approximately  26,000 square feet. This lease expires on June 30,
2004, and may be terminated by the Company after June 30, 2001. In addition, the
Company  leases  facilities  in Tulsa,  Oklahoma,  White  Marsh,  Maryland,  and
Champaign,  Illinois,  consisting  of 62,000,  100,000,  and 9,000  square feet,
respectively.  These leases expire on December 31, 1999, September 30, 2007, and
November  30,  2002,  respectively.  The Company has  extended  the lease on its
current  facility in Oklahoma  through  1999 and entered into leases for its new
Oklahoma and Jacksonville  operations centers.  These leases commence January 1,
2000 and June 1, 1999 and consist of  approximately  100,000 and 150,000  square
feet,   respectively.   The  leased  properties  in  Oklahoma,   Maryland,   and
Jacksonville support the Company's collections, customer service and back office
operations.  The Company  believes its facilities are suitable to its businesses
and that it will be able to lease or purchase additional facilities as needed.


Item 3.  Legal Proceedings

         The Company is a party to various legal proceedings  resulting from the
ordinary business activities  relating to its operations.  On February 25, 1998,
the Company  announced that the claims against it in the  shareholders  lawsuits
filed in October 1998 in the United States District Court, District of Minnesota
have been dismissed with prejudice.  The Complaints had alleged securities fraud
and other claims related to a decline in the Company's stock price. The lawsuits
were dismissed  through a Stipulation  and Order entered into by counsel for the
plaintiffs  and  defendants,  and ordered by the Federal  District  Court.  This
dismissal was agreed to and ordered prior to the case having been certified as a
class action and without payment to the named plaintiffs or their counsel.

         Certain  existing laws and regulations  permit class action lawsuits on
  behalf of customers in the event of violations, and such class lawsuits can be
  very expensive to defend, even without any violation. One of these actions, an
  Alabama action in the Circuit Court of Greene County  [(Preston Davis, Sr. et.
  al. v. Direct  Merchants  Credit Card Bank,  N.A.,  et. al.  (Civil Action No.
  CV98-012)],  seeks  damages in an  unascertained  amount and  purports to be a
  class action,  although no class has been  certified.  During the past several
  years, the press has widely reported certain  industry-related  concerns which
  may  impact  the  Company.  Some of these  involve  the  amount of  litigation
  instituted against financial services and insurance companies operating in the
  state of Alabama and the large  punitive  awards  obtained from juries in that
  state.  The  Alabama  case,  instituted  in April  1998,  generally  alleges a
  fraudulent sale of credit protection  insurance without consent.  Compensatory
  damages are sought.  The judicial  climate in Alabama is such that the outcome
  of this  case is  unpredictable.  The  Company's  subsidiary  believes  it has
  substantive  legal  defenses to this claim and is prepared to defend this case
  vigorously. Due to the uncertainties in litigation and other factors, there is
  no assurance that the Company's subsidiary will ultimately prevail. Should the
  Company's  subsidiary's case settle or otherwise be resolved,  it believes the
  amount, in the aggregate,  will not be material to the Company's  consolidated
  financial  condition.  However,  if  this  action,  or any  class  action,  is
  determined  adversely,  such decision can have a significant  adverse economic
  impact on the Company.


Item 4.  Submission of Matters to a Vote of Security Holders

         No matter was submitted to a vote of security holders during the fourth
quarter of the Company's fiscal year ended December 31, 1998.


PART II


Item 5.   Market for Registrant's Common Equity and Related Stockholder Matters

         The information  required by Item 201 of Regulation S-K is set forth in
the "Summary of Consolidated  Quarterly Financial Information and Stock Data" on
page 61 of the Company's  Annual Report to  Shareholders  as of and for the year
ended December 31, 1998 (the "1998 Annual Report") and is incorporated herein by
reference.

         During the period covered by this report,  the Company sold  securities
that were not registered under the Securities Act of 1933, as amended (the "1933
Act"),  in  reliance  on  Section  4(2) of the 1933 Act.  The  Company  received
aggregate proceeds of $300 million and paid underwriting discounts,  commissions
and related fees of $30 million.  The  additional  information  required by this
item is set forth in "Note 6 - Private Equity  Placement" on page 48 of the 1998
Annual Report and is incorporated herein by reference.


Item 6.   Selected Financial Data

         The  information  required  by this item is set forth under the caption
"Selected  Financial  Data"  on  page  18 of  the  1998  Annual  Report  and  is
incorporated herein by reference.


Item 7.   Management's Discussion and Analysis of Financial Condition and
          Results of Operations

         The  information  required by this item is set forth under the captions
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and  "Forward  Looking  Statements"  on  pages 19 to 35 of the 1998
Annual Report and is incorporated herein by reference.


Item 7a.  Quantitative And Qualitative Disclosures About Market Risk

         The  information  required by this item is set forth under the captions
"Management's  Discussion  and  Analysis-Market  Risk" on pages 29 and 30 of the
1998 Annual Report and is incorporated herein by reference.

<PAGE>


Item 8.  Financial Statements and Supplementary Data

                     METRIS COMPANIES INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                  (Dollars in thousands, except per share data)

<TABLE>


                                                                    December 31,
                                                                 1998         1997
                                                                 ----         ----

Assets:
<S>                                                            <C>        <C>
Cash and due from banks ....................................   $ 22,114   $ 21,006
Federal funds sold .........................................     15,060     27,089
Short-term investments .....................................        173        128
                                                               --------   --------
   Cash and cash equivalents ...............................     37,347     48,223
                                                               --------   --------
Retained interests in loans securitized ....................    753,469    471,831
   Less: Allowance for loan losses .........................    393,283    244,084
                                                               --------   --------
Net retained interests in loans securitized ................    360,186    227,747
                                                               --------   --------
Loans held for securitization ..............................      3,430      8,795
Property and equipment, net ................................     21,982     15,464
Accrued interest and fees receivable .......................      6,009      4,310
Prepaid expenses and deferred charges ......................     59,104     18,473
Deferred income taxes ......................................    153,021     80,787
Customer base intangible ...................................     81,892     36,752
Other receivables due from credit card securitizations, net     185,935     77,486
Other assets ...............................................     36,813     20,625
                                                               --------   --------
      Total assets .........................................   $945,719   $538,662
                                                               ========   ========

Liabilities:
Debt .......................................................   $310,896   $244,000
Accounts payable ...........................................     19,091     35,356
Current income taxes payable ...............................     31,783      9,701
Deferred income ............................................    124,892     49,204
Accrued expenses and other liabilities .....................     26,075     24,363
                                                               --------   --------
   Total liabilities .......................................   $512,737   $362,624
                                                               --------   --------
Stockholders' Equity:
Preferred stock, par value $.01 per share; 10,000,000 shares
   authorized, 539,866 shares issued and outstanding .......   $201,100
Common stock, par value $.01 per share; 100,000,000 shares
   authorized, 19,259,750 and 19,225,000 shares issued and
   outstanding, respectively ...............................        193   $    192
Paid-in capital ............................................    107,615    107,059
Retained earnings ..........................................    124,074     68,787
                                                               --------   --------
   Total stockholders' equity ..............................   $432,982   $176,038
                                                               --------   --------
   Total liabilities and stockholders' equity ..............   $945,719   $538,662
                                                               ========   ========
</TABLE>

See accompanying Notes to Consolidated Financial Statements

<PAGE>
<TABLE>


                     METRIS COMPANIES INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                  (Dollars in thousands, except per share data)

                                                                                      Year Ended December 31,
                                                                                   1998        1997        1996
                                                                                   ----        ----        ----
Interest Income:
<S>                                                                                <C>        <C>        <C>
Credit card loans and retained interests in loans securitized..................  $ 111,118   $ 66,695   $ 29,028
Federal funds sold ............................................................      1,065      1,636        867
Other .........................................................................      1,028        863        299
                                                                                  --------   --------   --------
   Total interest income ......................................................    113,211     69,194     30,194
Interest expense ..............................................................     30,513     11,951      4,106
                                                                                  --------   --------   --------
Net Interest Income ...........................................................     82,698     57,243     26,088
Provision for loan losses .....................................................     77,770     43,989     18,477
                                                                                  --------   --------   --------
Net interest income after provision for loan losses                                  4,928     13,254      7,611
                                                                                  --------   --------   --------
Other Operating Income:
Net securitization and credit card servicing income............................    138,221     79,533     49,921
Credit card fees, interchange and other credit card income.....................     68,136     43,731     26,028
Fee-based services revenues ...................................................    106,601     63,413     50,273
                                                                                  --------   --------   --------
                                                                                   312,958    186,677    126,222
                                                                                  --------   --------   --------
Other Operating Expense:
Credit card account and other product solicitation and
   marketing expenses .........................................................     40,949     30,503     29,297
Employee compensation .........................................................     62,627     35,200     23,068
Data processing services and communications ...................................     35,445     20,087     12,757
Third-party servicing expense .................................................     11,074     12,711      9,207
Warranty and debt waiver underwriting and claims servicing
   expense ....................................................................     12,279      6,053     10,024
Credit card fraud losses ......................................................      4,436      3,240      2,276
Other .........................................................................     57,828     30,254     14,658
                                                                                  --------   --------   --------
                                                                                   224,638    138,048    101,287
                                                                                  --------   --------   --------
Income Before Income Taxes ....................................................     93,248     61,883     32,546
Income taxes ..................................................................     35,900     23,825     12,530
                                                                                  --------   --------   --------
Net Income ....................................................................   $ 57,348   $ 38,058  $  20,016
Preferred stock dividends .....................................................      1,100         --         --
                                                                                  --------   --------   --------
Net Income Available to Common Stockholders ...................................   $ 56,248   $ 38,058  $  20,016
                                                                                  ========   ========   ========

Earnings Per Share:
Basic .........................................................................   $   2.92   $   1.98  $    1.21
Diluted .......................................................................   $   2.82   $   1.88  $    1.17

Shares used to compute earnings per share (000's)
Basic .........................................................................     19,232     19,225     16,572
Diluted .......................................................................     19,968     20,238     17,129
</TABLE>


                 See accompanying Notes to Consolidated Financial Statements.



<PAGE>

<TABLE>

                     METRIS COMPANIES INC. AND SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
                             (Dollars in thousands)


                                                                                                   Total
                                                Preferred   Common     Paid-In      Retained   Stockholders'
                                                  Stock     Stock      Capital      Earnings      Equity
<S>                                        <C>          <C>           <C>          <C>          <C>
BALANCE, DECEMBER 31, 1995 ...............  $            $             $  60,028    $  11,290   $   71,318
   Net income ............................                                             20,016       20,016
   Company reorganization ................                      160         (160)
   Issuance of common stock ..............                       32       47,352                    47,384
                                             ---------    ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1996 ...............  $            $      192    $ 107,220    $  31,306    $ 138,718
   Net income ............................                                             38,058       38,058
   Common stock dividends and other - cash                                  (161)        (577)        (738)
                                             ---------    ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1997 ...............  $            $      192    $ 107,059    $  68,787    $ 176,038
   Net income ............................                                             57,348       57,348
   Issuance of preferred stock ...........     200,000                                             200,000
   Common stock dividends and
         other - cash ....................                                               (961)        (961)
   Preferred stock dividends -
         in kind .........................       1,100                                 (1,100)
   Exercised stock options ...............                        1          556                       557
                                             ---------    ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1998 ...............  $  201,100   $     193     $ 107,615    $ 124,074    $ 432,982
                                            ==========   =========     =========    =========    =========
</TABLE>


                See accompanying Notes to Consolidated Financial Statements.



<PAGE>
<TABLE>


                     METRIS COMPANIES INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                             (Dollars in thousands)

                                                                             Year Ended December 31,
                                                                       1998         1997            1996
                                                                       ----         ----            ----
Operating Activities:
<S>                                                               <C>            <C>              <C>
Net income ..................................................   $    57,348    $    38,058    $    20,016
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Depreciation and amortization ............................        48,678         15,942          7,329
   Change in allowance for loan losses ......................       149,199        148,415         73,450
 Changes in operating assets and liabilities:
      Accrued interest and fees receivable ..................        (1,699)        (1,368)          (719)
      Prepaid expenses and deferred charges .................       (61,163)       (23,150)        (6,045)
      Deferred income taxes .................................       (72,234)       (49,259)             0
      Accounts payable and accrued expenses .................       (14,553)        28,246          8,110
      Other receivables due from credit card securitizations,      (112,170)       (31,911)         3,436
        net
      Current income taxes payable ..........................        22,082          8,241         (3,718)
      Deferred income .......................................        75,688         26,021         13,096
      Other .................................................       (26,264)       (16,022)       (31,302)
                                                                -----------    -----------    -----------
Net cash provided by operating activities ...................        64,912        143,213         83,653
                                                                -----------    -----------    -----------
Investing Activities:
Proceeds from sales of loans ................................     1,491,832      1,665,700        952,055
Net loans originated or collected ...........................      (901,740)    (1,231,223)    (1,072,321)
Credit card portfolio acquisitions ..........................      (921,558)      (738,104)
Additions to property and equipment .........................       (10,814)       (11,705)        (4,113)
                                                                -----------    -----------    -----------
Net cash used in investing activities .......................      (342,280)      (315,332)      (124,379)
                                                                -----------    -----------    -----------
Financing Activities:
Net increase (decrease)  in debt ............................        66,896        188,837         (9,319)
Net proceeds from issuance of common stock ..................           557                        47,384
Cash dividends paid .........................................          (961)          (577)
Net proceeds from issuance of preferred stock ...............       200,000
                                                                -----------    -----------    -----------
Net cash provided by financing activities ...................       266,492        188,260         38,065
                                                                -----------    -----------    -----------
Net (decrease) increase in cash and cash equivalents ........       (10,876)        16,141         (2,661)
Cash and cash equivalents at beginning of year ..............        48,223         32,082         34,743
                                                                -----------    -----------    -----------
Cash and cash equivalents at end of year ....................   $    37,347    $    48,223    $    32,082
                                                                ===========    ===========    ===========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>



                     METRIS COMPANIES INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                     (Dollars in thousands, except as noted)

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

         The consolidated  financial  statements  include the accounts of Metris
Companies  Inc.  ("MCI")  and its  subsidiaries  (collectively,  the  "Company")
including Direct Merchants Credit Card Bank, N.A. ("Direct Merchants Bank"). The
Company is an information-based  direct marketer of consumer credit products and
fee-based services primarily to moderate-income consumers.

         Prior to September  1996,  Metris  Direct,  Inc.  (previously  known as
Fingerhut Financial Services Corporation),  a direct subsidiary of MCI, operated
as a division of Fingerhut Companies,  Inc. ("FCI").  During September 1996, FCI
reorganized  the  business  through  the  formation  of MCI.  The  stock of some
subsidiaries,  in  addition  to the  assets,  liabilities  and equity of certain
portions of the extended  service plan business,  was contributed to the Company
from FCI and its subsidiaries. In October 1996, the Company completed an initial
public  offering of its common  stock (see Note 7). On September  25, 1998,  FCI
distributed the remaining  shares of the Company to shareholders of FCI in a tax
free distribution (the "Spin Off").

         The  consolidated  financial  statements  also include an allocation of
expenses for certain data processing and information systems, audit, accounting,
treasury,  legal,  human resources,  customer  service and other  administrative
support historically  provided by FCI and its subsidiaries to the Company.  Such
expenses  were based on the actual use of such  services  or were based on other
allocation  methods that, in the opinion of management,  are reasonable.  During
1996, FCI and the Company entered into an administrative services agreement that
covers such  expense  allocations  and the  provision of future  services  using
similar  rates and  allocation  methods for various  terms,  the latest of which
expired at the end of 1998. The consolidated  financial  statements also reflect
the  retroactive  effects of  agreements  entered  into during  1996,  including
co-brand credit card,  database  access,  data sharing and extended service plan
agreements  with Fingerhut  Corporation,  and a tax sharing  agreement with FCI.
These  agreements  have original  terms  ranging up to seven years,  expiring no
later than October 2003.

         All  significant  intercompany  balances  and  transactions  have  been
eliminated in  consolidation.  Certain prior year amounts have been reclassified
to conform with the current year's presentation.

Pervasiveness of Estimates

         The consolidated  financial statements have been prepared in accordance
with generally accepted accounting principles,  which require management to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the consolidated financial statements as well as the reported amount of revenues
and expenses  during the  reporting  periods.  Actual  results could differ from
these estimates.


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

         The following is a summary of the significant  accounting and reporting
policies used in preparing the consolidated financial statements.


Federal Funds Sold

         Federal funds sold are short-term loans made to banks through the
Federal Reserve System. It is the Company's policy to make such loans only to
banks that are considered to be in compliance with their regulatory capital
requirements.

Loans Held for Securitization

         Loans held for securitization are credit card loans the Company intends
to  securitize,  generally no later than three months from  origination  and are
recorded at the lower of aggregate cost or market value.


Securitization, Retained Interests in Loans Securitized and Securitization
Income

         The Company  securitizes and sells a significant  portion of its credit
card loans to both public and private  investors through the Metris Master Trust
(the "Trust") and third party bank sponsored,  multi-seller receivables conduits
(the "Conduits"). The Company retains participating interests in the credit card
loans  under  "Retained  interests  in loans  securitized"  on the  consolidated
balance  sheets.  The  Company's  retained  interests in loans  securitized  are
subordinate  to the interests of investors in the Trust and Conduit  portfolios.
Although the Company  continues to service the securitized  credit card accounts
and  maintains the customer  relationships,  these  transactions  are treated as
sales  for  financial  reporting  purposes  and  the  associated  loans  are not
reflected on the consolidated balance sheets.

         Beginning  in 1997,  the sales of these  loans  have been  recorded  in
accordance with Statement of Financial  Accounting  Standards  ("SFAS") No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities."  The adoption of SFAS 125 did not have a material effect on the
Company's  consolidated  financial  statements.  Upon sale, the sold credit card
loans are removed from the balance sheet and the related financial and servicing
assets controlled and liabilities incurred are initially measured at fair value,
if practicable.  SFAS 125 also requires that servicing assets and other retained
interests  in the  transferred  assets be measured by  allocating  the  previous
carrying amount between the assets sold, if any, and retained interests, if any,
based on their relative fair values at the date of the transfer.

         Prior to January 1, 1997,  the sales of these  loans were  recorded  in
accordance  with  SFAS No.  77,  "Reporting  by  Transferors  for  Transfers  of
Receivables  with  Recourse." Upon sale, the loans were removed from the balance
sheet, and a gain on sale was recognized for the difference between the carrying
value of the loans and the adjusted sales proceeds.  The adjusted sales proceeds
are based on a present  value  estimate of future cash flows to be received over
the life of the loans, net of certain funding and servicing costs. The resulting
gain was further  reduced for estimated loan losses over the life of the related
loans under the limited recourse provisions.

         The  securitization and sale of credit card loans changes the Company's
interest in such loans from lender to servicer,  with a corresponding  change in
how revenue is reported in the statements of income.  For  securitized  and sold
credit card loans,  amounts that otherwise  would have been recorded as interest
income,  interest expense,  fee income and provision for loan losses are instead
reported  in other  operating  income as "Net  securitization  and  credit  card
servicing  income."  The  Company  has  various  receivables  from the  Trust or
Conduits  and  other  assets  as a result of  securitizations,  which  primarily
consists of amounts  deposited in investor reserve accounts held by the Trust or
Conduits for the benefit of the Trust's and Conduit's  security  holders.  Other
components  include  amounts  due from  interest  rate caps,  swaps and  floors;
accrued  interest and fees on the  securitized  receivables;  and various  other
receivables.  These amounts are reported as "other  receivables  due from credit
card securitizations, net" on the consolidated balance sheets. The provision for
loan losses  reflected on the  statements of income in "Net  securitization  and
credit card servicing income" was $456 million,  $275 million,  and $118 million
for the years ended December 31, 1998, 1997, and 1996, respectively.

         Provisions  for loan losses are made in amounts  necessary  to maintain
the allowance at a level  estimated to be sufficient to absorb  probable  future
losses of principal  and earned  interest,  net of  recoveries,  inherent in the
existing loan portfolio,  effectively  reducing the Company's retained interests
in loans securitized to fair value.

         The Company securitized  approximately $1.5 billion and $1.7 billion of
credit card loans in 1998 and 1997,  respectively.  At December  31,  1998,  the
Company had  approximately  $4.6 billion of investors'  interests in securitized
loans, with expected maturities from 1999 to 2001.


Allowance for Loan Losses

         Provisions  for loan losses are made in amounts  necessary  to maintain
the allowance at a level  estimated to be sufficient to absorb  probable  future
losses of principal  and earned  interest,  net of  recoveries,  inherent in the
existing managed loan portfolio. In evaluating the adequacy of the allowance for
loan  losses,  management  considers  several  factors,  including:   historical
charge-off and recovery activity by age (vintage) of each loan portfolio (noting
any particular  trends over recent periods);  recent  delinquency and collection
trends by vintage;  current  economic  conditions and the impact such conditions
might have on  borrowers'  ability  to repay;  the risk  characteristics  of the
portfolios; and other factors. Significant changes in these factors could affect
the  adequacy of the  allowance  for loan  losses in the near term.  Credit card
accounts are generally charged off at the end of the month during which the loan
becomes  contractually  180 days  past  due,  with  the  exception  of  bankrupt
accounts,  which  are  charged  off  immediately  upon  formal  notification  of
bankruptcy,   and  accounts  of  deceased   cardholders   without  a  surviving,
contractually  liable  individual,  or an estate large enough to pay the debt in
full, which are also charged off immediately upon notification.


Property and Equipment

         Property and equipment,  and computer  hardware and software are stated
at cost and depreciated on a straight-line  basis over their estimated  economic
useful  lives (three to ten years for  furniture  and  equipment,  three to five
years for computer hardware, up to five years for software; and over the shorter
of  the  estimated   useful  life  or  the  term  of  the  lease  for  leasehold
improvements).  The Company capitalizes software developed for internal use that
represents  major  enhancements  or  replacements  of operating  and  management
information  systems.  Amortization of such capitalized software begins when the
systems  are  fully  developed  and  ready  for   implementation.   Repairs  and
maintenance are charged to expense as incurred.


Customer Base Intangible

         The customer base intangible  represents the excess of amounts paid for
portfolio  acquisitions  over the  related  credit  card  loan  balances  net of
reserves and discounts.  The intangible  assets are amortized over the estimated
periods of  benefit,  generally  5 to 7 years,  in  proportion  to the  expected
benefits to be  recognized.  The amount  amortized for 1998,  1997 and 1996 were
$10.1 million, $2.5 million, and $0.3 million, respectively.


Interest Income on Credit Card Loans

         Interest income on credit card loans is accrued and earned based on the
principal  amount of the loans  outstanding  using the  effective-yield  method.
Accrued  interest  which has been billed to the customer but not yet received is
classified  on the  balance  sheet with the related  credit card loans.  Accrued
interest  which  has not yet  been  billed  to the  customer  is  estimated  and
classified on the balance sheet separate from the loan balance.  Interest income
is generally  recognized  until a loan is charged off. At that time, the accrued
interest  portion of the charged off balance is  deducted  from  current  period
interest income.


Fee-Based Services

         Debt Waiver Products

         Direct Merchants Bank offers various debt waiver products to its credit
card  customers for which it retains the claims risk.  Revenue for such products
is  recognized  ratably  over the  coverage  period,  generally  one month,  and
reserves  are  provided  for pending  claims  based on Direct  Merchants  Bank's
historical experience with settlement of such claims. Revenues recorded for debt
waiver  products are  included in the  consolidated  statements  of income under
"Fee-based  services  revenues" and were $73.8 million,  $47.6 million and $25.5
million for the years ended  December  31,  1998,  1997 and 1996,  respectively.
Unearned   revenues  and  reserves  for  pending  claims  are  recorded  in  the
consolidated  balance  sheets in "Deferred  revenues" and "Accrued  expenses and
other  liabilities" and amounted to $4.8 million and $4.0 million as of December
31, 1998 and 1997, respectively.

         Membership Programs

         During the quarter ended  September 30, 1998,  the Company  changed its
method  of  recognizing  revenue  for  certain  fee-based  services  for which a
cancellation  period  with a full  refund  exists.  This  change  was made to be
consistent with recent revenue  recognition policy changes made by others in the
Company's  industry.  Previously,  the Company had  recognized  a portion of the
revenue,  net of estimated  cancellations,  associated with such services during
the refund period.  The Company now defers the  recognition of revenue until the
expiration of the  cancellation  period,  at which time revenue  relating to the
full refund period is recognized.  The remaining  revenue is recognized over the
remaining  term of the  membership.  The Company  continues to defer  qualifying
direct-response  advertising costs and amortizes these expenses in proportion to
revenue  recognized.  This change resulted in a cumulative one-time reduction in
revenues of approximately $3.0 million and a corresponding reduction in expenses
of  approximately  $3.1  million,  or a $68,000  increase  in net  income.  This
cumulative  impact is reflected in the consolidated  statement of income for the
year ended December 31, 1998.

         Membership fees are generally  billed through  financial  institutions,
including Direct Merchants Bank, and other cardholder based institutions and are
recorded as  deferred  membership  income  upon  acceptance  of  membership  and
pro-rated  over  the  membership   period   beginning   after  the   contractual
cancellation period is complete.

         In  accordance  with the  provisions  of  Statement  of Position  93-7,
"Reporting on Advertising  Costs," qualifying  membership  acquisition costs are
deferred and charged to expense as membership fees are recognized.  These costs,
which relate directly to membership  solicitations  (direct response advertising
costs),  principally include:  postage,  printing,  mailings,  and telemarketing
costs.  Such  costs are  amortized  on a  straight-line  basis as  revenues  are
realized over the  membership  period.  Amortization  of membership  acquisition
costs  amounted to $8.9 million,  $2.3  million,  and $0.1 million for the years
ended December 31, 1998, 1997, and 1996,  respectively.  If deferred  membership
acquisition  costs were to exceed the membership fee, an appropriate  adjustment
would be made for impairment.  Deferred membership acquisition costs amounted to
$22.4 million and $11.1 million as of December 31, 1998 and 1997, respectively.

         Extended Service Plans

         The Company coordinates the marketing  activities for Fingerhut's sales
of extended service plans. The Company began performing  administrative services
and  retained the claims risk for all  extended  service  plans sold on or after
January 1, 1997. As a result, extended service plan revenues and the incremental
direct  acquisition  costs are deferred and recognized on a straight-line  basis
over the life of the related extended service plan contracts beginning after the
expiration of any manufacturers'  warranty  coverage.  The provision for service
contract returns charged against revenues for the years ended December 31, 1998,
1997  and  1996  amounted  to $4.8  million,  $4.6  million  and  $4.5  million,
respectively. Additionally, the Company reimburses Fingerhut for the cost of its
marketing  media and other  services  utilized in the sales of extended  service
plans,  based on contracts sold and on media  utilization  costs as agreed to by
the Company and Fingerhut.

         Prior to January 1, 1997,  the Company  contracted  with a  third-party
underwriter and claims  administrator to service and absorb the risk of loss for
most claims.  These claims servicing contract costs were expensed as the service
contracts  were sold, net of the related cost of  anticipated  service  contract
returns.  In  addition,  the  revenues  related  to these  contract  sales  were
recognized immediately.


Credit Card Fees and Origination Costs

         Credit card fees include annual  membership,  late payment,  overlimit,
returned  check,  and cash  advance  transaction  fees.  These fees are assessed
according to the terms of the related cardholder agreements.

         The Company defers direct credit card origination costs associated with
successful  credit  card  solicitations  that it  incurs  in  transactions  with
independent third parties,  and certain other costs that it incurs in connection
with loan  underwriting  and the  preparation  and processing of loan documents.
These  deferred  credit card  origination  costs are netted  against the related
credit card annual fee, if any, and amortized on a straight-line  basis over the
cardholder's privilege period,  generally 12 months. Net deferred fees were $9.6
million and $9.2 million as of December 31, 1998 and 1997, respectively.


Solicitation Expenses

         Credit card account costs,  including  printing,  credit bureaus,  list
processing costs,  telemarketing and postage, are generally expensed as incurred
over the two to three month period  during  which the related  responses to such
solicitation are received.


Credit Card Fraud Losses

         The Company  experiences credit card fraud losses from the unauthorized
use of credit cards. These fraudulent transactions are expensed when identified,
through the  establishment of a reserve for the full amount of the transactions.
These  amounts are charged off after 90 days,  after all attempts to recover the
amounts from such  transactions,  including  chargebacks to merchants and claims
against cardholders, are exhausted.


Interest Rate Risk Management Contracts

         The nature and composition of the Company's  assets and liabilities and
securitized  loans expose the Company to interest rate risk.  The Company enters
into a variety of interest rate risk management  contracts such as interest rate
swap,  floor,  and cap agreements with highly rated  counterparties  in order to
hedge its interest rate exposure.  The monthly interest rate  differential to be
paid  or  received  on  these   contracts   is  accrued  and  included  in  "Net
securitization and credit card servicing income" on the consolidated  statements
of income.  Premiums paid for such contracts and the related interest payable or
receivable under such contracts are classified under "Other receivables due from
credit card securitization,  net," on the consolidated balance sheets.  Premiums
paid for  interest  rate  contracts  are  recorded  at cost and  amortized  on a
straight-line  basis over the life of the  contract.  During  1998,  the Company
terminated  swaps and used the proceeds to purchase  new  interest  rate floors.
After  purchasing  these  floors,  the  Company  terminated  one of  the  floors
resulting in $43.4  million of proceeds.  The  resulting  $34.1  million gain is
being  amortized  into  income  over the  shorter  of the  contract  life or the
remaining life of the securities it was hedging (see Note 16).


Debt Issuance Costs

         Debt  issuance  costs  are  the  costs  related  to  issuing  new  debt
securities and establishing new securitizations under the Trust or Conduits. The
costs are  capitalized as incurred and amortized to expense over the term of the
new debt security.


Income Taxes

         The  Company   determines   deferred   taxes  based  on  the  temporary
differences  between  the  financial  statement  and the tax bases of assets and
liabilities  that will  result in future  taxable  or  deductible  amounts.  The
deferred  taxes are based on the enacted rate that is expected to apply when the
temporary  differences  reverse.  For periods prior to the Spin Off, the Company
was included in the consolidated federal and certain state income tax returns of
FCI. Based on a tax sharing agreement between the Company and FCI, the provision
and deferred  income taxes are computed  based only on the  Company's  financial
results as if the Company filed its own federal and state tax returns.

Statements of Cash Flows

         The Company  prepares its  consolidated  statements of cash flows using
the indirect method,  which requires a reconciliation  of net income to net cash
from operating activities.  In addition,  the Company nets certain cash receipts
and cash payments from credit card loans made to customers,  including principal
collections on those loans. For purposes of the consolidated  statements of cash
flows, cash and cash equivalents include cash and due from banks,  federal funds
sold, short-term  investments,  (mainly money market funds) and all other highly
liquid investments with original maturities of three months or less.

         Cash paid for interest  during the years ended December 31, 1998,  1997
and 1996 was $28.4 million,  $9.4 million and $4.1 million,  respectively.  Cash
paid for income taxes for the same periods was $86.1 million,  $64.8 million and
$41.6 million, respectively.


Earnings Per Share

         Basic earnings per share ("EPS")  excludes  dilution and is computed by
dividing net income  available to common  stockholders  by the weighted  average
number of common  shares  outstanding  for the period.  Diluted EPS reflects the
potential  dilution that could occur if  securities or other  contracts to issue
common stock were exercised or converted into common stock.  The following table
presents the  computation of basic and diluted  weighted  average shares used in
the per share calculations:


                                                          Year Ended
                                                          December 31,

                                                 1998       1997      1996
                                                 ----       ----      ----
(In thousands, except EPS)
Net income ..................................   $57,348   $38,058   $20,016
Preferred dividends .........................     1,100
                                                -------   -------   -------
Net income available to common stockholders .   $56,248   $38,058   $20,016
                                                =======   =======   =======
Weighted average common shares outstanding ..    19,232    19,225    16,572
Adjustments for dilutive securities:
Assumed exercise of outstanding stock options       736     1,013       557
                                                -------   -------   -------
Diluted common shares .......................    19,968    20,238    17,129

Basic EPS ...................................   $  2.92   $  1.98   $  1.21
Diluted EPS .................................      2.82      1.88      1.17


Comprehensive Income

         During 1998,  the Company  adopted SFAS 130,  "Reporting  Comprehensive
Income."  This  statement  does not  apply to the  Company's  current  financial
results and therefore, net income equals comprehensive income.


NOTE 3 - ALLOWANCE FOR LOAN LOSSES

         The activity in the allowance for loan losses is as follows:

                                                  Year Ended December 31,
                                               1998      1997       1996
                                               ----      ----       ----

Balance at beginning of year ............   $244,084   $ 95,669   $ 22,219
Allowance related to assets acquired, net     20,152     20,246
Provision for loan losses ...............     77,770     43,989     18,477
Provision for loan losses (1) ...........    456,354    275,310    117,827
Loans charged off .......................    420,875    195,535     64,083
Recoveries ..............................     15,798      4,405      1,229
                                            --------   --------   --------
Net loan charge-offs ....................    405,077    191,130     62,854
                                            --------   --------   --------
Balance at end of year ..................   $393,283   $244,084   $ 95,669
                                            ========   ========   ========

(1) Amounts are included in "Net securitizations and credit servicing income."


NOTE 4 - PROPERTY AND EQUIPMENT

         The carrying value of property and equipment is as follows:

                                                     December 31,
                                                    1998      1997
                                                    ----      ----

Furniture and equipment .......................   $10,974   $ 6,346
Computer software and equipment ...............     9,077     3,733
Construction in progress ......................     2,013     4,937
Leasehold improvements ........................     6,204     2,439
                                                  -------   -------
Total .........................................   $28,268   $17,455
Less: Accumulated depreciation and amortization     6,286     1,991
                                                  -------   -------
Balance at end of year ........................   $21,982   $15,464
                                                  =======   =======

         Depreciation and amortization  expense for the years ended December 31,
1998,  1997  and  1996  was  $4.4  million,  $1.4  million,  and  $0.4  million,
respectively.


NOTE 5 - PORTFOLIO ACQUISITIONS

         In December  1998,  the  Company  acquired a $800  million  credit card
portfolio from PNC Bank Corp. representing loans from customers outside of PNC's
normal banking  relationship.  A portion of these credit card  receivables  were
securitized  and sold to  investors  through a conduit.  The Company  retains an
interest  in the  receivables  which is financed  by  borrowings  under a credit
facility and proceeds  from the Thomas H. Lee Company  investments  discussed in
Note 6.

         In September  1997,  the Company  acquired a $317  million  credit card
portfolio from Key Bank USA, National Association. These credit card receivables
were securitized and sold to investors through a conduit. The Company retains an
interest  in the  receivables  which is financed  by  borrowings  under a credit
facility.

         In October  1997,  the  Company  acquired a $405  million  credit  card
portfolio from  Mercantile  Bank National  Association.  This portfolio was also
securitized  and sold through a conduit.  The Company retains an interest in the
receivables which is financed by borrowings under a credit facility.


NOTE 6 - PRIVATE EQUITY PLACEMENT

         On  November  13,  1998,  the  Company  entered  into  agreements  with
affiliates of the Thomas H. Lee Company,  a private equity firm,  (together with
its affiliates,  the "Lee Company") to make a total private equity investment of
$300 million in the Company.  The Lee Company has agreed to purchase 0.8 million
shares  of  Series C  Perpetual  Convertible  Preferred  Stock  (the  "Series  C
Preferred")  which will be convertible  into common shares at a conversion price
of $37.25 per common share subject to adjustment in certain  circumstances.  The
Series C Preferred has a 9% dividend  payable in  additional  shares of Series C
Preferred and will also receive any dividends paid on the Company's common stock
on  an  as  converted  basis.  The  cumulative   payment-in-kind  dividends  are
effectively  guaranteed  for a seven year  period.  Assuming  conversion  of the
Series C  Preferred  into common  stock,  the Lee Company  would  initially  own
approximately  30% of the Company on a diluted  basis.  The  Company's  Board of
Directors  will be  expanded to a total of 11 members and the Series C Preferred
will entitle the holders to elect four members subject to approval of the Office
of the  Comptroller of the Currency  ("OCC").  The Company  determined  that the
conversion  to the Series C  Preferred  will  result in a "change in control" in
certain  of the  Company's  agreements  with  FCI and the New  Credit  Facility.
Therefore,  the Company was  required to either  increase  the change in control
ownership  percentage from 30 to 35 or otherwise exempt the Lee Company from the
change in control provision.

         In  order  to  provide  the  Company  funding  for  the  PNC  portfolio
acquisition  (see Note 5) as well as for  general  corporate  purposes  prior to
shareholders'  approval  and the receipt of notice that there was no  regulatory
objection to the transaction, the Lee Company agreed to purchase $200 million in
Series B Perpetual  Preferred  Stock (the "Series B Preferred") and $100 million
in 12% Senior Notes due 2006 (the "Lee Senior  Notes").  The Company also issued
the Lee  Company  3.75  million  ten-year  warrants  to  purchase  shares of the
Company's  common stock for $30 subject to adjustment in certain  circumstances.
The Series B Preferred  has a 12.5%  dividend  payable in  additional  shares of
Series B Preferred for ten years, then converting to a dividend payable in cash.

         On March 12, 1999,  shareholders' approved the conversion of the Series
B Preferred and Lee Senior Notes into Series C Preferred.  If notice is received
that  there  is no  regulatory  objection  to the  conversion  to the  Series  C
Preferred,  the Series B Preferred and the Lee Senior Notes will be retired, and
the  warrants  will  be  canceled  causing  a  one-time,   non-cash   accounting
adjustment.  The  excess of the fair value of the  Series C  Preferred  over the
carrying value of the Series B Preferred and the Lee Senior Notes at the time of
the  conversion  must be  allocated  to the Lee  Senior  Notes and the  Series B
Preferred  based  upon  their  initial  fair  values.  To arrive  at net  income
available to common  stockholders in the calculation of earnings per share,  the
amount allocated to the Lee Senior Notes would be recognized as an extraordinary
loss from the  early  extinguishment  of debt and the  amount  allocated  to the
Series B Preferred would be recognized as a reduction of net income available to
common stockholders. The extraordinary loss attributable to the Lee Senior Notes
will not be recorded net of taxes.  These adjustments will not have an impact on
total  stockholders'  equity. At the time of the printing of this annual report,
the fair value of the Series C Preferred was not determined.


NOTE 7 - INITIAL PUBLIC OFFERING

         In October,  1996, the Company  completed an initial public offering of
3,258,333  shares  of its  common  stock  at $16 a  share.  At  that  time,  the
transaction  reduced FCI's  ownership  interest in the Company to  approximately
83%. The Company realized net cash proceeds of approximately  $47.2 million from
the sale of such shares after underwriting  discounts,  commissions and expenses
of the offering.


NOTE 8 - STOCK OPTIONS

         In  connection  with the initial  public  offering of the Company,  the
Company adopted the Metris Companies Inc.  Long-Term  Incentive and Stock Option
Plan (the "Stock Option Plan"),  which permits a variety of  stock-based  grants
and  awards  and  gives the  Company  flexibility  in  tailoring  its  long-term
compensation  programs.  In 1998,  the  Company's  Board of Directors  adopted a
proposal to increase the number of shares from 1,860,000  shares of common stock
to  4,000,000  shares  of  common  stock,   subject  to  adjustment  in  certain
circumstances,  to be available for awards of stock options or other stock-based
awards.  This  increase was approved by the Company's  Stockholders  at the 1998
annual meeting. As of December 31, 1998 and 1997,  1,495,675 and 303,925 shares,
respectively, were available for grant.

         The Compensation  Committee has the authority to determine the exercise
prices,  vesting  dates or  conditions,  expiration  dates  and  other  material
conditions upon which options or awards may be exercised, except that the option
price for Incentive Stock Options ("ISOs") may not be less than 100% of the fair
market value of the common stock on the date of grant (and not less than 110% of
the fair market value in the case of an ISO granted to any employee  owning more
than 10% of the common  stock) and the terms of  nonqualified  stock options may
not  exceed 15 years from the date of grant (not more than 10 years for ISOs and
five years for ISOs granted to any  employee  owning more than 10% of the common
stock). Full or part-time employees,  consultants or independent  contractors to
the Company are eligible to receive  nonqualified  options and awards. Only full
or part-time employees are eligible to receive ISOs.

         Effective March 1994, FCI granted the Company's Chief Executive Officer
("CEO") a tandem  option (the "Tandem  Option") for either (a) 55,000  shares of
FCI's  common  stock at an exercise  price of $15 per share or (b) a 3.3% equity
interest in the portion of the Company that exceeds two times the estimated fair
value of the  Company in March  1994.  In  connection  with the  initial  public
offering, the 3.3% equity interest was converted into options for 656,075 shares
of the Company's  common stock with an exercise price of $2.76 per share,  which
vests over five years from the effective date. This option was granted  pursuant
to the  Company's  Stock Option Plan.  Compensation  expense of $0.7 million and
$7.8 million  related to these options was recorded for the years ended December
31, 1997 and 1996, respectively.

         During  1998 and  1997,  the  Company  granted  1,055,500  and  318,500
options,  respectively, to officers and employees of the Company. At the time of
the initial public  offering,  the Company granted officers and employees of the
Company,  Fingerhut,  and others  options to  purchase an  aggregate  of 742,625
shares of common stock.  Of these,  646,500  options were granted at an exercise
price of $16 and the balance were granted at a  below-market  exercise price per
share,  for which  expense  of $1.2  million  was  recorded  for the year  ended
December 31, 1996. All options granted to current  officers and employees of the
Company and Fingerhut were at the initial offering price.

         The  Company  also  adopted  the  Metris  Companies  Inc.  Non-Employee
Director  Stock  Option  Plan  (the  "Director  Plan").  Originally,  such  plan
permitted up to 20,000 shares of common stock for awards of options,  subject to
certain  adjustments in certain  circumstances.  In 1997, the Board of Directors
amended the plan to provide up to 100,000  shares of common  stock for awards of
options, subject to adjustments in certain circumstances. This Director Plan was
approved by the Company's  stockholders at the 1998 annual meeting.  During 1998
and 1997, the Company  granted 25,000 and 20,000 options,  respectively,  and at
the time of the initial public offering the Company  granted 10,000 options.  At
December  31,  1998 and 1997,  45,000  and  70,000  shares,  respectively,  were
available for grant.

         The Company has adopted the disclosure-only  provisions of SFAS No. 123
"Accounting for Stock-Based Compensation." Accordingly, the Company continues to
account  for  stock-based   compensation  under  the  provisions  of  Accounting
Principles  Board Opinion No. 25,  "Accounting  for Stock Issued to  Employees."
Under the guidelines of Opinion 25,  compensation cost for stock-based  employee
compensation  plans is recognized  based on the difference,  if any, between the
quoted market price of the stock on the date of grant and the amount an employee
must pay to  acquire  the  stock.  Had  compensation  cost for these  plans been
determined based on the fair value methodology prescribed by


SFAS 123,  the  Company's  net  earnings  and earnings per share would have been
reduced to the pro forma amounts indicated below:

                                                  Year Ended December 31,
                                             1998          1997        1996
                                             ----          ----        ----

Net income as reported ...............   $   57,348   $   38,058   $   20,016
Net income pro forma .................   $   47,264   $   36,819   $   17,395
Diluted earnings per share as reported   $     2.82   $     1.88   $     1.17
Diluted earnings per share pro forma .   $     2.37   $     1.82   $     1.02

        The above pro forma amounts may not be  representative of the effects on
reported net earnings for future  years.  The fair value of each option grant is
estimated on the date of grant using the Black-Scholes option-pricing model. The
following  weighted-average  assumptions  were used for grants in 1998, 1997 and
1996,  respectively:   dividend  yield  of  0.10%,  0.11%  and  0.17%;  expected
volatility of 71.3%,  68.2% and 25.1%;  risk-free  interest rate of 4.72%, 6.34%
and 6.48%; and expected lives of 7 years, 7 years, and 6.5 years, respectively.


         Information  regarding the Company's  stock option plans for 1998, 1997
and 1996 is as follows:
<TABLE>

                                                    Year Ended December 31,
                                       1998                 1997                1996
                                       ----                 ----                ----
                                          Weighted-            Weighted-            Weighted-
                                           Average              Average              Average
                                          Exercise             Exercise              Exercise
                                 Shares     Price     Shares    Price       Shares    Price
<S>                            <C>          <C>     <C>          <C>     <C>           <C>
Options outstanding,
   beginning of year .......   1,682,200   $15.03   1,408,700   $ 8.93     656,075   $ 2.76
Options exercised ..........      34,750    16.00
Options granted ............   1,080,500    43.55     338,500    40.58     752,625    14.31
Options canceled/forfeited .     107,250    41.75      65,000    16.00
                               ---------    -----   ---------    -----   ---------     ----
Options outstanding, end of
   year ....................   2,620,700    25.68   1,682,200    15.03   1,408,700     8.93
Weighted-average fair value
   of options granted during
   the year ................                32.32                28.29                11.54
</TABLE>


         The  following  table  summarizes   information   about  stock  options
outstanding at December 31, 1998:
<TABLE>

                                                Options Outstanding                        Options Exercisable
                         Number       Weighted-Average
                     Outstanding at       Remaining       Weighted-Average    Number Exercisable    Weighted Average
  Exercise Price        12/31/98       Contractual Life     Exercise Price        at 12/31/98        Exercise Price
<S>                   <C>                    <C>                <C>                 <C>                 <C>
$        2.76            752,200              5.6            $    2.76               730,864          $   2.76
$16.00-$36.50          1,046,000              8.8                22.58               423,000             16.19
$36.51-$55.50            352,500              8.8                41.12                15,000             44.50
$55.51-$69.38            470,000              9.4                57.67                30,000             56.33
</TABLE>


NOTE 9 - EMPLOYEE BENEFIT PLANS

         In January 1997, the Company adopted a defined  contribution  plan that
is intended to qualify  under section  401(k) of the Internal  Revenue Code (the
401(k)  Plan").  The 401(k)  Plan  provides  retirement  benefits  for  eligible
employees.  During 1997 and 1998, the Company's  employees  participated  in the
401(k) Plan,  which provides  savings and investment  opportunities.  The 401(k)
Plan  stipulates  that eligible  employees may elect to contribute to the 401(k)
Plan.  The  Company  matches  a  portion  of  employee  contributions  and makes
discretionary contributions based upon the Company's financial performance.  For
the years ended December 31, 1998 and 1997, the Company contributed $0.9 million
to the 401(k) for both periods.

         Prior to 1997,  employees of Direct  Merchants Bank  participated  in a
defined  contribution  plan  maintained  by Direct  Merchants  Bank that covered
substantially  all of its  employees.  This  plan was  merged  with and into the
401(k) Plan and the funds  transferred to the 401(k) Plan  respective  accounts.
Direct  Merchants Bank employees were eligible to participate in the 401(k) Plan
as of January 1, 1997.

         In 1998, the Company adopted a Non-Qualified Deferred Compensation Plan
to a select group of management or highly compensated employees. These employees
were excluded from  participating  in the 401(k) plan. This plan provided saving
and investment opportunities to those individuals who elected to defer a portion
of their salary. The Company matches a portion of the employee  contribution and
makes discretionary  contributions based on the Company's financial performance.
For the year ended  December 31, 1998, the Company  contributed  $0.2 million to
the Plan.


NOTE 10 - INCOME TAXES

         The  components  of the  provision  for income  taxes  consisted of the
following:

                  Year Ended December 31,
               1998        1997        1996
               ----        ----        ----

Current:
   Federal   $ 98,428    $ 66,496    $ 38,914
   State .      8,355       4,663       4,035
Deferred .    (70,883)    (47,334)    (30,419)
             --------    --------    --------
             $ 35,900    $ 23,825    $ 12,530
             ========    ========    ========


          A reconciliation  of the Company's  effective income tax rate compared
to the statutory federal income tax rate is as follows:

                                                     Year Ended December 31,
                                                      1998    1997     1996
                                                      ----    ----     ----

Statutory federal income tax rate .............       35.0    35.0    35.0%
State income taxes, net of federal benefit ....        3.2     3.2     3.2%
Other, net ....................................        0.3     0.3     0.3%
                                                       ---     ---     ---
Effective income tax rate .....................       38.5    38.5    38.5%
                                                      ====    ====    ====






         The Company's deferred tax assets and liabilities are as follows:
<TABLE>

                                                                                              December 31,
                                                                                           1998          1997

Deferred  income  tax  assets resulting deductible temporary differences:
<S>                                                                                          <C>        <C>
   Allowance for loan losses .............................................................   $119,518   $ 71,240
   Deferred revenues .....................................................................     32,334     16,140
   Other .................................................................................     18,199      9,344
                                                                                             --------   --------
Total deferred tax assets ................................................................   $170,051   $ 96,724


Deferred  income  tax  liabilities resulting from future taxable temporary differences:
   Deferred costs ........................................................................   $ 10,672   $  6,360
   Accrued interest on credit card loans .................................................      5,048      8,577
   Accelerated depreciation ..............................................................      1,310         31
   Other .................................................................................                   969
                                                                                             --------   --------
Total deferred tax liabilities ...........................................................   $ 17,030   $ 15,937
                                                                                             --------   --------
Net deferred tax assets ..................................................................   $153,021   $ 80,787
                                                                                             ========   ========
</TABLE>


         Management  believes,  based  on the  Company's  history  of  operating
earnings,  expectations for operating  earnings in the future,  and the expected
reversal of taxable temporary differences,  earnings will be sufficient to fully
utilize the deferred tax assets.


NOTE 11 - RELATED PARTY TRANSACTIONS

         Prior to September 1998, FCI owned approximately 83% of the outstanding
common shares of the Company.  In September  1998, FCI distributed the remaining
shares of the Company to shareholders of FCI in a tax free distribution.

         FCI and its various  subsidiaries have historically  provided financial
and operational  support to the Company.  Direct expenses incurred by FCI and/or
its subsidiaries for the Company, and other expenses, have been allocated to the
Company using various  methods  (headcount,  actual or estimated  usage,  etc.).
Since the Company has not historically operated as a separate stand-alone entity
for all periods  presented,  these allocations do not necessarily  represent the
expenses and costs that would have been incurred  directly by the Company had it
operated on a stand-alone basis.  However,  management believes such allocations
reasonably  approximate market rates for the services performed.  The direct and
allocated  expenses  represent  charges for services such as data processing and
information  systems,  audit,  certain  accounting and other similar  functions,
treasury,  legal,  human  resources,  certain  customer  service  and  marketing
analysis  functions,  certain  executive  time,  and  space and  property  usage
allocations.  In  addition,  the Company has  historically  managed the sales of
credit insurance products for Fingerhut.  In accordance  therewith,  the Company
has allocated back to Fingerhut  certain direct and other expenses using methods
similar to those mentioned above.  The historical  expenses and cost allocations
have been agreed to by the management of both FCI and the Company,  the terms of
which are summarized in an ongoing administrative services agreement between FCI
and the Company.  This  agreement  provides for similar  future  services  using
similar rates and cost allocation methods for various terms.

         The  financial  statements  also include an  allocation of FCI interest
expense for the net borrowings of the Company from FCI, or a net interest credit
for the net cash flows of the Company loaned to FCI in 1996.  These  allocations
of  interest  expense  or income  for 1996 were  based on the net loans  made or
borrowings  received  between the Company and FCI,  plus or minus the effects of
intercompany  balances  outstanding  during  1996.  The  interest  rate  used to
calculate such expense or credit during 1996 was based on the average short-term
borrowing rates of FCI during 1996.

         The  Company  and  Fingerhut  have  also  entered  into  several  other
agreements that detail further business arrangements between the companies.  The
retroactive  effects  of  these  additional  business   arrangements  have  been
reflected  in  the  consolidated   financial  statements  of  the  Company.  The
agreements  entered into  include a co-brand  credit card  agreement  and a data
sharing  agreement,  which provides for payment for every  Fingerhut  co-branded
credit card account booked,  as defined,  and a payment based on card usage from
such accounts.  The parties have also entered into a database access  agreement,
which  provides  the  Company  with the  exclusive  right to access  and  market
financial services products, as defined, to Fingerhut customers, in exchange for
a license  fee.  The  agreement  also calls for a  solicitation  fee per product
mailed to a Fingerhut  customer,  and a suppress file fee for each consumer name
obtained  from a third party and matched to the  Fingerhut  suppress file before
its solicitation.

         The Company and  Fingerhut  have also entered into an extended  service
plan  agreement,  which provides the company with the exclusive right to provide
and  coordinate  the  marketing of extended  service  plans to the  customers of
Fingerhut. Revenues are received from Fingerhut from such sales, and the Company
reimburses  Fingerhut  and/or its  subsidiaries  for  certain  marketing  costs.
Additionally, the Company and FCI have entered into a tax sharing agreement (see
Note 2) and a card registration agreement.

         The  following  table  summarizes  the amounts of these direct  expense
charges and cost allocations (including net interest income or expense), and the
costs to the Company of the agreements  mentioned  above,  for each of the years
reflected in the financial statements of the Company:
<TABLE>

                                                                       Year Ended December 31,
                                                                     1998      1997      1996
                                                                     ----      ----      ----

Revenues:
<S>                                                                <C>       <C>       <C>
Fee-based services .............................................   $12,937   $ 7,911   $20,420
Expenses:
Interest expense ...............................................                         3,178
Credit card account and other product solicitation and marketing
   expenses ....................................................     8,274     8,432     9,335
Data processing services and communications ....................     2,344     1,837     1,324
Other ..........................................................       659     1,336       950
</TABLE>

         In the ordinary course of business,  executive  officers of the Company
or FCI may have  credit  card  loans  issued  by the  Company.  Pursuant  to the
Company's policy, such loans are issued on the same terms as those prevailing at
the time for  comparable  loans with  unrelated  persons and do not involve more
than the normal risk of collectibility.

         On November 13, 1998, the Company  entered into agreements with the Lee
Company to invest  $300  million in the  Company  (see Note 6). The terms of the
transaction  provided  that the Lee Company  investment  would  convert into 0.8
million  shares of Series C Preferred upon  shareholder  approval and receipt of
notice that there was no regulatory  objection to the  transaction.  The Company
determined that this conversion might result in a "Change of Control" as defined
in certain  agreements  between the Company and  Fingerhut,  which would  permit
Fingerhut to terminate any or all of the agreements.  Therefore,  on December 8,
1998, the Company obtained an agreement (the "Waiver  Agreement") from Fingerhut
to waive its right to terminate the  agreements if a Change of Control  occurred
as a result of the conversion.

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

         On March 12, 1999, shareholders approved the conversion into the Series
C Preferred.  If notice is received that there is no regulatory objection to the
conversion to the Series C Preferred, the Lee Company will own approximately 30%
of the Company on a diluted basis, assuming conversion of the Series C Preferred
into common stock.


NOTE 12 - COMMITMENTS AND CONTINGENCIES

         Commitments to extend credit to consumers  represents the unused credit
limits on open credit card accounts.  These commitments amounted to $5.9 billion
and $4.1  billion as of December  31, 1998 and 1997,  respectively.  While these
amounts  represent  the  total  lines  of  credit  available  to  the  Company's
customers,  the Company has not  experienced  and does not anticipate all of its
customers will exercise their entire  available line at any given point in time.
The Company also has the right to increase,  reduce,  cancel, alter or amend the
terms of these available lines of credit at any time.

         The Company  leases  certain  office  facilities  and  equipment  under
various  cancelable and  non-cancelable  operating lease agreements that provide
for the payment of a proportionate share of property taxes,  insurance and other
maintenance expenses. These leases also may include scheduled rent increases and
renewal  options.  Rental expense for such operating  leases for the years ended
December  31,  1998,  1997  and 1996 was $6.4  million,  $3.9  million  and $1.1
million, respectively.

         Future minimum lease  commitments at December 31, 1998 under cancelable
and non-cancelable operating leases are as follows:


1999                             $  7,884
2000                                6,146
2001                                3,371
2002                                1,421
2003                                1,127
Thereafter                          4,485
                                    -----
   Total minimum lease payments   $24,434
                                  =======


NOTE 13 - CAPITAL REQUIREMENTS AND RESTRICTED PAYMENTS

         In the normal course of business,  the Company enters into  agreements,
or is subject to regulatory requirements, that result in cash, debt and dividend
or other capital restrictions.

         The Federal Reserve Act imposes various legal limitations on the extent
to which  banks can  finance  or  otherwise  supply  funds to  certain  of their
affiliates.  In  particular,   Direct  Merchants  Bank  is  subject  to  certain
restrictions on any extensions of credit to or other covered transactions,  such
as  certain  purchases  of assets,  with the  Company  or its  affiliates.  Such
restrictions  limit Direct  Merchants  Bank's ability to lend to the Company and
its affiliates. Additionally, Direct Merchants Bank is limited in its ability to
declare  dividends to the Company in accordance  with the national bank dividend
provisions.

         Direct Merchants Bank is subject to certain capital adequacy guidelines
adopted by the OCC. At December 31, 1998 and 1997,  Direct Merchants Bank's Tier
1 risk-based  capital ratio,  risk-based total capital ratio and Tier 1 leverage
ratio exceeded the minimum  required  capital levels,  and Direct Merchants Bank
was considered a "well capitalized"  depository institution under regulations of
the OCC.

         The  Company is also bound by  restrictions  set forth in an  indenture
related to the Senior Notes dated November 7, 1997 and the Lee Senior Notes (see
Note 6).  Pursuant  to  those  indentures,  the  Company  may not make  dividend
payments  in the event of a default  or if all such  restricted  payments  would
exceed 25% of the aggregate cumulative net income of the Company.


NOTE 14 - CONCENTRATIONS OF CREDIT RISK

         A  concentration  of  credit  risk is  defined  as  significant  credit
exposure with an  individual or group engaged in similar  activities or affected
similarly by economic  conditions.  The Company is active in originating  credit
card  loans  throughout  the United  States,  and no  individual  or group had a
significant  concentration  of credit  risk at December  31,  1998 or 1997.  The
following table details the geographic  distribution of the Company's  retained,
sold and managed credit card loans:


                                      Retained      Sold       Managed

December 31, 1998
California .....................   $   94,521   $  569,205   $  663,726
Texas ..........................       76,542      460,937      537,479
Florida ........................       57,138      344,084      401,222
New York .......................       55,231      332,598      387,829
Ohio ...........................       31,936      192,320      224,256
Illinois .......................       26,994      162,558      189,552
Pennsylvania ...................       22,795      137,274      160,069
All others .....................      391,742    2,359,167    2,750,909
                                      -------    ---------    ---------
      Total ....................   $  756,899   $4,558,143   $5,315,042
                                   ==========   ==========   ==========


                                      Retained       Sold      Managed

December 31, 1997
Texas ..........................   $   61,844   $  394,571   $  456,415
California .....................       58,098      370,652      428,750
Florida ........................       35,654      227,477      263,131
New York .......................       29,246      186,589      215,835
Ohio ...........................       17,961      114,589      132,550
Illinois .......................       15,914      101,533      117,447
Pennsylvania ...................       15,681      100,048      115,729
All others .....................      246,228    1,570,851    1,817,079
                                      -------    ---------    ---------
   Total .......................   $  480,626   $3,066,310   $3,546,936
                                   ==========   ==========   ==========



         The Company targets its consumer credit products  primarily to moderate
income consumers.  Primary risks associated with lending to this market are that
they may be more sensitive to future economic downturn, which may make them more
likely to default on their obligations.

         At December 31, 1998 and 1997,  the majority of federal funds sold were
made to one  bank,  which  represents  a  concentration  of  credit  risk to the
Company. The Company is able to monitor and mitigate this risk since all federal
funds are sold on a daily  origination  and repayment basis and therefore may be
recalled quickly should the credit risk of the counterparty  bank increase above
certain limits set by the Company.


NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

         The Company has estimated  the fair value of its financial  instruments
in  accordance  with SFAS No. 107,  "Disclosures  About Fair Value of  Financial
Instruments." Financial instruments include both assets and liabilities, whether
or not recognized in the Company's  consolidated balance sheets, for which it is
practicable  to estimate fair value.  Additionally,  certain  intangible  assets
recorded on the  consolidated  balance  sheets,  such as  purchased  credit card
relationships,  and other  intangible  assets not  recorded on the  consolidated
balance  sheets  (such  as  the  value  of the  credit  card  relationships  for
originated  loans and the  franchise  values of the  Company's  various lines of
business) are not considered  financial  instruments and,  accordingly,  are not
valued for  purposes  of this  disclosure.  The Company  believes  that there is
substantial   value  associated  with  these  assets  based  on  current  market
conditions,  including  the purchase and sale of such assets.  Accordingly,  the
aggregate  estimated  fair value  amounts  presented do not represent the entire
underlying value of the Company.

         Quoted  market  prices  generally  are  not  available  for  all of the
Company's  financial  instruments.  Accordingly,  in cases where  quoted  market
prices are not  available,  fair values were  estimated  using present value and
other valuation  techniques that are  significantly  affected by the assumptions
used,  including  the  discount  rate and  estimated  future  cash  flows.  Such
assumptions  are based on historical  experience and  assessments  regarding the
ultimate collectibility of assets and related interest, and estimates of product
lives  and  repricing  characteristics  used  in the  Company's  asset/liability
management  process.  These  assumptions  involve  uncertainties  and matters of
judgment, and therefore,  cannot be determined with precision.  Thus, changes in
these assumptions could significantly affect the fair-value estimates.

         A description of the methods and assumptions  used to estimate the fair
value of each class of the Company's financial instruments is as follows:

Cash and cash equivalents and accrued interest and fees receivable

         The  carrying  amounts  approximate  fair  value due to the  short-term
nature of these instruments.

Net retained interests in loans securitized and loans held for securitizations

         Currently,  credit card loans are  originated  with  variable  rates of
interest that adjust with changing market interest rates. Thus,  carrying value,
which is net of the allowance for loan losses, approximates fair value. However,
this  valuation  does not include the value that relates to estimated cash flows
generated from new loans from existing customers over the life of the cardholder
relationship.  Accordingly,  the  aggregate  fair value of the credit card loans
does  not  represent  the  underlying   value  of  the  established   cardholder
relationships.

Other receivables due from credit card securitizations, net

         The following components of this net asset are as follows:

Interest-only strip

         The fair value of the  interest-only  strip is estimated by discounting
the expected  future cash flows from the Trust and each of the Conduits at rates
which  management  believes to be consistent with those that would be used by an
independent  third party.  However,  because there is no active market for this,
the fair values  presented may not be  indicative of the value  negotiated in an
actual sale. The future cash flows used to estimate fair value is limited to the
securitized  receivables  that exist at year end and does not  reflect the value
associated  with  future  receivables  generated  by  cardholder  activity.  The
significant assumptions used to estimate fair value include: (i) discount rates;
(ii) customer payment rates; and (iii) anticipated  charge-offs over the life of
the loans are summarized as follows:

                December 31,
               1998      1997
Discount rate   10%       10%
Payment rate     6%        5%
Default rate    16%       14%

Interest rate cap, swap, and floor agreements

         The fair values of interest rate cap, swap, and floor  agreements  were
obtained  from dealer  quoted  prices.  These  values  generally  represent  the
estimated  amounts the Company would receive or pay to terminate the  agreements
at the reporting dates, taking into consideration current interest rates and the
current creditworthiness of the counterparties.

Other amounts

         For the other  components  of other  receivables  due from  credit card
securitizations,  net, the carrying amount is a reasonable  estimate of the fair
value.

Debt

         Short-term  borrowings  are made with  variable  rates of interest that
adjust with changing market interest rates.  Thus,  carrying value  approximates
fair value.

         The fair  value of  long-term  debt was  obtained  from  quoted  market
prices, when available.

         The estimated fair values of the Company's  financial  instruments  are
summarized as follows:

<TABLE>

                                                           December 31,
                                                 1998                   1997
                                          Carrying   Estimated   Carrying  Estimated
                                           Amount   Fair Value    Amount  Fair Value

<S>                                       <C>        <C>        <C>        <C>
Cash and cash equivalents .............   $ 37,347   $ 37,347   $ 48,223   $ 48,223
Retained interest in loans securitized,    360,186    360,186    227,747    227,747
   net
Loans held for securitization .........      3,430      3,430      8,795      8,795
Other receivables due from credit card
   securitizations, net:
   Interest-only strip ................                            2,449      2,449
   Interest rate swap agreements ......                                      21,667
   Interest rate cap agreements .......      2,912      2,925      3,497        170
   Interest rate floor agreements .....        187      3,233
   Other amounts ......................    182,836    182,836     71,540     71,540
Debt ..................................    310,896    317,666    244,000    245,750
</TABLE>



NOTE 16 - DERIVATIVE FINANCIAL INSTRUMENTS

         Prior to the Spin Off, the Company had entered into  interest  rate cap
and swap  agreements to hedge the cash flow and earnings  impact of  fluctuating
market interest rates on the spread between the floating rate loans owned by the
Trust and the floating and fixed rate securities issued by the Trust to fund the
loans.  In connection with the issuance of term  asset-backed  securities by the
Trust in 1998, the Company  entered into term interest rate cap agreements  with
highly-rated  bank  counterparties  in a total  notional  amount of $1.8 billion
effectively capping the potentially negative impact to the Trust of increases in
the floating  interest  rate of the  securities  at  approximately  9.2%.  These
interest rate cap  agreements  are for terms ranging from six to eight years and
will  terminate  between  October 2004 and April 2006.  The Company also entered
into a term interest  rate cap  agreement in  connection  with the PNC portfolio
acquisition with highly-rated bank  counterparties in a total notional amount of
$640 million,  effectively capping the potentially  negative impact of increases
in market  interest rate of the securities at 7.35% through May 2002. Due to the
Spin Off, the Company terminated interest rate swap agreements guaranteed by FCI
related  to two trust  series  fixed  rate  asset-backed  securities  issuances.
Proceeds  were  utilized  to  purchase   interest  rate  floor   contracts  from
highly-rated  counterparties  which did not require a FCI  guaranty.  The floors
were in the same  notional  amounts,  fixed  interest  rate  strike  rates,  and
maturities as the previous  swaps in order to hedge the potential  impact on the
Company's  cash flow and earnings of a low market  interest rate  environment in
which the yield on the Trust's  floating  rate loans might  decline  causing the
margin over the fixed rate funding to compress. During October 1998, the Company
terminated the interest rate floors related to one of the trust series. The gain
of  approximately  $34.1 million on this  termination  is being  amortized  into
income  over  the  remaining  life  of the  securities.  The  cash  proceeds  of
approximately  $43.4 million were used to reduce borrowings under the New Credit
Facility.

         Interest rate risk  management  contracts  are  generally  expressed in
notional  principal  or contract  amounts  that are much larger than the amounts
potentially at risk for nonpayment by counterparties. Therefore, in the event of
nonperformance by the  counterparties,  the Company's credit exposure is limited
to the  uncollected  interest and contract market value related to the contracts
that have become favorable to the Company. Although the Company does not require
collateral  from  counterparties  on its existing  agreements,  the Company does
control the credit risk of such contracts through  established credit approvals,
risk  control  limits,  and the  ongoing  monitoring  of the  credit  ratings of
counterparties. The Company currently has no reason to anticipate nonperformance
by the counterparties.


NOTE 17 - SEGMENTS

         The Company is organized  based on the  products  and services  that it
offers.  Under  this  organizational  structure,  the  Company  operates  in two
principal areas: consumer credit products and fee-based services.  The Company's
primary  consumer  credit  products are unsecured  credit  cards,  including the
Direct  Merchants Bank  MasterCard and Visa. The Company's  credit card accounts
include customers  obtained from the Fingerhut  Database and other customers for
whom general credit bureau information is available.

         The Company markets its fee-based  services,  including (i) debt waiver
protection for unemployment,  disability,  and death,  (ii) membership  programs
such as card registration,  purchase protection and other club memberships,  and
(iii) third-party insurance, directly to its credit card customers and customers
of third parties.  The Company currently  administers its extended service plans
sold  through  a  third-party  retailer,  and the  customer  pays  the  retailer
directly.  In addition,  the Company develops  customized targeted mailing lists
from  information  contained in the Company's  databases for use by unaffiliated
companies in their own financial services product  solicitation  efforts that do
not directly compete with those of the Company.

         The  information  in the  following  tables is  derived  directly  from
internal segment reporting used for management  purposes.  The expenses,  assets
and  liabilities  attributable  to corporate  functions are not allocated to the
operating segments. There were no operating assets located outside of the United
States for the years presented.

         The segment information reported below is presented on a managed basis.
Management  uses this basis to review segment  performance and to make operating
decisions.  To do so, the income  statement  and balance  sheet are  adjusted to
reverse the effects of  securitizations.  Presentation on a managed basis is not
in conformity with generally accepted accounting principles.  The reconciliation
column in the segment tables includes  adjustments to present the information on
an  owned  basis  in the  consolidated  column  as  reported  in  the  financial
statements of this annual report.

         Employee  compensation,  data processing  services and  communications,
third  party  servicing  expenses,  and  other  expenses  including:  occupancy,
depreciation   and   amortization,   professional   fees,   other   general  and
administrative  expenses,  and  income  taxes  have  not been  allocated  to the
operating  segments and are included in the  reconciliation of the income before
income taxes for the reported  segments to the  consolidated  total. The Company
does not allocate capital expenditures for leasehold  improvements,  capitalized
software and property and equipment to operating segments.

         The  fee-based  services  operating  segment pays a  commission  to the
consumer  credit  products  segment  for  successful  marketing  efforts  to the
consumer credit products  segment's  cardholders at a rate similar to those paid
to the Company's  other third parties.  The fee-based  services  segment reports
interest  income and the  consumer  credit  products  segment  reports  interest
expense at the Company's  weighted  average  borrowing  rate for the excess cash
flow generated by the fee-based services segment and used by the consumer credit
products segment to fund the growth of cardholder balances.

<TABLE>



                                                         1998

                         Consumer Credit   Fee-Based
                           Products        Services   Reconciliation (a)      Consolidated
<S>                      <C>            <C>            <C>                   <C>
Interest income ......   $  740,768      $    2,754   $    (630,311) (b)      $  113,211
Interest expense .....      237,710                        (207,197) (c)          30,513
                            -------         -------        --------              -------

  Net interest income       503,058           2,754        (423,114)              82,698

Other operating income      239,597         106,601         (33,240)             312,958
Total revenue ........      980,365         109,355        (663,551)             426,169

Income before income
   taxes .............      188,148 (d)      73,279 (d)    (168,179) (e)          93,248
Income taxes .........                                       35,900               35,900

Total assets .........   $5,375,925     $    58,052    $ (4,488,258) (f)     $   945,719


                                                         1997

                          Consumer Credit  Fee-Based
                            Products       Services    Reconciliation (a)     Consolidated

Interest income ......   $  435,833     $     2,484    $   (369,123) (b)    $     69,194
Interest expense .....      131,956                        (120,005) (c)          11,951
                         ----------    ------------     -----------        -------------
  Net interest income       303,877           2,484        (249,118)              57,243

Other operating income      148,869          64,000         (26,192)             186,677
Total revenue ........      584,702          66,484        (395,315)             255,871
Income before income
  taxes ..............      110,973 (d)      49,162 (d)     (98,252) (e)          61,883
Income taxes .........                                       23,825               23,825

Total assets .........   $3,505,165    $     30,488     $(2,996,991) (f)   $     538,662


                                                        1996

                         Consumer Credit    Fee-Based
                           Products         Services    Reconciliation (a)    Consolidated

Interest income ......   $  198,633   $       1,213     $  (169,652) (b)  $       30,194
Interest expense .....       56,355                         (52,249) (c)           4,106
                         ----------   -------------     -----------       --------------
  Net interest income       142,278           1,213        (117,403)              26,088

Other operating income       77,952          48,695            (425)             126,222
Total revenue ........      276,585          49,908        (170,077)             156,416

Income before income
  taxes ..............       61,503          30,733         (59,690) (e)          32,546
Income taxes .........                                       12,530               12,530

Total assets .........   $1,612,234   $       1,057     $(1,363,293) (f)  $      249,998
</TABLE>

(a) The reconciliation column includes:  intercompany eliminations;  amounts not
allocated  to segments;  and  adjustments  to the amounts  reported on a managed
basis to reflect the effects of securitization.

(b) The  reconciliation  to  consolidated  owned  interest  income  includes the
elimination  of $2.8  million,  $2.5 million,  and $1.2 million of  intercompany
interest  received by the fee based  services  segment from the consumer  credit
products segment for 1998, 1997, and 1996, respectively.

(c) The  reconciliation  to  consolidated  owned interest  expense  includes the
elimination  of $2.8  million,  $2.5 million,  and $1.2 million of  intercompany
interest paid by the consumer credit products segment to the fee-based  services
segment for 1998, 1997, and 1996, respectively.

(d) Income before income taxes  includes  intercompany  commissions  paid by the
fee-based   services  segment  to  the  consumer  credit  products  segment  for
successful  marketing  efforts to consumer credit  products  cardholders of $3.3
million, and $4.4 million for 1998, and 1997, respectively.

(e) The  reconciliation  to the  owned  income  before  income  taxes  includes:
unallocated  costs  related  to  employee  compensation;   data  processing  and
communications; third party servicing expenses; and other expenses. The majority
of these  expenses,  although not allocated for the internal  segment  reporting
used by management, relate to the consumer credit product segment.

(f) Total assets  include the assets  attributable  to corporate  functions  not
allocated  to  operating  segments  and the  removal of  investors'  interest in
securitized loans to present total assets on an owned basis.


NOTE 18 - DEBT

     On June 30,  1998,  the  Company  executed a new $200  million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement became effective upon the Spin Off from FCI on September 25, 1998. The
New Credit  Facility  which is not guaranteed by FCI replaced the Company's $300
million,  five-year  revolving credit facility (the "Old Credit Facility").  The
New  Credit  Facility  is  secured  by  receivables  and  subsidiary  stock  and
guaranteed  by a  Company  subsidiary.  Financial  covenants  in the New  Credit
Facility include,  but are not limited to,  requirements  concerning minimum net
worth,  minimum  tangible net worth to net managed  receivables and tangible net
worth plus reserves to delinquent receivables. At December 31, 1998, the Company
was in compliance with all financial covenants under this agreement. At December
31, 1998, the Company had  outstanding  borrowings of $110 million under the New
Credit Facility. At December 31, 1997, the Company had outstanding borrowings of
$144 million under the Old Credit Facility.  The weighted average interest rates
on  the  borrowings  at  December  31,  1998  and  1997,  were  7.9%  and  6.5%,
respectively.

         In November 1997, the Company privately issued and sold $100 million of
10% Senior Notes due 2004 (the "Senior  Notes")  pursuant to an exemption  under
the Securities Act of 1933, as amended.  In January 1998, the Company  commenced
an exchange offer for the Senior Notes pursuant to a registration statement. The
terms of the new Senior  Notes are  identical  in all  material  respects to the
original  private  issue.  The net proceeds of $97 million were used to pay down
borrowings under the Old Credit Facility.  The Senior Notes are  unconditionally
guaranteed on a senior basis, jointly and severally, by Metris Direct, Inc. (the
"Guarantor"),  and all future  subsidiaries of the Company that guarantee any of
the Company's indebtedness,  including the New Credit Facility. The guarantee is
an unsecured  obligation of the Guarantor and ranks pari passu with all existing
and future unsubordinated  indebtedness.  As part of the Lee Company investment,
the  Company  issued the Lee Senior  Notes (see Note 6) which are similar in all
material respects to the Senior Notes. The Company also has  approximately  $0.9
million of debt with local governments to support growth in those areas.

  Metris Direct, Inc. has various subsidiaries which have not guaranteed the
Senior Notes.  The following condensed consolidating financial statements of the
Company, the Guarantor subsidiary and the non-guarantor subsidiaries are
presented for purposes of complying with SEC reporting requirements.  Separate
financial statements of Metris Direct, Inc. and the non-guaranteeing
subsidiaries are not presented because management has determined that the
subsidiaries financial statements would not be material to investors.

<TABLE>


                              METRIS COMPANIES INC.
                    Supplemental Consolidating Balance Sheets
                                December 31, 1998
                             (Dollars in thousands)


                                          Metris          Guarantor   Non-Guarantor
                                      Companies Inc.    Subsidiaries  Subsidiaries  Eliminations    Consolidated
Assets:
<S>                                     <C>            <C>            <C>            <C>            <C>
Cash and due from banks .............   $    (5,010)   $      (156)   $    27,280   $               $    22,114
Federal funds sold ..................                                      15,060                        15,060
Short-term investments ..............             3                           170                           173
                                            -------        -------        -------                       -------
Cash and cash equivalents ...........        (5,007)          (156)        42,510                        37,347
                                            -------        -------        -------                       -------
Retained interests in loans securitized                                   753,469                       753,469

Less: Allowance for loan losses .....            97                       393,186                       393,283
                                            -------        -------        -------                       -------
Net retained interests in loans securitized    (97)                      360,283                       360,186
                                            -------        -------        -------                       -------
Loans held for securitization .......         1,876                         1,554                         3,430
Property and equipment, net .........                       18,243          3,739                        21,982
Accrued interest and fees receivable            (11)                        6,020                         6,009
Prepaid expenses and deferred charges        30,487         17,833         10,784                        59,104
Deferred income taxes ...............         1,049         19,427        132,545                       153,021
Customer base intangible ............                                      81,892                        81,892
Other receivables due from credit
   card securitizations, net ........                                     185,935                       185,935
Other assets ........................         6,000          6,989         23,824                        36,813
Investment in subsidiaries ..........       756,455        774,986                    (1,531,441)
                                            -------        -------        -------     ----------        -------
Total assets ........................   $   790,752    $   837,322    $   849,086    $(1,531,441)   $   945,719
                                        ===========    ===========    ===========    ===========    ===========

Liabilities:
Interest-bearing deposit from .......   $    (1,000)   $              $     1,000    $              $
   affiliate
Debt ................................       318,298         15,021        (22,423)                      310,896
Accounts payable ....................         3,140          3,786         12,165                        19,091
Current income taxes payable to
     (receivable from) FCI ..........         3,722         (5,692)        33,753                        31,783
Deferred income .....................        31,753         47,515         45,624                       124,892
Accrued expenses and other liabilities        1,857         20,237          3,981                        26,075
                                            -------        -------        -------                       -------
Total liabilities ...................       357,770         80,867         74,100                       512,737
                                            -------        -------        -------                       -------
Stockholders' Equity:
Preferred stock .....................       201,100                                                     201,100
Common Stock ........................           193          1,002          1,052         (2,054)           193
Paid-in capital .....................       107,615        651,863        628,339     (1,280,202)       107,615
Retained earnings ...................       124,074        103,590        145,595       (249,185)       124,074
                                            -------        -------        -------     ----------        -------
Total stockholders' equity ..........       432,982        756,455        774,986     (1,531,441)       432,982
                                            -------        -------        -------     ----------        -------
Total liabilities and stockholders'
    equity                              $   790,752    $   837,322    $   849,086    $(1,531,441)   $   945,719
                                        ===========    ===========    ===========    ===========    ===========
</TABLE>



<PAGE>
<TABLE>



                                                              METRIS COMPANIES INC.
                                                    Supplemental Consolidating Balance Sheets
                                                                December 31, 1997
                                                              (Dollars in thousands)

                                         Metris       Guarantor    Non-Guarantor
                                     Companies Inc.  Subsidiaries  Subsidiaries     Eliminations    Consolidated

Assets:
<S>                                    <C>          <C>          <C>              <C>              <C>
Cash and due from banks ............   $     320    $     390    $  20,296          $               $  21,006
Federal funds sold .................                                27,089                             27,089
Short-term investments                        16                       112                               128
                                         -------      -------      -------                           -------
Cash and cash equivalents...........         336          390       47,497                            48,223
                                         -------      -------      -------                           -------
Credit card loans:
Retained interests in loans
   securitized......................                               471,831                           471,831
Less: Allowance for loan losses.....         611                   243,473                           244,084
                                         -------      -------      -------                           -------
Net credit card loans...............        (611)                  228,358                           227,747
                                         -------      -------      -------                           -------
Loans held for securitization ......       8,140                       655                             8,795
Premises and equipment, net ........                   13,899        1,565                            15,464
Accrued interest and fees receivable           9                     4,301                             4,310
Prepaid expenses and deferred ......         138       15,075        3,260                            18,473
   charges
Deferred income taxes ..............         682       12,638       67,467                            80,787
Customer base intangible ...........       1,567                    35,185                            36,752
Other assets .......................       3,489        6,983       10,153                            20,625
Other receivables due from credit
   card securitizations, net .......          66                    77,420                            77,486
Investment in subsidiaries .........     349,731      366,977                      (716,708)
                                         -------      -------      -------         --------          -------
Total assets .......................   $ 363,547    $ 415,962    $ 475,861        $(716,708)       $ 538,662
                                       =========    =========    =========        =========        =========

Liabilities:
Debt ...............................   $ 276,598    $   7,975    $ (40,573)       $                $ 244,000
Accounts payable ...................      (1,086)       7,975       28,467                            35,356
Current income taxes payable to
   (receivable from) FCI ...........     (90,003)        (486)     100,190                             9,701
Deferred income ....................          33       35,044       14,127                            49,204
Accrued expenses and other
   liabilities......................       1,967       15,723        6,673                            24,363
                                         -------      -------      -------                           -------
Total liabilities ..................     187,509       66,231      108,884                           362,624
                                         -------      -------      -------                           -------
Stockholders' Equity:
Common stock .......................         192        1,002        1,002           (2,004)             192
Paid-in capital ....................     107,059      279,842      279,815         (559,657)         107,059
Retained earnings ..................      68,787       68,887       86,160         (155,047)          68,787
                                         -------      -------      -------         --------          -------
Total stockholders' equity .........     176,038      349,731      366,977         (716,708)         176,038
                                         -------      -------      -------         --------          -------
Total liabilities and stockholders'
   equity ..........................   $ 363,547    $ 415,962    $ 475,861        $(716,708)       $ 538,662
                                       =========    =========    =========        =========        =========

</TABLE>


<TABLE>


                                                                  METRIS COMPANIES INC.
                                                     Supplemental Consolidating Statements of Income
                                                              Year Ended December 31, 1998
                                                                 (Dollars in thousands)

                                                             Non-
                                              Metris      Guarantor    Guarantor
                                           Companies Inc. Subsidiaries Subsidiaries    Eliminations     Consolidated

Interest Income:
<S>                                         <C>          <C>          <C>                    <C>         <C>
Credit card loans and retained
   interests in loans  securitized ......   $   1,957     $           $   109,161      $                  $  111,118
Federal funds sold ......................                                   1,065                              1,065
Other ...................................         215                         813                              1,028
                                                  ---       ------         ------                             ------
     Total interest income ..............       2,172                     111,039                            113,211
Interest expense ........................       8,725       24,444         (2,656)                            30,513
                                                -----       ------         ------                             ------

Net Interest Income/(Expense) ...........      (6,553)     (24,444)       113,695                             82,698
Provision for loan losses ...............         532                      77,238                             77,770
                                                -----       ------         ------                             ------
Net interest income/(expense) after
   provision for loan losses ............      (7,085)     (24,444)        36,457                              4,928
Other Operating Income:
Net securitization and credit card
   servicing income .....................       9,668          (20)       128,573                            138,221
Credit card fees, interchange and
   other credit card income .............         636                      67,500                             68,136
Fee-based services revenues                                 28,425         78,176                            106,601
                                                  ---       ------         ------                             ------
                                               10,304       28,405        274,249                            312,958
Other Operating Expense:
Credit card account and other
   product solicitation and
   marketing expenses ...................                   14,992         25,957                             40,949
Employee compensation ...................                   55,980          6,647                             62,627
Data processing services and
   communications .......................                    5,276         30,169                             35,445
Third-party servicing expense ...........                  (51,565)        62,639                             11,074
Warranty and debt waiver
   underwriting and claims
   servicing expense ....................                    1,875         10,404                             12,279
Credit card fraud losses ................          18                       4,418                              4,436
Other ...................................         529       18,899         38,400                             57,828
                                                -----       ------         ------                             ------
                                                  547       45,457        178,634                            224,638
                                                -----       ------         ------                             ------
Income/(Loss) Before Income Taxes
   and Equity in Income of
   Subsidiaries .........................       2,672      (41,496)       132,072                             93,248
Income taxes ............................       1,028      (16,768)        51,640                             35,900
Equity in income of subsidiaries ........      55,704       80,432                             (136,136)
                                                -----       ------         ------              --------       ------
Net Income/(Loss) .......................   $  57,348    $  55,704    $    80,432            $ (136,136) $    57,348
                                            =========    =========    ===========            ==========  ===========
</TABLE>




<PAGE>


<TABLE>


                                                    METRIS COMPANIES INC.
                                       Supplemental Consolidating Statements of Income
                                                 Year Ended December 31, 1997
                                                    (Dollars in thousands)


                                                      Metris      Guarantor    Non-Guarantor
                                                 Companies Inc.  Subsidiaries  Subsidiaries    Eliminations   Consolidated

Interest Income:
<S>                                                  <C>          <C>          <C>         <C>                 <C>
Credit card loans ................................   $   1,063   $               $65,632       $               $  66,695
Federal funds sold ...............................                                 1,636                           1,636
Other ............................................         184                       679                             863
                                                        ------        -----       ------                          ------
    Total interest income ........................       1,247                    67,947                          69,194
Interest expense .................................      13,937          432       (2,418)                         11,951
                                                        ------        -----       ------                          ------

Net interest income/(expense) ....................     (12,690)        (432)      70,365                          57,243
Provision for loan losses ........................         682                    43,307                          43,989
                                                        ------        -----       ------                          ------
Net interest income/(expense)
   after provision for loan losses ...............     (13,372)        (432)      27,058                          13,254
Other Operating Income:
Net securitization and credit card
   servicing income ..............................      10,653                    68,880                          79,533
Credit card fees, interchange and
   other credit card income ......................         478          (21)      43,274                          43,731
Fee-based services revenues ......................                    8,536       54,877                          63,413
                                                        ------        -----       ------                          ------
                                                        11,131        8,515      167,031                         186,677
Other Operating Expense:
Credit card account and other
   product solicitation and
   marketing expenses ............................                    1,783       28,720                          30,503
Employee compensation ............................                   32,735        2,465                          35,200
Data processing services and
   communications ................................                    2,883       17,204                          20,087
Third-party servicing expense ....................          51      (20,396)      33,056                          12,711
Warranty and debt waiver
   underwriting and claims
   servicing expense .............................                      549        5,504                           6,053
Credit card fraud losses .........................          27                     3,213                           3,240
Other ............................................         382       12,644       17,228                          30,254
                                                        ------       ------       ------                          ------
                                                           460       30,198      107,390                         138,048
                                                        ------       ------       ------                          ------
Income/(Loss) Before Income Taxes
   and Equity in Income of
   Subsidiaries ..................................      (2,701)     (22,115)      86,699                          61,883
Income taxes .....................................      (1,040)      (8,475)      33,340                          23,825
Equity in income of subsidiaries .................      39,719       53,359                      (93,078)
                                                        ------       ------      -------         --------      ---------

Net Income/(Loss) ................................   $  38,058    $  39,719    $  53,359       $ (93,078)      $  38,058
                                                     =========    =========    =========       =========       =========
</TABLE>



<TABLE>


                              METRIS COMPANIES INC.
                 Supplemental Consolidating Statements of Income
                          Year Ended December 31, 1996
                             (Dollars in thousands)


                                             Metris      Guarantor     Non-Guarantor
                                          Companies Inc. Subsidiaries  Subsidiaries    Eliminations     Consolidated

     Interest Income:
<S>                                       <C>          <C>              <C>                  <C>         <C>
Credit card loans .....................   $     199      $              $  28,829      $                 $  29,028
Federal funds sold ....................                                       867                              867
Other .................................         105                           194                              299
                                              -----       ------          -------                          -------
      Total interest income ...........         304                        29,890                           30,194
Interest expense ......................       7,272       (2,575)            (591)                           4,106
                                              -----       ------          -------                          -------
Net Interest Income/(Expense) .........      (6,968)       2,575           30,481                           26,088
Provision for loan losses .............          83                        18,394                           18,477
                                              -----       ------          -------                          -------
Net interest income/(expense) after
   provision for loan losses ..........      (7,051)       2,575           12,087                            7,611
Other Operating Income:
Net securitization and credit card
   servicing income ...................       3,859                        46,062                           49,921
Credit card fees, interchange and other
   credit card income .................          49          107           25,872                           26,028
Fee-based services revenues ...........                   22,000           28,273                           50,273
                                              -----       ------          -------                          -------
                                              3,908       22,107          100,207                          126,222
Other Operating Expense:
Credit card account and other product
   solicitation and marketing expenses        5,805        9,563           13,929                           29,297
Employee compensation .................                   22,076              992                           23,068
Data processing services and
   communications .....................                    1,600           11,157                           12,757
Third-party servicing expense .........           3       (6,757)          15,961                            9,207
Warranty and debt waiver underwriting
   and claims servicing expense .......                    6,463            3,561                           10,024
Credit card fraud losses ..............          10                         2,266                            2,276
Other .................................           1        9,900            4,757                           14,658
                                              -----       ------          -------                          -------
                                              5,819       42,845           52,623                          101,287
                                              -----       ------          -------                          -------
Income/(Loss) Before Income Taxes
   and Equity in Income of Subsidiaries      (8,962)     (18,163)          59,671                           32,546
Income taxes ..........................      (3,450)      (6,993)          22,973                           12,530
Equity in income of subsidiaries ......      25,528       36,698                               (62,226)
                                              -----       ------          -------              --------    -------

Net Income/(Loss) .....................   $  20,016    $  25,528        $  36,698            $ (62,226)  $   20,016
                                          =========    =========        =========            =========   ==========

</TABLE>





<PAGE>

<TABLE>

                                                                  METRIS COMPANIES INC.
                                          Supplemental Condensed Consolidating Statements of Cash Flows
                                                                 Year Ended December 31
                                                                  (Dollars in thousands)

1998
                                                              Metris             Guarantor        Non-Guarantor
                                                           Companies Inc.       Subsidiaries      Subsidiaries      Consolidated

Operating Activities:
<S>                                                        <C>                  <C>              <C>                 <C>
Net cash provided by (used in) operating activities ....   $    97,274          $     (22,625)     $      (9,737)    $    64,912
                                                           -----------          -------------      -------------     -----------

Investing Activities:
Proceeds from sales of loans ...........................                                               1,491,832       1,491,832
Net loans originated or collected ......................         8,106                                  (909,846)       (901,740)
Credit card portfolio acquisition ......................                                                (921,558)       (921,558)
Additions to premises and equipment ....................                               (8,414)            (2,400)        (10,814)
                                                           -----------          -------------      -------------     -----------
Net cash provided by (used in) investing activities ....         8,106                 (8,414)          (341,972)       (342,280)
Financing Activities:
Net increase (decrease) in debt ........................        40,700                  7,046             19,150          66,896
Net proceeds from issuance of common stock .............      (371,464)                23,447            348,574             557
Cash dividends paid ....................................        20,039                                   (21,000)           (961)
Net proceeds from issuance of preferred stock                  200,000                                                   200,000
                                                           -----------          -------------      -------------     -----------
Net cash provided by (used in) financing activities ....      (110,725)                30,493            346,724         266,492
                                                           -----------          -------------      -------------     -----------
Net increase in cash and cash equivalents ..............        (5,345)                  (546)            (4,985)        (10,876)
Cash and cash equivalents at beginning of year .........           336                    390             47,497          48,223
                                                           -----------          -------------      -------------     -----------
Cash and cash equivalents at end of year ...............   $    (5,009)         $        (156)   $        42,512     $    37,347
                                                           ===========          =============    ===============     ===========

</TABLE>


<TABLE>

1997
                                                           Metris                Guarantor        Non-Guarantor
                                                        Companies Inc.          Subsidiaries      Subsidiaries     Consolidated

Operating Activities:
<S>                                                    <C>                      <C>               <C>              <C>
Net cash provided by (used in) operating activities    $   (51,357)             $      (526)      $   195,096    $   143,213
                                                       -----------               -----------      -----------    -----------
Investing Activities:
Proceeds from sales of loans .......................                                                1,665,700      1,665,700
Net loans originated or collected ..................         3,357                                 (1,234,580)    (1,231,223)
Credit card portfolio acquisition ..................                                                 (738,104)      (738,104)
Additions to premises and equipment                                                 (10,515)           (1,190)       (11,705)
                                                       -----------               -----------       -----------    -----------
Net cash provided by (used in) investing activities          3,357                  (10,515)         (308,174)      (315,332)
                                                       -----------               -----------       -----------    -----------
Financing Activities:
Decrease in interest bearing deposit ...............        (1,000)                                                   (1,000)
Net (decrease) increase in short-term borrowings ...       127,425                   11,348           (48,936)        89,837
Issuance of senior notes ...........................       100,000                                                   100,000
Cash dividends paid ................................        15,350                                    (15,927)          (577)
Capital contributions ..............................      (197,814)                                   197,814
                                                       -----------              -----------       -----------     -----------
Net cash provided by financing activities                   43,961                   11,348           132,951        188,260
                                                       -----------              -----------       -----------    -----------
Net (decrease) increase in cash and cash equivalents        (4,039)                     307            19,873         16,141
Cash and cash equivalents at beginning of year               4,375                       83            27,624         32,082
                                                       -----------              -----------       -----------    -----------
Cash and cash equivalents at end of year ...........   $       336              $       390       $    47,497    $    48,223
                                                       ===========              ===========       ===========    ===========
</TABLE>


<PAGE>
<TABLE>


                              METRIS COMPANIES INC.
          Supplemental Condensed Consolidating Statements of Cash Flows
                          Year Ended December 31, 1996
                             (Dollars in thousands)


                                                            Metris       Guarantor    Non-Guarantor
                                                        Companies Inc.  Subsidiaries  Subsidiaries   Consolidated
Operating Activities:
<S>                                                     <C>           <C>             <C>            <C>
Net cash provided by (used in) operating activities .   $   (40,549)   $    (4,991) $    129,193 $        83,653
                                                        -----------    -----------  ------------ ---------------
Investing Activities:
Proceeds from sales of loans ........................                                    952,055        952,055
Net loans originated or collected ...................       (14,105)                  (1,058,216)    (1,072,321)
Additions to premises and equipment                                         (3,782)         (331)        (4,113)
                                                        -----------    -----------  ------------ ---------------
Net cash (used in) investing activities .............       (14,105)        (3,782)     (106,492)      (124,379)
                                                        -----------    -----------  ------------ ---------------
Financing Activities:
Net (decrease) increase in short-term borrowings ....        50,172          8,856        (68,347)        (9,319)
Net proceeds from issuance of common stock ..........        47,384                                       47,384
Capital contributions                                       (38,527)                       38,527
                                                        -----------    -----------  ------------ ---------------
Net cash provided by (used in) financing activities .        59,029          8,856        (29,820)        38,065
                                                        -----------    -----------  ------------ ---------------
Net increase (decrease)  in cash and cash equivalents         4,375             83         (7,119)        (2,661)
Cash and cash equivalents at beginning of year                                             34,743         34,743
                                                        -----------    -----------  ------------ ---------------
Cash and cash equivalents at end of year ............   $     4,375   $         83    $    27,624    $    32,082
                                                        ===========   ============    ===========    ===========
</TABLE>




<PAGE>


INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Metris Companies Inc.:

         We have audited the accompanying  consolidated balance sheets of Metris
Companies  Inc.  and  subsidiaries  as of December  31,  1998 and 1997,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the years in the  three-year  period  ended  December 31,
1998. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present  fairly,  in all material  respects,  the  financial  position of Metris
Companies  Inc.  and  subsidiaries  as of December  31,  1998 and 1997,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998, in conformity with generally accepted
accounting principles.


/s/ KPMG Peat Marwick LLP


KPMG Peat Marwick LLP
Minneapolis, Minnesota
January 20, 1999, except for the last paragraph of Note 6 and the last paragraph
of Note 11 which are as of March 12, 1999


<PAGE>


Item 9.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

         None


PART III


Item 10.  Directors and Executive Officers of the Registrant

         The information  required by this item with respect to directors is set
forth under  "Proposal  One:  Election of  Directors,"  in the  Company's  proxy
statement  for the annual  meeting of  shareholders  to be held on May 11, 1999,
which will be filed within 120 days of December 31, 1998 (the "Proxy Statement")
and is incorporated herein by reference.  The information  required by this item
with respect to executive  officers is, pursuant to instruction 3 of Item 401(b)
of  Regulation  S-K,  set  forth in Part I of this Form  10-K  under  "Executive
Officers of the Registrant." The information  required by this item with respect
to reports  required to be filed under Section 16(a) of the Securities  Exchange
Act of 1934 is set forth under "Section  16(a)  Beneficial  Ownership  Reporting
Compliance" in the Proxy Statement and is incorporated herein by reference.

Item 11.  Executive Compensation

         The information  required by this item is set forth under "Compensation
Tables and  Compensation  Matters" in the Proxy  Statement  and is  incorporated
herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

         The information required by this item is set forth under "Company Stock
Owned by Officers and Directors"  and "Persons  Owning More Than Five Percent of
Company  Common Stock " in the Proxy  Statement  and is  incorporated  herein by
reference.

Item 13.  Certain Relationships and Related Transactions

         The  information  required by this item is set forth  under  "Corporate
Governance" in the Proxy Statement and is incorporated herein by reference.

         With the  exception  of the  information  incorporated  by reference in
Items 10-13 above, the Proxy Statement is not to be deemed filed as part of this
Form 10-K.


PART IV


Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

         (a) The following documents are made part of this report:


                  1.  Consolidated Financial Statements  - See Item 8 above.

                  2.  Financial Statement Schedules

                      All  schedules to the  consolidated  financial  statements
                      normally  required by Form 10-K are omitted since they are
                      either not applicable or the required information is shown
                      in the financial statements or the notes thereto.

         (b)      Reports on Form 8-K:
                      On December 22, 1998, the Company filed a Current Report
                      on Form 8-K to report the  purchase of approximately
                      500,000   credit  card accounts form PNC National  Bank.
                      The Company  also  reported  the issue and sale to the
                      Thomas H. Lee  Company of $200   million   of  12.5%
                      Series  B Preferred    Stock, $100 million aggregate
                      principal  amount  of  12% Senior  Notes due 2006 and
                      warrants to purchase   3,750,000   shares  of  the
                      Company's  Common Stock at an exercise price of $30
                      per share.

         (c) Exhibits: See Exhibit Index on page 65 of this Report.


<PAGE>


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the  undersigned,  thereunto duly authorized on the 26th day of March,
1999.


                                          METRIS COMPANIES INC.
                                                        (Registrant)


                                           By /s/ Ronald N. Zebeck
                                              -------------------------------
                                              Ronald N. Zebeck
                                              President and
                                              Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed  below by the  following  persons on behalf of Metris  Companies
Inc., the Registrant, and in the capacities and on the dates indicated.


Signature                        Title                       Date

Principal executive              President,                  March 26, 1999
officer and director:            Chief Executive Officer
                                 and Director

/s/ Ronald N. Zebeck
- -------------------------------
Ronald N. Zebeck


Principal financial officer:     Executive Vice President,   March 26, 1999
                                 Chief Financial Officer


/s/ David D. Wesselink
- -------------------------------
David D. Wesselink


Principal accounting officer:    Vice President, Finance,    March 26, 1999
                                 Corporate Controller

/s/ Jean C. Benson
- -------------------------------
Jean C. Benson





<PAGE>


Directors:



/s/ Theodore Deikel                      Director         March 26, 1999
- -------------------------------
Theodore Deikel


/s/ Dudley C. Mecum                      Director         March 26, 1999
- -------------------------------
Dudley C. Mecum


/s/ Frank D. Trestman                    Director         March 26, 1999
- -------------------------------
Frank D. Trestman


/s/ Lee R. Anderson, Sr.                 Director         March 26, 1999
- -------------------------------
Lee R. Anderson, Sr.


/s/ Derek V. Smith                       Director         March 26, 1999
- --------------------------------
Derek V. Smith


/s/ John A. Cleary                       Director         March 26, 1999
- --------------------------------
John A. Cleary




<PAGE>


                                  EXHIBIT INDEX

Exhibit
Number   Description of Exhibit

Charter Documents:

3.1      Amended and Restated Certificate of Incorporation of the Company
         (incorporated by reference to Exhibit 3.1 to the
         Company's Registration Statement on Form S-1 (File No. 333-10831)).

3.2      Amended and Restated Bylaws of the Company.

Instruments Defining Rights:

4.1     Indenture, dated as of November 7, 1997, among the Company, Metris
        Direct, Inc. as the Guarantor, and the First National Bank of Chicago,
        as Trustee, including form of 10% Senior Note due 2004 and form of
        Guarantee by Metris Direct, Inc. (incorporated by reference to Exhibit
        4.a to the Company's Registration Statement on Form S-4 (File No.
        333-43771)).

4.2     Certificate of Designation of Series B Perpetual Preferred Stock
        (incorporated by reference to Exhibit 4.1 of the Company's
        Current Report on Form 8-K dated December 22, 1998 (File No. 1-12351)).

4.3     Certificate of Designation of Series C Perpetual Preferred Stock
        (incorporated by reference to Exhibit 4.2 of the
        Company's Current Report on Form 8-K dated December 22, 1998
        (File No. 1-12351)).

4.4     Certificate of  Designation  of Series D Junior  Participating
        Convertible  Preferred  Stock  (incorporated  by  reference to
        Exhibit 4.3 of the Company's  Current Report on Form 8-K dated
        December 22, 1998 (File No. 1-12351)).

4.5     Securities Purchase Agreement, dated as of November 13, 1998, among the
        Company, the Thomas H. Lee Equity Fund IV, L.P. (the "Lee Fund") and
        certain affiliates of the Lee Fund (incorporated by reference to Exhibit
        10.2 to the Company's Current Report on Form 8-K dated December 22, 1998
        (File No. 1-12351)).

4.6     Indenture, dated as of December 9, 1998, among the Company, the
        Guarantors named therein and The Bank of New York,
        as Trustee (incorporated by reference to Exhibit 4.4 to the Company's
        Current Report on Form 8-K dated December 22, 1998 (File No. 1-12351)).

4.7     Registration Rights Agreement, dated as of December 9, 1998, between the
        Company and the Investors named therein (incorporated by reference to
        Exhibit 10.3 to the Company's Current Report on Form 8-K dated December
        22, 1998 (File No. 1-12351)).

4.8     Warrant  Agreement,  dated as of December 9, 1998, between the
        Company and the  Purchasers  named  therein  (incorporated  by
        reference to Exhibit 4.5 to the  Company's  Current  Report on
        Form 8-K dated December 22, 1998 (File No. 1-12351)).

Material Contracts

10.1      Amended and Restated Pooling and Servicing Agreement, dated as
          of July 30, 1998, among Metris  Receivables,  Inc. ("MRI"), as
          Transferor,   Direct  Merchants  Credit  Card  Bank,  National
          Association  ("DMCCB"),  as Servicer, and The Bank of New York
          (Delaware),  as Trustee  (incorporated by reference to Exhibit
          4(a) to MRI's  Registration  Statement  on Form S-3  (File No.
          333-61343)).

10.2      Amended and  Restated  Bank  Receivables  Purchase  Agreement,
          dated as of July  30,  1998,  between  DMCCB  and the  Company
          (incorporated   by   reference   to  Exhibit   4(c)  to  MRI's
          Registration Statement on Form S-3 (File No. 333-61343)).

10.3      Amended and  Restated  Bank  Receivables  Purchase  Agreement,
          dated  as of  July  30,  1998,  between  the  Company  and MRI
          (incorporated   by   reference   to  Exhibit   4(d)  to  MRI's
          Registration Statement on Form S-3 (File No. 333-61343)).

10.4      Owner Trust  Agreement,  dated as of July 30, 1998,  among MRI
          and  Wilmington  Trust Company  (incorporated  by reference to
          Exhibit  10.1(ii) to the  Company's  Quarterly  Report on Form
          10-Q for the period ended September 30, 1998 (File No.
          1-12351)).

10.5      Liquidity Agreements, each dated July 30, 1998, among Metris Owner
          Trust, the Lenders thereto and the Administrative
          Agent (pursuant to Instruction 2 to Item 601, only one such agreement
          has been filed) (incorporated by reference to Exhibit 10.1(iii) to the
          Company's Quarterly Report on Form 10-Q for the period ended
          September 30, 1998 (File No.1-12351)).

10.6*     Stock Option and Valuation Rights Agreement, dated as of March 21,
          1994, between Fingerhut Companies, Inc. and Ronald N. Zebeck
          (incorporated by reference to Exhibit 10.l to Fingerhut Companies,
          Inc.'s Annual Report on Form 10-K  for the fiscal year ended
          December 29, 1995 (File No. 1-8668)).

          (i)*     Amendment,  dated October 25, 1996  (incorporated  by
                   reference to Exhibit 10.4(i) to the Company's  Annual
                   Report on Form 10-K for the year ended  December  31,
                   1997 (File No. 1-12351)).

          (ii)*    Non-Qualified  Stock  Option  Agreement  pursuant  to
                   Metris Companies Long-Term Incentive and Stock Option
                   Plan,  dated as of October 25,  1996,  by and between
                   the  Company and Ronald N.  Zebeck  (incorporated  by
                   reference to Exhibit 10.4(ii) to the Company's Annual
                   Report on Form 10-K for the year ended  December  31,
                   1997 (File No. 1-12351)).

10.7      Change of Control Agreement,  dated as of May 15, 1998, by and
          between  the  Company  and Ronald  Zebeck  and a  schedule  of
          executive   officers  of  the  Company  also  having  such  an
          agreement with the Company,  indicating the  differences  from
          the form of agreement  filed (as permitted by Instruction 2 to
          Item 601 of  regulation  S-K)  (incorporated  by  reference to
          Exhibit 10.2 to the  Company's  Quarterly  Report on Form 10-Q
          for the quarter ended September 30, 1998 (File No.
          1-12351)).

          (i)      Amendment to Change in Control Severance Agreement,  dated
                   as of December 9, 1998.

         (ii)      Amended Schedule of Officers with Change of Control.

10.8*      Metris  Companies  Inc.  Long-Term  Incentive and Stock Option
           Plan, as amended  (incorporated by reference to Exhibit 4.3 to
           the Company's Registration Statement on Form S-8 filed May 14,
           1998 (File No. 333-52627)).

           (i)*     Form of Non-Qualified Stock Option Agreement.

10.9*      Metris Companies Inc. Non-Employee Director Stock Option Plan,
           including form of option agreement  (incorporated by reference
           to Exhibit 10.9 to the  Company's  Annual  Report on Form 10-K
           for the year ended December 31, 1997 (File No.
           1-12351)).

10.10*     Metris Companies Inc. Annual Incentive Plan for Designated
           Corporate Officers.

10.11      Co-Brand Credit Card Agreement,  dated as of October 31, 1996,
           between  the  Company,   Fingerhut  Corporation,   and  Direct
           Merchants Credit Card Bank, N.A. (incorporated by reference to
           Exhibit 10.11 to the Company's  Annual Report on Form 10-K for
           the year ended December 31, 1997 (File No. 1-12351)).

10.12      Extended Service Plan Agreement, dated as of October 31, 1996,
           between the Company, Fingerhut Corporation, and InfoChoice USA, Inc.
           (incorporated by reference to Exhibit 10.12 to the Company's Annual
           Report on Form 10-K for the year ended December 31, 1997
           (File No. 1-12351)).

10.13      Database Access Agreement, dated as of October 31, 1996, between the
           Company and Fingerhut Corporation (incorporated by reference to
           Exhibit 10.13 to the Company's Annual Report on Form 10-K for the
           year ended December 31, 1997 (File No. 1-12351)).

10.14      Tax Sharing Agreement, dated as of October 31, 1996, between the
           Company and Fingerhut Companies, Inc. (incorporated by reference to
           Exhibit 10.15 to the Company's Annual Report on Form 10-K for the
           year ended December 31, 1997 (File No. 1-12351)).

           (i)      Amendment to Tax Sharing Agreement, dated January 1, 1998,
                    between the Company and Fingerhut Companies, Inc.

10.15      Waiver Agreement, dated as of December 8, 1998, between Fingerhut
           Corporation, Infochoice USA, Inc., Metris Direct, Inc., DMCCB and
           Metris Direct Services, Inc. (incorporated by reference to Exhibit
           10.4 to the Company's Current Report on Form 8-K dated December 22,
           1998 (File No. 1-12351)).

10.16      Data Sharing Agreement, dated as of October 31, 1996, between
           Fingerhut Corporation and DMCCB (incorporated by reference to Exhibit
           10.17 to the Company's Annual Report on Form 10-K for the year ended
           December 31, 1997 (File No. 1-12351)).

10.17      Amended and Restated Credit Agreement, dated as of June 30, 1998
           among the Company and the lenders named therein
           (incorporated by reference to Exhibit 10.18(a) to the Company's
           Quarterly Report on Form 10-Q for the period ended
           June 30, 1998 (File No. 1-12351)).

           (i)      Amendment,  dated  as of  December  3,  1998,  to the
                    Amended and Restated  Credit  Agreement,  dated as of
                    June 30, 1998,  among the Company,  the lenders named
                    therein,  NationsBank,  N.A., as  syndication  agent,
                    Deutsche  Bank,  as  documentation  agent,  U.S. Bank
                    National   Association,   as   documentation   agent,
                    Barclays  Bank  PLC,  as  co-agent,  Bank of  America
                    National Trust and Savings Association,  as co-agent,
                    and The Chase Manhattan Bank, as administrative agent
                    (incorporated  by  reference  to Exhibit  10.5 to the
                    Company's  Current  Report on Form 8-K dated December
                    22, 1998 (File No. 1-12351)).

           (ii)     Amendment,  dated  as of  December  7,  1998,  to the
                    Amended and Restated  Credit  Agreement,  dated as of
                    June 30, 1998,  among the Company,  the lenders named
                    therein,  NationsBank,  N.A., as  syndication  agent,
                    Deutsche  Bank,  as  documentation  agent,  U.S. Bank
                    National   Association,   as   documentation   agent,
                    Barclays  Bank  PLC,  as  co-agent,  Bank of  America
                    National Trust and Savings Association,  as co-agent,
                    and  The  Chase  Manhattan  Bank,  as  administrative
                    agent.


10.18      Transfer and Administration Agreement, dated as of October 23,
           1997,  among Kitty Hawk Funding  Corporation,  Metris  Funding
           Co.,  as  Transferor,   Direct  Merchants  Credit  Card  Bank,
           National  Association as Collection  Agent,  and  NationsBank,
           N.A., as Agent and Bank Investor (incorporated by reference to
           Exhibit  10.18(a) to the  Company's  Quarterly  Report on Form
           10-Q  for the  period  ended  September  30,  1998  (File  No.
           1-12351)).

10.19      Transfer and Administration Agreement, dated as of October 23,
           1997,  among Kitty Hawk Funding  Corporation,  Metris  Funding
           Co.,  as  Transferor,   DMCCB,   as  Collection   Agent,   and
           NationsBank,  N.A. as Agent and Bank Investor (incorporated by
           reference to Exhibit 10.c to the Company's Quarterly Report on
           Form 10-Q for the period  ended  September  30, 1997 (File No.
           1-12351)).

             (i)     Amendment  No. 4, dated  October  22,  1998,  to the
                     Transfer and Administration  Agreement,  dated as of
                     October  23,   1997,   among   Kitty  Hawk   Funding
                     Corporation,  Metris  Funding  Co.,  as  Transferor,
                     Direct   Merchants   Credit   Card  Bank,   National
                     Association as Collection  Agent,  and  NationsBank,
                     N.A., as Agent and Bank Investor.

10.20      Lease Agreement, dated as of March 28, 1997, between Nottingham
           Village, Inc. and Metris Direct, Inc. (incorporated
           by reference to Exhibit 10.21 to the Company's Annual Report on Form
           10-K for the year ended December 31, 1997 (File No. 1-12351)).

           (i)      Guaranty of Lease, dated as of March 31, 1997, between
                    Nottingham Village, Inc. and Metris Direct, Inc.
                    (incorporated by reference to Exhibit 10.21(i) to the
                    Company's Annual Report on Form 10-K for the year
                    ended December 31, 1997 (File No. 1-12351)).

           (ii)     First  Amendment  and  Lease  Agreement,  dated as of
                    October 15, 1997,  among Nottingham  Village,  Metris
                    Direct,  Inc.,  and  the  Company   (incorporated  by
                    reference  to  Exhibit  10.21(ii)  to  the  Company's
                    Annual  Report  on  Form  10-K  for  the  year  ended
                    December 31, 1997 (File No. 1-12351)).

           (iii)    Subordination,    Non-Disturbance    and   Attornment
                    Agreement,  dated as of March 17, 1998  (incorporated
                    by reference to Exhibit  10.21(iii)  to the Company's
                    Quarterly  Report on Form 10-Q for the  period  ended
                    March 31, 1998 (File No. 1-12351)).

           (iv)     Tenant  Estoppel  Certificate,  dated  as of March 3,
                    1998,   to  State   Farm   Life   Insurance   Company
                    (incorporated  by reference  to Exhibit  10.21(iv) to
                    the Company's  Quarterly  Report on Form 10-Q for the
                    period ended March 31, 1998 (File No. 1-12351)).

10.21      Lease Agreement, dated August 11, 1995, between The Equitable Life
           Assurance Society of the United States and Fingerhut Financial
           Services Corporation (incorporated by reference to Exhibit 10.22 to
           the Company's Annual Report on Form 10-K for the year ended December
           31, 1997 (File No. 1-12351)).

           (i)      Amendment Number One to Lease Agreement, dated August
                    1, 1996, between The Equitable Life Assurance Society
                    of the United States and Fingerhut Financial Services
                    Corporation  (incorporated  by  reference  to Exhibit
                    10.22(i) to the Company's  Annual Report on Form 10-K
                    for the year ended December 31, 1997 (File No.
                    1-12351)).

           (ii)     Amendment  Number  Two  to  Lease  Agreement,   dated
                    January 16, 1997,  between WHIOP Real Estate  Limited
                    Partnership and Metris Direct, Inc.  (incorporated by
                    reference  to  Exhibit  10.22(ii)  to  the  Company's
                    Annual  Report  on  Form  10-K  for  the  year  ended
                    December 31, 1997 (File No. 1-12351)).

           (iii)    Amendment  Number  Three  to Lease  Agreement,  dated
                    December 4, 1997,  between WHIOP Real Estate  Limited
                    Partnership and Metris Direct, Inc.  (incorporated by
                    reference  to  Exhibit  10.22(iii)  to the  Company's
                    Annual  Report  on  Form  10-K  for  the  year  ended
                    December 31, 1997 (File No. 1-12351)).

           (iv)     Amendment  Number  Four  to  Lease  Agreement,  dated
                    January 29, 1997,  between WHIOP Real Estate  Limited
                    Partnership and Metris Direct, Inc.  (incorporated by
                    reference  to  Exhibit  10.22(iv)  to  the  Company's
                    Annual  Report  on  Form  10-K  for  the  year  ended
                    December 31, 1997 (File No. 1-12351)).

           (v)      Tenant Estoppel Certificate to WCB Properties Limited
                    Partnership  (incorporated  by  reference  to Exhibit
                    10.22(v) to the Company's  Annual Report on Form 10-K
                    for the year ended December 31, 1997 (File No.
                    1-12351)).

10.22      Lease  Agreement,  dated  October 31, 1995,  between  Exchange
           Limited   Partnership   and   Fingerhut   Financial   Services
           Corporation (incorporated by reference to Exhibit 10.23 to the
           Company's  Annual  Report  on Form  10-K  for the  year  ended
           December 31, 1997 (File No. 1-12351)).

           (i)      Addendum to Lease Agreement,  dated October 31, 1995,
                    between  1991  Exchange   Limited   Partnership   and
                    Fingerhut     Financial     Services      Corporation
                    (incorporated by reference to Exhibit 10.23(i) to the
                    Company's  Annual  Report  on Form  10-K for the year
                    ended December 31, 1997 (File No. 1-12351)).

           (ii)     Corporate  Guaranty of Lease, dated October 31, 1995,
                    between  1991  Exchange   Limited   Partnership   and
                    Fingerhut     Financial     Services      Corporation
                    (incorporated  by reference  to Exhibit  10.23(ii) to
                    the Company's Annual Report on Form 10-K for the year
                    ended December 31, 1997 (File No. 1-12351)).

           (iii)    First  Amendment to Lease,  dated  February 14, 1996,
                    between  1991  Exchange   Limited   Partnership   and
                    Fingerhut     Financial     Services      Corporation
                    (incorporated  by reference to Exhibit  10.23(iii) to
                    the Company's Annual Report on Form 10-K for the year
                    ended December 31, 1997 (File No. 1-12351)).

           (iv)     Tenant  Estoppel  Certificate  to  Eagle  Investments
                    Limited  Liability  Company,  Bank One, Oklahoma City
                    and 1991 Exchange Limited Partnership, dated January,
                    1996, from Fingerhut  Financial Services  Corporation
                    (incorporated  by reference  to Exhibit  10.23(iv) to
                    the Company's Annual Report on Form 10-K for the year
                    ended December 31, 1997 (File No. 1-12351)).

           (v)      Third Amendment to Lease, dated December 22, 1998, between
                    Exchange Center, L.L.C. and Fingerhut Financial
                    Services Corporation.


10.23      Lease Agreement, dated December 11, 1996, between Koger Equity, Inc.
           and Metris Direct, Inc. (incorporated by reference to Exhibit 10.24
           to the Company's Annual Report on Form 10-K for the year ended
           December 31, 1997 (File No. 1-12351)).

           (i)      Lease Amendment, dated June 27, 1997, between Koger Equity,
                    Inc. and Metris Direct, Inc. (incorporated by
                    reference to Exhibit 10.24(i) to the Company's Annual Report
                    on Form 10-K for the year ended December 31,
                    1997 (File No. 1-12351)).

           (ii)     Lease Amendment, dated October 15,1997, between Koger
                    Equity, Inc. and Metris Direct, Inc. (incorporated
                    by reference to Exhibit 10.24(ii) to the Company's Annual
                    Report on Form 10-K for the year ended December
                    31, 1997 (File No. 1-12351)).

           (iii)    Lease Amendment, dated July 10, 1998, between Koger Equity,
                    Inc. and Metris Direct, Inc.

10.24      Transfer and Administration Agreement, dated December 9, 1998,
           among Enterprise Funding Corporation,  Park Avenue Receivables
           Corporation,  Sheffield Receivables Corporation,  Metris Asset
           Funding  Co.,  Direct  Merchants  Credit  Card Bank,  National
           Association, N.A.

10.25      Receivables Purchase Agreement, dated December 9, 1998, between the
           Company and Metris Asset Funding Co.

Other Exhibits

11                Computation of Earnings Per Share.

12(a)             Computation of Ratio of Earnings to Fixed Charges.

12(b)             Computation of Ratio of Earnings to Fixed Charges and
                  Preferred Dividends.

13                Pages 18 to 62 of the 1998 Annual Report to Shareholders.  The
                  1998 Annual Report shall not be deemed to be filed
                  with the Commission except to the extent that information is
                  specifically incorporated herein by reference.

21                Subsidiaries of the Company.

23                Independent Auditors' Consent.

27                Financial Data Schedule.

* Management  contract or compensatory plan or arrangement required to be filed
as an exhibit pursuant to Item 14(c) of Form 10-K.

                           AMENDED AND RESTATED BYLAWS
                                       OF
                              METRIS COMPANIES INC.


                                    ARTICLE I
                                     OFFICES

         The corporation may have such offices and places of business, within or
without the State of Delaware,  at such  locations as the Board of Directors may
from time to time designate, or the business of the corporation may require.


                                   ARTICLE II
                                  STOCKHOLDERS

         Section 1.  Annual  Meeting.  (a) The  corporation  shall hold  regular
annual meetings of the corporation's stockholders for the election of directors.
The time and  place of any such  meetings  shall be  determined  by the Board of
Directors and communicated to the stockholders according to the requirements set
forth herein.  Subject to paragraph  (b) of this Section 1, which  paragraph (b)
shall be deemed valid on and after June 1, 1998 and before such date deemed null
and void, any other proper business may be conducted at an annual meeting.

         (b) Only such  business  shall be  conducted  at an annual  meeting  of
stockholders  as shall  have been  properly  brought  before  the  meeting.  For
business to be properly  brought before the meeting,  it must be: (i) authorized
by the Board of Directors and specified in the notice, or a supplemental notice,
of the meeting, (ii) otherwise brought before the meeting by or at the direction
of the Board of  Directors  or the  chairman of the  meeting or (iii)  otherwise
properly  brought  before  the  meeting by a  stockholder.  For  business  to be
properly brought before an annual meeting by a stockholder, the stockholder must
have given written notice  thereof to the Secretary,  delivered or mailed to and
received at the principal executive offices of the corporation (x) not less than
50 days nor more than 75 days prior to the  meeting or (y) if less than 60 days'
notice of the meeting or prior public  disclosure  of the date of the meeting is
given or made to stockholders, not later than the close of business on the tenth
day  following  the day on which the  notice of the  meeting  was  mailed or, if
earlier,  the day on which such  public  disclosure  was made.  A  stockholder's
notice  to the  Secretary  shall  set  forth  as to each  item of  business  the
stockholder proposes to bring before the meeting (1) a brief description of such
item and the reasons for conducting  such business at the meeting,  (2) the name
and address,  as they appear on the  corporation's  records,  of the stockholder
proposing  such  business,  (3) the class  and  number of shares of stock of the
corporation which are beneficially owned by the stockholder (for purposes of the
regulations under Sections 13 and 14 of the Securities  Exchange Act of 1934, as
amended) and (4) any material  interest of the stockholder in such business.  No
business shall be conducted at any annual meeting except in accordance  with the
procedures set forth in this paragraph (b). The chairman of the meeting at which
any business is proposed by a stockholder shall, if the facts warrant, determine
and declare to the meeting that such  business was not properly  brought  before
the meeting in accordance  with the  provisions of this  paragraph  (b), and, in
such  event,  the  business  not  properly  before  the  meeting  shall  not  be
transacted.

         Section 2.        Place of Meeting.  All meetings of the stockholders
shall be held at the offices of the corporation or such other place as may be
designated by the Board of Directors.

         Section 3. Special  Meetings.  Special meetings of the stockholders may
be called for any purpose or purposes at any time by the  President,  a majority
of the entire  Board of  Directors  or by a committee  of the Board of Directors
specifically  authorized  to call such  meetings.  The business  transacted at a
special meeting of stockholders  shall be limited to the purpose or purposes for
which such  meeting is called,  except as otherwise  determined  by the Board of
Directors or the chairman of the meeting.

         Section  4.  Consent  of  Stockholders  in Lieu of  Meeting.  Except as
otherwise  provided by law or by the  Certificate of  Incorporation,  any action
required to be taken, or which may be taken, at any meeting of stockholders  may
be taken  without a  meeting,  without  prior  notice and  without a vote,  if a
consent in writing,  setting  forth the action so taken,  shall be signed by the
holders  of at least 80% of the shares of  outstanding  stock  entitled  to vote
thereon,  provided  that  prompt  notice of the taking of the  corporate  action
without a meeting by less than unanimous written consent shall be given to those
stockholders who have not consented in writing.

         Section 5. Voting by Ballot.  Unless otherwise  provided by law, voting
on any question or in any election may be by voice unless the presiding  officer
shall order, or any stockholder shall demand, that voting be by secret ballot.

         Section 6. Notice of  Meeting.  Written or printed  notice  stating the
place,  date,  hour and purpose or  purposes of any meeting of the  stockholders
shall be sent or given to each  stockholder  entitled  to vote at such  meeting.
Notice of each meeting of  stockholders  shall be in such form as is approved by
the Board of  Directors  and shall state the  purpose or purposes  for which the
meeting is called,  the date and time when and the place where it is to be held,
and shall be  delivered  personally  or mailed not more than sixty (60) days and
not less than ten (10) days before the day of the meeting.  Notice may be waived
before, during or after any meeting by any stockholder.  The waiver may be oral,
written or by attendance at the meeting; provided, however, that attendance at a
meeting will not  constitute a waiver of notice if the  stockholder  attends the
meeting for the purpose of objecting  to the meeting  itself or, at the meeting,
objects to the consideration of a particular item prior to the voting thereon.

         Section  7.  Quorum.  Except  as  otherwise  provided  by  law  or  the
Certificate of Incorporation,  (a) prior to June 1, 1998 the holders of not less
than a majority  of the  outstanding  shares  entitled to vote,  represented  in
person or by proxy,  shall  constitute a quorum for the transaction of business;
and (b) on or after June 1, 1998 the holders of not less than  one-third  of the
outstanding  shares entitled to vote,  represented in person or by proxy,  shall
constitute a quorum for the transaction of business;  provided, however, that in
the event of an election  contest  subject to Rule 14a-11  under the  Securities
Exchange  Act of 1934,  the  holders of a  majority  of the  outstanding  shares
entitled to vote shall constitute a quorum unless  otherwise  provided by law or
the Certificate of Incorporation.  In the absence of a quorum,  the holders of a
majority of the shares  represented  at the meeting may adjourn the meeting from
time to time  without  further  notice  except as provided in Section 11 of this
Article.

         Section 8. Record  Date.  For the purpose of  determining  stockholders
entitled  to notice of, or to vote at, any meeting of the  stockholders,  or any
adjournment thereof, the Board of Directors may fix in advance a date, such date
being not less than 10 days nor more than 60 days immediately preceding the date
on which the particular  action requiring such  determination of stockholders is
to be taken.  For the purpose of  determining  stockholders  entitled to receive
payment of any  dividend or other  distribution  or  allotment  of any rights or
stockholders  entitled  to  exercise  any  rights  in  respect  of  any  change,
conversion or exchange of stock,  or for the purpose of any other lawful action,
the Board of Directors  may fix a record date,  which date shall not precede the
date upon which the resolution fixing such date is adopted and which record date
shall  not  be  more  than  sixty  days   preceding  the  action  to  be  taken.
Notwithstanding the foregoing,  the Board of Directors shall set record dates in
such manner as to ensure that the Company  shall make such notices to the market
of  such  record  dates  as  may  be  required  by  applicable  law.  Only  such
stockholders  as shall be  stockholders  of record on the date so fixed shall be
entitled to notice of, and to vote at, such  meeting,  or to receive  payment of
such  dividend,  or to receive  such  allotment of rights,  or to exercise  such
rights,  as the case may be,  notwithstanding  any  transfer of any stock on the
books of the corporation after any such record is fixed as aforesaid.

         Section  9.  Voting of  Shares.  Except as  otherwise  provided  by the
Certificates  of Designation of the Series B Perpetual  Preferred  Stock and the
Series C Perpetual  Convertible  Preferred Stock,  each stockholder of record or
the  stockholder's  legal  proxy  shall be  entitled to one vote for each voting
share  standing in the  stockholder's  name as reflected  on the stock  transfer
books of the  corporation  as of the record  date.  If a quorum is present,  the
affirmative  vote of the majority of the shares  represented  at the meeting may
decide any question  properly  before the  meeting,  and shall be the act of the
stockholders  unless the vote of a greater  number of shares is required by law,
the Certificate of Incorporation or these Bylaws.

         Section 10. Proxies. At all meetings of stockholders, a stockholder may
vote by proxy  executed in writing by the  stockholder  or by the  stockholder's
duly authorized  attorney-in-fact.  Such proxy shall be filed with an officer of
the corporation or with the duly authorized transfer agent of the corporation at
or  before  the time of the  meeting.  A proxy  shall be  valid  for the  period
specified in the proxy or, if no expiration date is provided in the proxy, for a
period  not to exceed  three  years  from the date of its  execution.  A proxy's
authority  shall not be revoked by the death or  incapacity of the maker unless,
before  the vote is cast and the  authority  exercised,  written  notice of such
death or incapacity is given to the corporation.

         Section  11.  Adjournment.  If  any  meeting  of  the  stockholders  be
adjourned to another time or place, no notice as to such adjourned  meeting need
be  given  other  than  by  announcement  at the  meeting,  at the  time  of its
adjournment.


                                   ARTICLE III
                               BOARD OF DIRECTORS

         Section 1.        Board of Directors.  The business and affairs of the
corporation shall be managed by, or under the direction of, its Board of
Directors.  The members of the Board of Directors need not be stockholders.
Directors shall possess all qualifications required of them pursuant to the
Certificate of Incorporation.

         Section  2.  Number and  Tenure.  (a) The  number of  directors  of the
corporation  shall be as determined from time to time by resolution of the Board
of Directors,  subject to the provisions of the  Certificate  of  Incorporation.
Each director elected by the  stockholders,  and each director elected to fill a
vacancy  or newly  created  directorship,  shall  serve  until the next  regular
stockholder  meeting and until his or her  successor  is elected and  qualified.
Upon the occurrence of the Threshold Time (as defined in Article VII,  Section 1
of the Certificate of  Incorporation),  the directors of the Corporation,  other
than those who may be elected  pursuant to the terms of any series of  Preferred
Stock,  shall be  classified,  with respect to the time for which they severally
hold office,  into three classes,  designated Classes I, II and III, which shall
be nearly as equal as possible. Class I shall consist of two directors,Class II
shall consist of two directors  and Class III shall consist of three directors.
The membership  of each  class  shall  be  determined  by the  Board  of
Directors. Directors  of Class I shall serve for a term which  expires at the
first  annual meeting of stockholders to be held after the Threshold Time.
Directors of Class II shall  serve  for a term  which  expires  at the  second
annual  meeting  of stockholders to be held after the Threshold  Time.
Directors of Class III shall serve for a term which expires at the third annual
meeting of stockholders to be held after the Threshold Time. At each succeeding
annual meeting of stockholders following such initial  classification,  the
respective successors of each class shall be  elected  for  three  year  terms.
Notwithstanding  the  foregoing,  a director's  term  shall  expire on his or
her  death,  resignation,  removal  or disqualification.

         (b) Only persons who are  nominated in accordance  with the  procedures
set forth in this  paragraph  (b) shall be eligible for election as directors of
the  corporation.  Nominations of persons for election to the Board of Directors
may be made at a meeting of  stockholders  by the Board of  Directors  or by any
stockholder of the corporation  entitled to vote in the election of directors at
the meeting who complies with the notice  procedures set forth in this paragraph
(b).  Any  nomination  by a  stockholder  must be made by written  notice to the
Secretary delivered or mailed to and received at the principal executive offices
of the  corporation (i) not less than 50 days nor more than 75 days prior to the
meeting  or (ii) if less than 60 days'  notice of the  meeting  or prior  public
disclosure  of the date of the  meeting  is given or made to  stockholders,  not
later than the close of business on the tenth day following the day on which the
notice of the meeting was  mailed,  or if earlier,  the day on which such public
disclosure was made. A stockholder's notice to the Secretary shall set forth (x)
as to each person whom the  stockholder  proposes  to nominate  for  election or
re-election as a director:  (1) the name,  age,  business  address and residence
address of such person,  (2) the  principal  occupation  or  employment  of such
person, (3) the class and number of shares of stock of the corporation which are
beneficially  owned by such person (for the  purposes of the  regulations  under
Sections 13 and 14 of the  Securities  Exchange Act of 1934, as amended) and (4)
any other  information  relating  to such  person  that would be  required to be
disclosed  in  solicitations  of proxies  for the  election  of such person as a
director of the  corporation  pursuant to  Regulation  14A under the  Securities
Exchange Act of 1934,  as amended,  and such person's  written  consent to being
named in any proxy  statement  as a nominee  and to  serving  as a  director  if
elected;  and (y) as to the stockholder  giving notice (1) the name and address,
as they appear on the  corporation's  records,  of such  stockholder and (2) the
class and number of shares of stock of the  corporation  which are  beneficially
owned by such stockholder  (determined as provided in clause (x) (3) above).  At
the  request  of the Board of  Directors  any person  nominated  by the Board of
Directors  for  election  as a  director  shall  furnish to the  Secretary  that
information  required to be set forth in a  stockholder's  notice of  nomination
which  pertains  to  the  nominee.  The  chairman  of the  meeting  at  which  a
stockholder  nomination is presented shall, if the facts warrant,  determine and
declare to the meeting that such  nomination was not made in accordance with the
procedures  prescribed by this paragraph (b), and, in such event,  the defective
nomination shall be disregarded.

         Section 3.  Vacancies.  (a) Except as provided in paragraph  (b) below,
any vacancy occurring on the Board of Directors by reason of death, resignation,
removal or disqualification may be filled by the unanimous vote of the remaining
directors,  even though less than a quorum,  at any regular or special  meeting.
Except as provided in paragraph (b) below, vacancies on the Board resulting from
newly  created  directorships  may be filled only by the  unanimous  vote of the
directors serving at the time of the increase.

         (b) In the event a vacancy  occurs on the Board of  Directors by reason
of death, resignation,  removal or disqualification of a director elected by the
holders  of the  Series C  Perpetual  Convertible  Preferred  Stock (a "Series C
director"), the remaining Series C directors, if any, shall elect a new director
to fill such vacancy.  If a new  directorship  is created in connection with the
issuance of the Series C Perpetual  Convertible  Preferred  Stock or if no other
Series C directors are serving at the time of the death, resignation, removal or
disqualification  of a Series C director,  the holders of the Series C Perpetual
Convertible  Stock shall elect a new director to fill such new  directorship  or
vacancy.

         Section 4. Resignations.  Any director may resign at any time by giving
written  notice to the  chairman of the Board,  if any, or to the  president  or
secretary,  if any, of the corporation.  Unless a later date is specified in the
notice as the effective date of  resignation,  resignation  shall take effect on
the date of receipt of the written notice by the  corporation.  Unless otherwise
specified in such notice,  acceptance of the resignation  shall not be necessary
to make it effective.

         Section 5. Regular and Annual Meetings. The Board of Directors may hold
regular  meetings on an annual or other periodic basis.  Except as may otherwise
be provided in a resolution of the Board of Directors,  or in any notice of such
meeting if the Board of  Directors  has  failed to act on the issue,  the annual
meeting of the Board shall be held  immediately  following the annual meeting of
the stockholders, and regularly scheduled meetings may be held without notice at
such time and place as may be provided by  resolution of the Board of Directors.
Notwithstanding the foregoing,  the failure of the corporation to hold an annual
or other  regularly  scheduled  meeting  shall  not  affect  the  status  of the
directors  or  officers,  or the status of the  corporation  to  continue  as an
operating  entity,   unless  the  Board  of  Directors   provides  otherwise  by
resolution.

         Section 6.        Special Meetings.   Special meetings of the Board of
Directors may be called by the president of the corporation, the chairman of the
Board of Directors, if the Board has elected one of its members to act as its
chairman, or by resolution of the Board of Directors.

         Section 7. Notice of Special Meetings. The secretary,  or in his or her
absence any other officer of the corporation, shall give each director notice of
the time and place of holding of special  meetings of the Board of  Directors by
mail at least five days  before the  meeting,  or by  telephone,  electronic  or
facsimile  transmission  or personal  service given at least 24 hours before the
meeting. A director may waive notice of any meeting before,  during or after the
meeting, and the waiver may be written, oral or by attendance. The attendance of
a director at any meeting and participation therein shall constitute a waiver of
notice of such  meeting  unless a director  attends such meeting for the express
purpose of objecting to the  transaction of any business  because the meeting is
not  lawfully  called  or  convened,  and  such  director  does  not  thereafter
participate  in the meeting.  Neither the business to be transacted  at, nor the
purpose of, any special  meeting of the Board of Directors  need be specified in
the notice or waiver of notice for such  meeting.  No notice need be provided of
any meeting which is adjourned and later  reconvened  other than by announcement
at the meeting at which adjournment is taken.

         Section 8. Place of Meetings;  Meetings by  Telephone.  Meetings of the
Board shall be at the principal office of the corporation or at such other place
as the directors may from time to time determine.  A meeting of the Board may be
held by any means of communication through which all person participating in the
meeting may simultaneously hear and converse with each other during the meeting,
including by means of conference telephone or similar communications  equipment.
Participation in a meeting by any such means  constitutes  presence in person at
the meeting.

         Section 9.  Quorum.  At all  meetings  of the Board,  a majority of the
directors shall  constitute a quorum for the transaction of business;  provided,
however,  that if less than all of the directors are present at said meeting,  a
majority of the  directors  present  may  adjourn the meeting  from time to time
without  notice  other  than  an  announcement  at  the  meeting  at  which  the
adjournment is taken.

         Section  10. Act of Board.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the Board
of Directors,  unless  otherwise  provided by the Bylaws,  by the Certificate of
Incorporation or by law.

         Section  11.  Absent  Director.  A director  may give  advance  written
consent or  opposition  to a proposal  to be acted on at a Board  meeting.  If a
director is not present at the meeting, consent or opposition to a proposal does
not constitute  presence for purposes of determining  the existence of a quorum,
but consent or opposition  shall be counted as a vote in favor of or against the
proposal  and shall be entered in the  minutes or other  record of action at the
meeting,  if the proposal acted on at the meeting is  substantially  the same or
has  substantially  the same effect as the  proposal to which the  director  has
consented or objected.

         Section 12. Action without Meeting. Except as otherwise provided by law
or by the Certificate of  Incorporation,  any action which is required or may be
taken at a meeting of the Board of Directors  or any  committee of the Board may
be taken  without a meeting  if a consent  in writing  (including  a  telecopied
transmission), setting forth the action so taken, is signed by a majority of all
the directors or members of the  committee  entitled to vote with respect to the
subject matter thereof,  except as to matters that require stockholder approval,
in which case a consent in writing shall be signed by all of the directors. Such
written action shall be effective on the date when signed by the required number
of directors or committee  members,  or such other  effective  date as set forth
therein.  When written  action is taken by less than all of the  directors,  all
directors shall be notified  immediately of its text and effective date. Failure
to provide the notice,  however,  shall not  invalidate  the written  action.  A
director  who does not sign or  consent  to the  written  action  shall  have no
liability for the action or actions taken thereby.

         Section 13. Committees.  The Board of Directors may, by the affirmative
vote of a majority of the number of  directors,  designate  two or more of their
number to constitute an executive committee,  which, to the extent determined by
the Board and allowed by law, shall have and exercise the authority of the Board
in the management of the business of the corporation,  subject to the provisions
of the Certificate of Incorporation.  Such executive committee shall act only in
the interval  between meetings of the Board and shall be subject at all times to
the control and direction of the Board.

         The Board of Directors  may, by the  affirmative  vote of a majority of
the number of directors,  also appoint one or more natural  persons who need not
be Board members to serve on such other  committees as the Board may  determine.
Such other  committees  shall have such  powers and duties as shall from time to
time be prescribed by the Board.  Such other  committees shall be subject at all
times to the control and direction of the Board.

         A majority of the members of any committee constitutes a quorum for the
transaction  of business.  All committees  shall keep accurate  minutes of their
meetings,  which minutes shall be made available upon request to members of that
committee and to any director.

         Section 14. Chairman of the Board. The directors may elect one of their
members to serve as the chairman of the Board of Directors.  The chairman  shall
be subject to the control of, and may be removed by, the Board of Directors.  He
or she shall  perform  such  duties as may from time to time be  assigned by the
Board.

         Section 15. Reliance upon Records.  Every director, and every member of
any committee of the Board of Directors, shall, in the performance of his or her
duties,  be fully  protected  in relying  in good faith upon the  records of the
corporation and upon such information, opinions, reports or statements presented
to the  corporation  by any of its officers or  employees,  or committees of the
Board of Directors,  or by any other person as to matters the director or member
reasonably  believes  are within  such  other  person's  professional  or expert
competence and who has been selected with reasonable care by or on behalf of the
corporation, including, but not limited to, such records, information, opinions,
reports  or  statements  as to the value and amount of the  assets,  liabilities
and/or net  profits of the  corporation,  or any other  facts  pertinent  to the
existence  and  amount of surplus or other  funds  from  which  dividends  might
properly be declared and paid,  or with which the  corporation's  capital  stock
might properly be purchased or redeemed.

         Section  16.  Interested  Directors.  A  director  who is  directly  or
indirectly a party to a contract or transaction  with the  corporation,  or is a
director  or officer of or has a financial  interest  in any other  corporation,
partnership, association or other organization which is a party to a contract or
transaction with the corporation, may be counted in determining whether a quorum
is present at any meeting of the Board of  Directors  or a committee  thereof at
which such  contract  or  transaction  is  considered  or  authorized,  and such
director may participate in such meeting and vote on such  authorization  to the
extent  permitted by applicable  law,  including  Sections 141(h) and 144 of the
General Corporation Law of the State of Delaware.

         Section  17.   Compensation.   Unless   otherwise   restricted  by  the
Certificate of Incorporation, the Board of Directors shall have the authority to
fix the compensation of directors.  The directors shall be paid their reasonable
expenses,  if any, of  attendance at each meeting of the Board of Directors or a
committee  thereof  and may be paid a fixed  sum  for  attendance  at each  such
meeting and an annual retainer or salary for services as a director or committee
member. No such payment shall preclude any director from serving the corporation
in any other capacity and receiving compensation therefor.

         Section 18.  Presumption of Assent.  For purposes of any liability as a
director, a director of the corporation who is present at a meeting of the Board
of Directors at which action on any corporate  matter is taken shall be presumed
to have  assented  to the  action  taken  unless  (a) he or she  objects  at the
beginning of the meeting to the  transaction of business  because the meeting is
not  lawfully  called or convened  and does not  thereafter  participate  in the
meeting; or (b) he or she votes against the action at the meeting.


                                   ARTICLE IV
                                    OFFICERS

         Section 1.  Election of Officers.  The Board of Directors  shall,  from
time to time, elect one or more persons to exercise the functions of the offices
of president, secretary and chief financial officer. The Board of Directors may,
but shall not be required to, elect a treasurer,  controller,  secretary and one
or more vice presidents,  as it deems necessary or advisable.  In addition,  the
Board of  Directors  may  elect  such  other  officers  and  agents  as it deems
necessary  or  advisable,   including   assistant   secretaries   and  assistant
treasurers.  Such officers shall exercise such powers and perform such duties as
are  prescribed by these Bylaws or as may be otherwise  determined  from time to
time by the Board of  Directors.  Any number of offices  or  functions  of those
offices may be held or exercised by the same person.

         Section  2.  President.  The  President  shall be the  chief  executive
officer  of the  corporation.  He  shall  direct,  coordinate  and  control  the
corporation's  business and  activities  and its operating  expenses and capital
expenditures  and shall  have  general  authority  to  exercise  all the  powers
necessary for the chief executive officer of the corporation,  all in accordance
with basic  policies  established  by and subject to the control of the Board of
Directors.  The  President  shall  also be the chief  operating  officer  of the
corporation.  The  president  shall (a) have general  active  management  of the
business of the  corporation;  (b) when present,  preside at all meetings of the
Board and of the stockholders,  unless such duties shall have been assigned to a
Chairman of the Board of Directors;  (c) see that all orders and  resolutions of
the Board are carried  into  effect;  (d) sign and  deliver,  in the name of the
corporation,  any  deeds,  mortgages,  bonds,  contracts  or  other  instruments
pertaining  to the  business  of the  corporation,  except in cases in which the
authority  to sign and  deliver is required  by law to be  exercised  by another
person or is expressly  delegated by the  Certificate  of  Incorporation,  these
Bylaws or by the Board to some other  officer or agent of the  corporation;  (e)
maintain  records of and,  whenever  necessary,  certify all  proceedings of the
Board and the  stockholders;  and (f) perform  other  duties  prescribed  by the
Board.

         Section 3. Chief Financial  Officer.  The chief financial officer shall
(a) keep accurate financial records for the corporation;  (b) deposit all money,
drafts and checks in the name and to the credit of the  corporation in the banks
and  depositories  designated  by the Board;  (c) endorse for deposit all notes,
checks and drafts  received by the  corporation as ordered by the Board,  making
proper  vouchers  therefor;  (d) disburse  corporate  funds and issue checks and
drafts in the name of the  corporation,  as ordered by the Board;  (e) render to
the president and the Board, whenever requested,  an account of all transactions
by  the  chief  financial  officer  and  of  the  financial   condition  of  the
corporation;  and (f) perform  other  duties  prescribed  by the Board or by the
president.

         Section 4.  Secretary.  The secretary  shall attend all sessions of the
Board of Directors  and all meetings of the  stockholders,  and record all votes
and  minutes  of all  proceedings  in a book  kept for that  purpose,  and shall
perform like duties for the standing  committees  when  required.  The secretary
shall give or cause to be given notice of all meetings of the  stockholders  and
of the Board of Directors when notice is required,  and shall perform such other
duties as may be  prescribed  by the Board of Directors  or the chief  executive
officer.  The  secretary  shall keep in safe  custody  the seal,  if any, of the
corporation, and shall affix the same to any instrument requiring it.

         Section 5. Terms of Office.  The officers of the corporation shall hold
office for such terms as shall be  determined  from time to time by the Board of
Directors or until their successors are chosen and qualify in their stead.

         Section 6.        Compensation.  The compensation of all executive
officers of the corporation shall be determined by the Board of Directors.

         Section 7.        Resignations.  An officer may resign at any time by
giving written notice to the corporation.  The resignation is effective without
acceptance when the notice is given to the corporation, unless a later effective
date is specified in the notice.

         Section 8.        Removals.  An officer may be removed at any time,
with or without cause, by a resolution approved by the affirmative vote of a
majority of the directors present.  Such removal is without prejudice to any
contractual rights of the officer.

         Section 9.  Vacancies.  If the office of any  officer or agent  becomes
vacant by reason of death, resignation,  retirement,  disqualification,  removal
from office or  otherwise,  the Board of  Directors,  may,  and in the case of a
vacancy in the office of chief  executive  officer  or chief  financial  officer
shall,  choose a successor or successors who shall hold office for the unexpired
term in respect of which such vacancy occurred.

         Section 10.  Contract Rights.  The election or appointment of a person
as an officer or agent of the corporation does not, of itself, create contract
rights.


                                    ARTICLE V
                                 INDEMNIFICATION

         Section  1.   Definitions.   For   purposes  of  this  Article  V:  (a)
"corporation"  shall be deemed to mean the  corporation  and shall  include,  in
addition to the resulting  corporation,  any constituent  corporation (including
any constituent of a constituent)  absorbed in a consolidation  or merger which,
if its separate  existence had continued,  would have had power and authority to
indemnify its directors,  officers,  employees and agents so that any person who
is  or  was  a  director,   officer,  employee  or  agent  of  such  constituent
corporation, or is or was serving at the request of such constituent corporation
as a director, officer, employee or agent of another legal entity shall stand in
the same  position  under the  provisions  of this Article V with respect to the
resulting  or  surviving  corporation  as he would  have  with  respect  to such
constituent  corporation if its separate  existence had continued;  (b) a "legal
entity" is a corporation, partnership, joint venture, trust or other enterprise;
(c) a "proceeding" is any action, suit, or proceeding,  whether civil, criminal,
administrative,  arbitrative or investigative, including an action or suit by or
in the right of the  corporation  to  procure a judgment  in its favor,  and any
appeal in such an action, suit, or proceeding,  and any inquiry or investigation
that  could  lead  to such  action,  suit or  proceeding;  and (d) a  "qualified
position"  with  respect to any legal  entity is a position  as a director or an
officer  of such  legal  entity or a  position  held by a  director,  officer or
employee of such legal  entity  which does or might  constitute  him a fiduciary
with respect to any employee benefit plan for the employees of such legal entity
under any federal or state law regulating employee benefit plans.

         Section 2. Mandatory  Indemnification.  The corporation shall indemnify
each  person  who was or is a party or is  threatened  to be made a party to any
proceeding by reason of the fact that he is serving in a qualified position with
respect to the  corporation or is serving in a similar  capacity with respect to
any other legal entity at the request of the  corporation,  against all expenses
(including   attorneys'  fees  and  costs  of  investigation   and  litigation),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection  with any such  proceeding to the maximum extent  permitted
under the General  Corporation Law of the State of Delaware (the "Delaware Law",
which term shall be deemed to include the General  Corporation  Law of the State
of  Delaware  or any  successor  statute or section  thereof,  as now written or
hereafter  amended).  The  termination  of any  proceeding  by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not of itself create a presumption that such person acted in such a manner
as to make him  ineligible  for  indemnification.  The  right of a person  to be
indemnified  hereunder  shall be a contract right and shall include the right to
be  paid  by the  corporation  all  expenses  incurred  in  defending  any  such
proceeding  in  advance  of its  final  disposition  upon  compliance  with  the
provisions of Delaware Law then in effect concerning advancement of expenses.

         Section   3.   Permissive   Indemnification.   In   addition   to   the
indemnification  provided for in Section 2, the corporation shall have the power
to indemnify or contract in advance to indemnify, to a lesser or the same extent
that  indemnification  is required  under  Section 2, any person who was or is a
party or is  threatened  to be made a party to any  proceeding  by reason of the
fact that he is serving in any capacity with respect to the  corporation or with
respect to any other legal entity at the request of the corporation.

         Section  4.   Determination   that   Indemnification   is  Proper.  Any
indemnification  under this Article V (unless  ordered by a court) shall be made
by the corporation  only as authorized in the specific case upon a determination
that such  indemnification  is permitted  under Delaware Law, or, in the case of
indemnification under Section 3, is proper because the requirements specified by
the  corporation  with  respect  to such  indemnification  have been  met.  Such
determination  shall be made (a) by the Board of Directors by a majority vote of
a quorum  consisting  of  directors  who  neither  are nor were  parties  to the
proceeding, (b) if such a quorum is not obtainable or, even though obtainable, a
majority of disinterested  directors so directs, by independent legal counsel in
a written  opinion or (c) by the  stockholders.  In making a  determination  the
directors  may rely,  as to all  questions of law, on the advice of  independent
legal counsel.

         Section  5.  Claims for  Indemnification  or  Advances.  If a claim for
indemnification  or advancement of expenses hereunder is not paid in full by the
corporation  within 60 days  after a  written  claim  has been  received  by the
corporation,  the  claimant  may at any time  thereafter  bring suit against the
corporation  to recover the unpaid  amount of the claim,  and if  successful  in
whole or in part,  the  claimant  shall be entitled  to be paid the  expenses of
prosecuting  such  claim.  It shall be a defense  to any such  action  that such
indemnification  or  advancement  of costs of defense  are not  permitted  under
Delaware  Law,  but  the  burden  of  proving  such  defense  shall  be  on  the
corporation.

         Section 6. Miscellaneous.  Every reference in this Article V to persons
who are entitled to  indemnification  and  advancement of expenses shall include
all persons who formerly occupied any of the positions  hereinabove set forth in
this Article V, to the extent they would have been  entitled to  indemnification
and advancement of expenses under the provisions of this Article V if they still
held such positions and their respective  heirs,  executors and  administrators.
Indemnification  or advancement of expenses  provided  pursuant to the foregoing
provisions  of this  Article V shall  not be  exclusive  of any other  rights of
indemnification  or advancement of expenses to which any person may be entitled.
Such rights include,  but are not limited to, any and all rights under insurance
policies that may be purchased  and  maintained  by the  corporation  or others,
whether or not the corporation  would have the power to indemnify such person in
the  particular  instance  under the provisions of this Article V, but no person
shall be  entitled to  indemnification  by the  corporation  to the extent he is
indemnified by any other party, including an insurer.

         Section  7.  Insurance.  The  corporation  may  purchase  and  maintain
insurance on behalf of any person who is or was a director,  officer or employee
of the corporation,  or is or was serving at the request of the corporation as a
director,  officer  or  employee  of  another  corporation,  partnership,  joint
venture,  trust or other enterprise  against any liability  asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether  or not the  corporation  would  have  the  power or the  obligation  to
indemnify him against such liability under the provisions of this Article V.


                                   ARTICLE VI
                                     SHARES

         Section  1.  Certificates.  The  interest  of each  stockholder  of the
corporation  shall be evidenced by  certificates  for shares of capital stock in
such form or forms as the appropriate  officers of the corporation may from time
to time  prescribe,  unless  it  shall  be  determined  by,  or  pursuant  to, a
resolution  adopted by the Board of Directors that the shares  representing such
interest be uncertificated.  If certificated, each stockholder shall be entitled
to a  certificate  representing  his  shares  of  capital  stock,  signed by the
president or a vice president,  and by the secretary or an assistant  secretary,
if one has been  elected or  appointed,  and  otherwise  by the chief  financial
officer;  provided,  however,  that where a certificate  is  countersigned  by a
transfer  agent or an assistant  transfer agent or by a transfer clerk acting on
behalf of the corporation and registered by a registrar,  the signatures of said
officers on such certificates for shares may be facsimile.  If a person signs or
has a facsimile  signature placed upon a certificate while an officer,  transfer
agent or  registrar of the  corporation,  the  certificate  may be issued by the
corporation,  even if the  person has  ceased to have that  capacity  before the
certificate  is issued,  with the same effect as if the person had that capacity
at the date of its issue.  All  certificates  for shares shall be  consecutively
numbered or otherwise  identified,  and shall state the name of the corporation,
that it is organized  under the laws of the State of  Delaware,  the name of the
person to whom the shares are  issued,  the number and class of shares,  and the
designation of the series, if any, that the certificate represents.  The name of
the person to whom the shares are issued,  with the number of shares and date of
issue, shall be entered on the books of the corporation.

         Section 2. Transfer of Shares.  The shares of stock of the  corporation
shall  be  transferable  upon  its  books  only  by  the  persons  named  in the
certificates  or  by  their  attorneys-in-fact  or  legal  representatives  duly
authorized in writing,  and upon  surrender to the  corporation of the old stock
certificates,  properly  endorsed,  to the  person  in  charge  of the stock and
transfer  books and ledgers,  or to such other persons as the Board of Directors
may designate,  by whom they shall be canceled.  New certificates for the shares
shall  thereupon be issued to the person  entitled to such new  certificates.  A
record shall be made of each transfer, and whenever a transfer shall be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

         Section  3.  Lost   Certificate.   Any  stockholder   claiming  that  a
certificate for shares has been lost,  destroyed or wrongfully  taken shall make
an  affidavit  or  affirmation  of that fact and, if the Board of  Directors  so
requires,  shall:  (a)  advertise  such  fact in such  manner  as the  Board  of
Directors may require;  (b) give to the  corporation  and its transfer agent and
registrar,  if any, a bond of  indemnity in open penalty as to amount or in such
other sum as the Board of  Directors  may direct,  in form  satisfactory  to the
Board of Directors and to the transfer  agent and registrar of the  corporation,
if any,  and with or without such  sureties as the Board of  Directors  with the
approval of the transfer  agent and registrar,  if any, may  prescribe;  and (c)
satisfy such other requirements as may be imposed by the Board.

         If  notice by the  stockholder  of the loss,  destruction  or  wrongful
taking of a certificate is received by the  corporation  before the  corporation
has received notice that the shares  represented by such  certificate  have been
acquired by a bona fide purchaser,  and if the foregoing requirements imposed by
the Board  are  satisfied,  then the  Board of  Directors  shall  authorize  the
issuance  of a new  certificate  for shares of the same class and series and for
the same number of shares as the one alleged to have been lost or destroyed.

         Section 4.        Dividends.  The Board of Directors may declare and
pay dividends to the extent permitted by statute and the Certificate of
Incorporation.


                                   ARTICLE VII
                                  MISCELLANEOUS

         Section 1.        Books of Account.  The corporation shall keep such
books of account as are required by statute or the Certificate of Incorporation.

         Section 2.  Corporate  Seal.  If so directed by the Board of Directors,
the corporation may use a corporate seal. The failure to use such seal, however,
shall  not  affect  the  validity  of any  documents  executed  on behalf of the
corporation.  The  seal  need  only  include  the word  "seal",  but it may also
include, at the discretion of the Board of Directors, such additional wording as
is permitted by law.

         Section 3.        Fiscal Year.  The fiscal year of the corporation
shall be as determined by resolution of the Board of Directors.

         Section 4. Amendment of Bylaws. The power to adopt, amend or repeal the
Bylaws is vested in the Board.  The power of the Board is subject,  however,  to
the power of the  stockholders  to amend or repeal  Bylaws  adopted,  amended or
repealed by the Board.

         Section  5.  Stock of other  Corporations  or other  Interests.  Unless
otherwise ordered by the Board of Directors,  the chief executive  officer,  the
secretary,  if any, and such other attorneys or agents of the corporation as may
from time to time be  authorized  by the Board of  Directors  or the  president,
shall have full power and authority on behalf of the corporation to attend,  and
to act and  vote in  person  or by proxy  at,  any  meeting  of the  holders  of
securities of any  corporation or other entity in which the  corporation may own
or hold shares or other  securities,  and at such meetings shall possess and may
exercise all the rights and powers  incident to the  ownership of such shares or
other securities which the  corporation,  as the owner or holder thereof,  might
have possessed and exercised if present. The president,  the secretary,  if any,
or such  attorneys or agents,  may also  execute and  deliver,  on behalf of the
corporation,   powers  of  attorney,   proxies,   consents,  waivers  and  other
instruments  relating  to  the  shares  or  securities  owned  or  held  by  the
corporation.



                                  AMENDMENT TO
                      CHANGE IN CONTROL SEVERANCE AGREEMENT



                  WHEREAS, Ronald N. Zebeck (the "Executive") and Metris
Companies, Inc. (the "Company") (collectively, the "Parties") have entered into
a Change of Control Severance Agreement dated May 15, 1998 (the "Agreement");
and

                  WHEREAS,  Section  10.6 of the  Agreement  provides  that such
Agreement may be amended by written  instrument  executed by the Company and the
Executive; and

                  WHEREAS, the Parties desire to amend the Agreement in certain
respects;

                  NOW  THEREFORE,  the  Agreement is hereby  amended,  effective
December 9, 1998, as follows:

                  1. Section 2.6 of the  Agreement is hereby  amended to provide
that the  transaction  effected by the document  entitled  "Securities  Purchase
Agreement between Metris Companies Inc. and Thomas H. Lee Equity Fund IV, L.P.,"
dated  November  13,  1998  (the  "Securities  Purchase  Agreement")  shall  not
constitute a "Change in Control" for purposes of paragraph a. of such section.

                  2. Section 2.6 of the Agreement is hereby  further  amended to
provide that any  director  elected  pursuant to Section 5.04 of the  Securities
Purchase Agreement shall not be treated as an "Incumbent  Director" for purposes
of paragraph b. of Section 2.6 of the Agreement.

                  3.  Paragraph  b. of Section  2.6 of the  Agreement  is hereby
further amended to provide that the term "Effective Date" shall, for purposes of
the transaction effected by the Securities Purchase Agreement,  mean the date on
which  securities  are first  acquired  by Thomas H. Lee  Equity  Fund IV,  L.P.
("Lee") pursuant to such agreement.

                  Notwithstanding  the  foregoing,  nothing  herein shall in any
manner adversely affect any of the Executive's other rights under the Agreement,
including but not limited to rights  triggered in  connection  with a "Change in
Control"  as  defined  in  Section  2.6.b.  of the  Agreement  in the event that
incumbent  directors cease for any reason to constitute a majority of the board,
as provided for therein.


                  IN  WITNESS  WHEREOF,  the  Executive  and  the  Company  have
executed this Agreement as of December 9, 1998.


                      /s/Ronald N. Zebeck
                      METRIS COMPANIES INC.

                      By: Ronald N. Zebeck
                      Title: President and Chief Executive Officer



         Amended Schedule of Officers with Change of Control Agreements

         The following  executive  officers as determined by Item 402(a)(3) have
executed a Change of Control Severance Agreement  substantially identical to Mr.
Zebeck's except that initial of the times the  compensation set forth in Section
5.1(d)  the  multiplies  is as set forth  below and that the number of years for
which Section 9.3 applies is as set forth below:

                                                       Number for Section
       Officers              Date of Agreement         5.1(d)and 9.3(b)

     Douglas McCoy                4/30/98                     Two
     Douglas Scaliti              4/30/98                     Two
     Z. Jill Barclift             4/30/98                     Two
     Joseph Hoffman               4/30/98                     Two



                             METRIS COMPANIES, INC.
                    LONG-TERM INCENTIVE AND STOCK OPTION PLAN

                      Non-Qualified Stock Option Agreement

         This  Non-Qualified  Stock Option Agreement is made and entered into as
of ___________________, by and between__________________________________  (the
"Optionee")  and Metris  Companies  Inc.,  a Delaware corporation,  with its
principal  business  office  located in St.  Louis Park, Minnesota
(the "Company").

         WHEREAS,  the Compensation  Committee (the "Committee") of the Board of
Directors  of the Company  (the  "Board")  desires to provide  Optionee  with an
option to purchase  shares of common stock of the Company  (the "Common  Stock")
pursuant to the provisions of the Metris Companies Inc. Long-Term  Incentive and
Stock Option Plan, as amended (the "Plan") and this  Non-Qualified  Stock Option
Agreement (the "Agreement"), and Optionee desires to acquire such option.

         NOW,  THEREFORE,  for and in  consideration of the mutual covenants and
promises contained herein, and for other valuable consideration, the receipt and
sufficiency  of which are  hereby  acknowledged,  the  parties  hereto  agree as
follows:

         1. Grant of Option.  The Company hereby grants to Optionee effective as
of , (the "Date of Grant"),  the option (the  "Option") to purchase an aggregate
of , ( ) shares  (the  "Shares")  of  Common  Stock,  subject  to the  terms and
conditions set forth herein and in the Plan.

         2.       Option  Price.  The  purchase  price  of the  Shares  subject
to the  Option  (the  "Option  Price")  shall be $_________ per share,
subject to adjustment as provided herein.

         3.       Term of Option; Time of Exercise.

         3.1 The term of the Option shall be for a period of ten (10) years from
the Date of Grant.  The Option shall be exercisable  with respect to twenty-five
percent (25%) of the Shares on (date),  twenty-five  percent (25%) of the Shares
on  (date),  twenty-five  (25%)  percent  of the  Shares on (date) and the final
twenty-five (25%) of the shares on (date).

         3.2 This Option shall not under any circumstances be exercisable after,
and this Agreement and Option shall terminate as to all  unexercised  Shares at,
5:00 p.m.  (Minnesota  time) on the date that is ten (10) years from the Date of
Grant (the "Expiration  Date"),  unless terminated prior thereto pursuant to the
provisions of Section 5 hereof.

         3.3  Notwithstanding  the vesting  provisions  contained in Section 3.1
hereof,  but subject to the other terms and  conditions  set forth  herein,  the
Option may be exercised in full  immediately  following the date of a "Change in
Control" (as hereinafter defined). For purposes of this Agreement, the following
terms shall have the definitions set forth below:

         (a)      "Change in Control" shall mean:

         (i) a change  in  control  of a nature  that  would be  required  to be
reported in response to Item 6(e) of Schedule 14A of Regulation 14A  promulgated
under the  Securities  Exchange Act of 1934,  as amended (the  "Exchange  Act"),
whether or not the Company is then subject to such reporting requirement;

         (ii) the public  announcement  (which, for purposes of this definition,
shall include without limitation a report filed pursuant to Section 13(d) of the
Exchange  Act) by the Company or any  "person" (as such term is used in Sections
13(d) and 14(d) of the Exchange Act) that such person has become the "beneficial
owner" (as defined in Rule 13d-3 promulgated under the Exchange Act) directly or
indirectly of securities of the Company representing fifty percent (50%) or more
of the  combined  voting power of the  Company's  then  outstanding  securities;
provided,  however,  that  notwithstanding  the foregoing,  no Change of Control
shall be deemed to have  occurred  for  purposes of this  Agreement by reason of
ownership of fifty  percent  (50%) or more of the total voting  capital stock of
the Company then issued and  outstanding by any subsidiary of the Company or any
employee  benefit plan of the Company or of any subsidiary of the Company or any
entity  holding shares of the Common Stock  organized,  appointed or established
for,  or  pursuant  to the  terms of,  any such plan (any such  person or entity
described in this proviso is referred to herein as a "Company Entity");

         (iii) the announcement of a tender offer by any person or entity (other
than a Company Entity) for thirty percent (30%) or more of the Company's  voting
capital stock then issued and outstanding,  which tender offer has been approved
by the Board,  a majority of the members of which are  Continuing  Directors (as
hereinafter defined), and recommended to the shareholders of the Company;

         (iv)  the  Continuing  Directors  (as  hereinafter  defined)  cease  to
constitute a majority of the Board; or

         (v) the  shareholders of the Company approve (A) any  consolidation  or
merger of the Company in which the Company is not the  continuing  or  surviving
corporation or pursuant to which shares of Company stock would be converted into
cash, securities or other property,  other than a merger of the Company in which
shareholders  immediately  prior  to the  merger  have  the  same  proportionate
ownership of stock of the surviving  corporation  immediately  after the merger;
(B) any sale, lease,  exchange or other transfer (in one transaction or a series
of  related  transactions)  of all or  substantially  all of the  assets  of the
Company; or (C) any plan of liquidation or dissolution of the Company.



<PAGE>


         (b) "Continuing  Director" shall mean any person who is a member of the
Board,  while  such  person is a member of the  Board,  who is not an  Acquiring
Person (as defined  below) or an Affiliate or Associate (as defined below) of an
Acquiring  Person,  or a  representative  of an Acquiring  Person or of any such
Affiliate  or  Associate,  and who (i) was a member  of the Board on the date of
this Agreement as first written above or (ii)  subsequently  becomes a member of
the Board, if such person's initial  nomination for election or initial election
to the  Board  is  recommended  or  approved  by a  majority  of the  Continuing
Directors.  For purposes of this subparagraph (b), "Acquiring Person" shall mean
any "person"  (as such term is used in Sections  13(d) and 14(d) of the Exchange
Act) who or which,  together with all  Affiliates and Associates of such person,
is the  "beneficial  owner"  (as  defined in Rule  13d-3  promulgated  under the
Exchange Act), directly or indirectly of securities of the Company  representing
thirty percent (30%) or more of the combined  voting power of the Company's then
outstanding   securities,   but  shall  not  include  any  Company  Entity;  and
"Affiliate" and "Associate" shall have the respective  meanings ascribed to such
terms in Rule 12b-2 promulgated under the Exchange Act.

         4.       Exercise of Option.

         4.1 Subject to the terms and conditions of the Plan and this Section 4,
this Option may be exercised  by Optionee in whole or in part by written  notice
to the Company at its principal  executive  office addressed to the attention of
its General Counsel.  Such notice shall specify Optionee's  election to exercise
this Option and the number of Shares in respect of which it is being  exercised,
and shall be signed by Optionee.  The Company shall not, however, be required to
sell or issue any Shares  pursuant to this Option if the issuance of such Shares
would constitute a violation by Optionee or the Company of any applicable law or
regulation of any governmental authority.

         4.2 Notice of exercise of the Option by Optionee  shall be  accompanied
by payment of the full  Option  Price of the Shares as to which the Option is to
be exercised,  together with payment of the amount  determined by the Company to
be necessary to satisfy any applicable federal,  state and local tax withholding
requirements  arising from the exercise of the Option.  The Company  shall issue
and deliver a certificate or  certificates  representing  such Shares as soon as
practicable after such notice and payments are received.  Payment of such Option
Price shall be made in cash or check  payable to the order of the Company or, in
lieu thereof, if the Committee in its sole discretion at the time of exercise so
permits, by tendering to the Company shares of Common Stock having a fair market
value equal to the Option Price.  Payment by Optionee of any required  amount of
withholding for tax purposes shall be made in cash or check payable to the order
of the Company.  The certificate or certificates  for the Shares as to which the
Option shall have been so exercised  shall be registered in the name of Optionee
(or Optionee's Representative, (as defined in Section 5)) or at the direction of
Optionee or such  Representative  and shall be delivered as aforesaid to or upon
the written order of such person or persons.  In the event that the Option shall
be exercised by any person or persons other than Optionee,  such notice shall be
accompanied  by  appropriate  proof of the authority and right of such person or
persons to exercise the Option.  All Shares  purchased  upon the exercise of the
Option as provided herein shall be fully paid and nonassessable.

         5.       Termination of Option.

         (a) This  Option  shall  terminate  and may no longer be  exercised  if
Optionee  ceases to be  employed by the  Company or one of its  subsidiaries  (a
defined in the Plan) except:

         (i) if Optionee's  employment  shall be terminated for any reason other
than gross and willful  misconduct,  death,  disability or retirement,  Optionee
may,  at any time  before  (A) the  expiration  of ninety  (90) days  after such
termination or (B) the Expiration  Date,  whichever shall first occur,  exercise
this Option (x) to the extent that the Option was exercisable on the date of the
termination  of  employment in the case of voluntary  termination  or (y) to the
extent  that the  Option  was or  would  become  exercisable  on or  before  the
expiration  of  such  ninety  (90)  day  period  in  the  case  of   involuntary
termination;  provided,  however, that if, immediately prior to such termination
of employment, Optionee was an "officer" as defined in Rule 16a.1(f) promulgated
under the Exchange Act, the periods of exercisability referred to in clauses (x)
and (y) above (but not the  acceleration  of vesting  referred to in clause (y))
shall be extended  from  ninety (90) days to seven (7) months  after the date of
such termination;

         (ii)  if  Optionee's  employment  shall  be  terminated  by  reason  of
Optionee's gross and willful  misconduct during the course of employment (as may
be determined by the Committee in its sole and absolute  discretion),  including
but not  limited  to  wrongful  appropriation  of funds of the  employer  or the
commission of a gross misdemeanor or felony,  this Option shall be terminated as
of the  date  of the  misconduct  and  Optionee  shall  have no  further  rights
hereunder;

         (iii)  if  Optionee's  employment  shall be  terminated  by  reason  of
Optionee's death, this Option will become fully exercisable and may be exercised
by  Optionee's  Representative  (as  defined  below) at any time  before (A) the
expiration  of three  (3) years  after  the date of death or (B) the  Expiration
Date, whichever shall first occur;

         (iv) (A) if  Optionee's  employment  shall be  terminated  by reason of
Optionee's disability (other than Total Disability), as may be determined by the
Committee in its sole and absolute discretion,  this Option may be exercised, to
the  extent  that the  Option  was  exercisable  on the date of  disability,  by
Optionee or Optionee's guardian or legal representative,  at any time before (x)
the  expiration  of one (1)  year  after  the  date  Optionee's  employment  was
terminated by reason of such  disability or (y) the Expiration  Date,  whichever
shall first occur or (B) if Optionee's  employment shall be terminated by reason
of Optionee's Total  Disability,  this Option will become fully  exercisable and
may be exercised by Optionee or Optionee's  guardian or legal  representative at
any time before (x) the expiration of three (3) years after the date  Optionee's
employment  was  terminated by reason of such  disability or (y) the  Expiration
Date, whichever shall first occur;

         (v)  if  Optionee's   employment  shall  be  terminated  by  Optionee's
Retirement (as defined below), this Option will become fully exercisable and may
be exercised by Optionee before (A) the expiration of three (3) years after such
date or (B) the Expiration Date, whichever shall first occur; or

         (vi) if Optionee dies or becomes  disabled (as may be determined by the
Committee in its sole and absolute discretion) during the time of exercisability
after  termination  of  employment  provided in clause (i) of this Section 5(a),
this Option may be exercised,  to the extent that the Option was  exercisable on
the  date of death  or  disability:  (A) in the  case of  death,  by  Optionee's
Representative  or (B) in the case of  disability,  by  Optionee  or  Optionee's
guardian or legal representative before (x) the expiration of one (1) year after
the date of death or the onset of such  disability or (y) the  Expiration  Date,
whichever shall first occur.

         (b) Notwithstanding the provisions contained in Section 5(a) above, but
subject to the other terms and conditions  set forth herein,  in the event that,
within one (1) year  following a Change in  Control,  Optionee's  employment  is
terminated for any reason other than for gross and wilful misconduct  (including
Optionee's voluntary termination), Optionee shall have the right to exercise the
Option in whole or in part at any time before (i) the expiration of one (1) year
after the date of such  termination of employment or (ii) the  Expiration  Date,
whichever shall first occur.

         (c) For  purposes  of this  Agreement,  the  following  terms  shall be
defined as follows:

         (i)  "Retirement"  shall  mean any  termination  other than by death or
gross and  willful  misconduct  after (A)  Optionee  has  attained  at least age
fifty-five  (55) and (B)  Optionee's  age  plus  completed  continuous  years of
service equals sixty (60) or more; provided,  however,  that if Optionee is less
than age sixty-five (65) on the date of termination of employment  Optionee must
have completed at least five (5) years of service.

         (ii)  "Representative"  shall  mean  the  person  or  persons  to  whom
Optionee's rights under this Agreement shall pass upon death, whether by will or
by the applicable laws of descent and distribution.

         (iii) "Total Disability" shall have the meaning given to "permanent and
total  disability" in Section  22(e)(3) of the Code (as defined in the Plan) and
shall be determined by the Committee in its sole and absolute discretion.

         (d)  Notwithstanding  the foregoing  provisions  of Section  5(a),  the
Committee  shall have the  authority,  on a case by case basis,  in its sole and
absolute  discretion to extend for up to a period of two (2) years following the
termination  of  employment  of  Optionee  the period of vesting  referred to in
Section 3.1 and the period of  exercisability,  provided such extension does not
exceed the Expiration Date.

         6. Leave of Absence;  Related Employment. A leave of absence granted in
accordance  with  the  Company's  usual  procedure  which  does not  operate  to
interrupt continuous  employment for other benefits granted by the Company shall
not be considered a termination of employment under this Agreement.  A period of
related  employment  during which  Optionee is not employed by the Company nor a
subsidiary  (as defined in the Plan) shall not be  considered a  termination  of
employment under this Agreement if (i) such employment is undertaken by Optionee
at the request of the Company or a  subsidiary,  (ii)  immediately  prior to the
undertaking  of such  employment  Optionee  was an  officer or  employee  of the
Company or a  subsidiary  or was  engaged in related  employment  and (iii) such
employment is recognized by the Committee,  in its sole  discretion,  as related
employment.  The death or  disability  of  Optionee  during a period of  related
employment shall be treated, for purposes of this agreement, as if such death or
the onset of such  disability  had  occurred  while  Optionee  was an officer or
employee of the Company.

         7.       Adjustments for Changes in Common Stock.

         7.1 In the event that the  outstanding  shares of Common  Stock  (other
than shares held by dissenting shareholders) shall be changed into, or exchanged
for, a different number or kind of shares of Common Stock or other securities of
the  Company,  or if further  changes or  exchanges of any Common Stock or other
securities into which the Common Stock shall have been changed,  or for which it
shall  have  been  exchanged,  shall  be made  (whether  by  reason  of  merger,
consolidation,     reorganization,     recapitalization,     stock     dividend,
reclassification,  split-up,  combination of shares or otherwise), then for each
Share subject to the Option,  there shall be substituted and exchanged  therefor
the number and kind of shares of Common  Stock or other  securities  into or for
which  each  outstanding  share of  Common  Stock  (other  than  shares  held by
dissenting  shareholders)  shall be so changed or exchanged.  If in the event of
any such  changes or exchanges in order to prevent  dilution or  enlargement  of
rights  under this  Agreement,  it is  necessary  to make an  adjustment  in the
number,  kind or option exercise price of the Shares then subject to the Option,
such  adjustment  shall be made by the  Committee  and  shall be  effective  and
binding for all purposes of this Agreement.

         7.2 All  adjustments  made  pursuant to the provision of this Section 7
shall be made by the  Committee,  whose  determination  as to which  adjustments
shall be made, and the extent thereof, shall be final, binding and conclusive.

         8.       Non-transferability of Option.

         (a) Except as provided in  subsection  8(b) below,  the Option  granted
under this Agreement shall not be transferable by Optionee,  either  voluntarily
or involuntarily,  except by will or the laws of descent and distribution.  This
Option may not be transferred,  assigned,  pledged or  hypothecated,  whether by
operation of law or otherwise, or be subject to attachment, execution or similar
process.  Any attempt to do so shall void this  Option.  During the  lifetime of
Optionee,  this  Option may be  exercised  only by  Optionee  (or by  Optionee's
guardian or legal  representative  in the case of  disability) or by a permitted
transferee pursuant to a transfer as described below.

         (b) To the extent such  transfers are permitted  under the Plan and are
not restricted by Rule l6b-3  promulgated under the Exchange Act, the Committee,
in its sole discretion, may establish, as permitted by applicable law, rules and
conditions  under which an Optionee  may  transfer  this Option to any member of
Optionee's  "immediate  family"  (as such  term is  defined  in Rule  16a-  1(e)
promulgated under the Exchange Act).

         9. Rights as a  Shareholder.  No rights of a shareholder of the Company
shall  attach to Optionee  with  respect to any of the Shares  until this Option
shall be duly  exercised  as to such Shares and  Optionee  shall have become the
holder of record of such Shares. No adjustments shall be made for cash dividends
or other  distributions  or rights as to which there is a record date  preceding
the date that Optionee becomes the holder of record of such Shares.

         10.  Securities Law  Compliance.  The exercise of all or any portion of
this Option  shall only be  effective at such time that the sale of Common Stock
issued  pursuant  to such  exercise  will  not  violate  any  state  or  federal
securities  or other  laws.  The  Company is under no  obligation  to effect any
registration  of the stock  subject to the Option  under the  Securities  Act of
1933, as amended,  or to effect any state  registration or qualification of such
Common Stock. The Company may, in its sole discretion,  defer the  effectiveness
of any full or  partial  exercise  of the  Option  in order to  ensure  that the
issuance of stock upon  exercise  will be in  compliance  with  federal or state
securities  laws and the  rules  of the  Nasdaq  National  Market  or any  other
exchange upon which the Common Stock is traded.

         11.  Limitation  of  Liability.  Nothing  in this  Agreement  shall  be
construed to:

         (a)      limit in any way the right of the Company or a subsidiary to
terminate the employment of Optionee; or

         (b) be evidence of any agreement or understanding,  express or implied,
that the  Company  or a  subsidiary  shall  employ  Optionee  in any  particular
position at any particular rate of compensation or for any particular  period of
time.

         12. Severability.  It is intended that each provision of this Agreement
shall be viewed as  separate  and  divisible.  In the event  that any  provision
hereof shall be held to be invalid or unenforceable, the remaining provisions of
this Agreement shall continue to be in full force and effect.

         13.  Governing  Law. The place of  administration  of the Plan and this
Agreement shall be in the State of Minnesota.  The corporate law of the State of
Delaware  shall govern issues  relating to the validity and issuances of Shares.
Otherwise, this Agreement shall be construed and administered in accordance with
the laws of the State of Minnesota, without giving effect to principles relating
to conflict of laws.

         14. Further Assurances.  Upon the exercise of the Option by Optionee or
at such  subsequent  date as either  the  Company  or  Optionee  may  reasonably
request,   each  party  hereto  agrees  to  execute  and  deliver  such  further
instruments  and to take such other  action as shall be  reasonably  required to
carry out the intent and purposes of this Agreement.

         15.  Counterparts.  This  Agreement  may be  executed  in any number of
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute one and the same document

         16. Notices.  All notices that are required or may be given pursuant to
the terms of this Agreement  shall be in writing and delivered  personally or by
registered  or  certified  mail,  return  receipt  requested,  postage  prepaid,
addressed as follows and shall be deemed to have been given upon delivery to the
addressee:

                                        To the Company:

                                        Metris Companies Inc.
                                        600 South Highway 169, Suite 1800
                                        St. Louis Park, MN 55426
                                        Attention: General Counsel

                                        To Optionee;

                                        At  Optionee's   residence   address
               listed  in  the  Company's personnel records.

Notice of a change in address  of one of the  parties  hereto  shall be given in
writing to the other party as provided  above,  but shall be effective only upon
actual receipt.

         17.  Amendment.  This  Agreement  may not be amended or modified by the
parties  hereto in any  manner,  except by a written  instrument  signed by both
parties hereto.

         18. Binding  Effect;  Assignment.  This Agreement shall be binding upon
the heirs,  successors and assigns of the parties hereto, subject to shareholder
approval of the Plan.  This  Agreement  shall not be  assigned  by either  party
hereto without the express written consent of the other party.

         19. Entire Agreement. The Plan, the rules adopted by the Committee from
time to time and this Agreement  constitute,  except as to any written agreement
between the parties hereto which  specifically  references  this Section 19, the
entire  understanding  between  the parties  hereto with  respect to the matters
covered   herein  and   supersede   all  previous   written,   oral  or  implied
understandings  between the parties  hereto with  respect to the subject  matter
hereof.



<PAGE>


         IN WITNESS  WHEREOF,  the  Company  and  Optionee  have  executed  this
Agreement as of the day and year first above written.

                                      METRIS COMPANIES INC.


                                      By:
                                      Title:


                                      OPTIONEE



                                      Social Security #:
                                      Date:




                              METRIS COMPANIES INC.


                           ANNUAL INCENTIVE BONUS PLAN
                          DESIGNATED CORPORATE OFFICERS


1.       Definitions. When the following terms are used herein with initial
         capital letters, they shall have the following meanings:

1.1      Base Pay - a specific dollar amount identified in Schedule X.

1.2           Compensation  Committee - a committee  comprised  solely of two or
              more "outside  directors" of Metris Companies Inc. which satisfies
              the requirements of Section 162(m) of the Code.

1.2.          Code - The  Internal  Revenue  Code of 1986,  as it may be amended
              from time to time,  and any proposed,  temporary of final Treasury
              Regulations promulgated thereunder.

1.3      Company - Metris Companies Inc., a Delaware corporation, and any of its
         affiliates that adopt this Plan.

1.4           Participant - the President and Chief Executive  Officer,  and any
              of the Executive Vice  Presidents or Senior Vice Presidents of the
              Company who are  designated by the  Compensation  Committee at any
              time ending on or before the 90th day of each  Performance  Period
              as Participants in this Plan.

1.5      Performance Period - the twelve consecutive month period which
         coincides with the Company's fiscal year.

1.6      Targeted Bonus Percentage - the percentage identified in Schedule Y.

1.7           Company Performance Factor - percentage  identified in Schedule Z.
              The Company  Performance Factor shall be directly and specifically
              tied to one or more of the following business criteria, determined
              with respect to the Company:  consolidated  pre-tax earnings,  net
              revenues, net earnings, operating income, earnings before interest
              and  taxes,  cash  flow,  return on  equity,  return on net assets
              employed  or  earnings  per share for the  applicable  Performance
              Period,  all as computed in  accordance  with  generally  accepted
              accounting  principles  as in  effect  from  time to  time  and as
              applied  by the  Company  in  the  preparation  of  its  financial
              statements  and subject to such other special rules and conditions
              as the Compensation  Committee may establish at any time ending on
              or before the 90th day of the applicable  Performance Period. Such
              Performance  Factors shall  constitute the sole business  criteria
              upon which the performance goals under this Plan shall be based.

2.       Administration

2.1 Compensation  Committee.  The Plan shall be administered by the Compensation
Committee.

2.2           Determinations  made prior to each performance Period. At any time
              ending on or before the 90th day of each Performance  Period, they
              shall:

(a)      designate Participants for that Performance Period;
(b) determine each Participant's Base Pay for the Performance Period by amending
(in  writing)  Schedule X; (c)  establish  Targeted  Bonus  Percentages  for the
Performance  Period by amending (in writing)  Schedule Y; (d) establish  Company
Performance Factors for the Performance Period by amending (in writing) Schedule
Z.

2.3           Certification.  Following the close of each Performance Period and
              prior to payment  of any bonus  under the Plan,  the  Compensation
              Committee  must  certify in writing  that the Company  Performance
              Factor and all other  factors  upon  which a bonus is being  based
              have been attained.

2.4           Shareholder  Approval.  The  material  terms of this Plan shall be
              disclosed  to and  approved  by  shareholders  of the  Company  in
              accordance with Section 162(m) of the Code No. Bonus shall be paid
              under  this  plan  unless  such  shareholder   approval  has  been
              obtained.

3.       Bonus Payment.

3.1           Formula.  Each participant  shall receive a bonus payment for each
              Performance Period in an amount not greater than:

(a)    the Participant's Base Pay for the Performance Period, multiplied by.
(b)    the Participant's Target Bonus Percentage for the Performance Period
       multiplied by.
(c)    the Participant's Company Performance Factor for the Performance Period.

3.2      Limitations.

(a)                   No payment if Performance Factor not Achieved. In no event
                      shall any Participant receive a bonus payment hereunder if
                      the Performance  Factor and all other factors on which the
                      bonus  payment  is  based  is  not  achieved   during  the
                      Performance Period.

(b)                   No  payment  in  excess  of  pre-established   amount.  No
                      Participant  shall  receive a payment  under this Plan for
                      any Performance Period in excess of $4 million.

(c)                   Compensation  Committee  may  reduce  bonus  payment.  The
                      Compensation  Committee  retains sole discretion to reduce
                      the amount of or  eliminate  any bonus  otherwise  payable
                      under this Plan.

4.       Benefit Payments.

4.1           Time and Form of Payments.  Subject to any  deferred  compensation
              election pursuant to any such plans of the Company, benefits shall
              be paid to the Participant in one or more cash payments as soon as
              determined by the  Compensation  Committee  after it has certified
              that the Company  Performance  Factor and all other  factors  upon
              which the bonus  payment  for the  Participant  is based have been
              attained.

4.2           Nontransferability.  Participants and beneficiaries shall not have
              the right to assign, encumber or otherwise anticipate the payments
              to be made under this Plan,  and the benefits  provided  hereunder
              shall  not be  subject  to  seizure  for  payment  of any debts or
              judgments against any Participant or any beneficiary.

4.3           Tax Withholding. In order to comply with all applicable federal or
              state  income tax laws or  regulation,  the  Company may take such
              action  as it deems  appropriate  to  ensure  that all  applicable
              federal  or state  payroll,  withholding,  income or other  taxes,
              which a re the sole and absolute  responsibility of a Participant,
              are withheld or collected from such Participant.

5.   Amendment and Termination.  The Compensation  Committee may amend this Plan
     prospectively  at any  time  and for any  reason  deemed  sufficient  by it
     without  notice  to any  person  affected  by this  Plan  and may  likewise
     terminate  or curtail the benefits of this Plan both with regard to persons
     expecting to receive  benefits  hereunder in the future and persons already
     receiving benefits at the time of such action.

6.       Miscellaneous.

6.1      Effective Date.  January 1, 1998

6.2           Term of the Plan.  Unless the Plan shall have been discontinued or
              terminated,  the Plan shall  terminate on December  31,  2002.  No
              bonus  shall  be  granted  after  the  termination  of  the  Plan;
              provided,  however,  that a payment with respect to a  Performance
              Period  which  begins   before  such   termination   may  be  made
              thereafter.   In  addition,  the  authority  of  the  Compensation
              Committee to amend the Plan,  shall extend beyond the  termination
              of the Plan.

6.3           Headings.  Headings are given to the Sections and  subsections  of
              the Plan solely as a  convenience  to facilitate  reference.  Such
              headings  shall not be deemed in any ways  material or relevant to
              the  construction or  interpretation  of the Plan or any provision
              thereof.

6.4           Applicability  to Successors.  This Plan shall be binding upon and
              inure to the  benefit of the  Company  and each  Participant,  the
              successors  and  assigns of the  Company,  and the  beneficiaries,
              personal  representatives  and heirs of each  Participant.  If the
              Company   becomes  a  party  to  any  merger,   consolidation   or
              reorganization, this Plan shall remain in full force and effect as
              an obligation of the Company or its successors in interest.

6.5           Employment  Rights and Other Benefit  Programs.  The provisions of
              this Plan shall not give any  Participant any right to be retained
              in the  employment of the Company.  In the absence of any specific
              agreement to the contrary, this Plan shall not affect any right of
              the Company,  or of any  affiliate of the Company,  to  terminate,
              with or without cause, the  participant's  employment at any time.
              This Plan shall not replace any  contract of  employment,  whether
              oral or written,  between the  Company  and any  Participant,  but
              shall be considered a supplement thereto. This Plan is in addition
              to, and not in lieu of, any other employee benefit plan or program
              in which any  Participant may be or become eligible to participate
              by reason of  employment  with the  Company.  Receipt of  benefits
              hereunder shall have such effect on  contributions to and benefits
              under such other plans or programs as the  provisions of each such
              other plan or program may specify.

6.6           No Trust Fund Created.  This Plan shall not create or be construed
              to  create a trust  or  separate  fund of any kind or a  fiduciary
              relationship   between  the  Company  or  any   affiliate   and  a
              Participant  or any other  person.  To the extent  that any person
              acquires  a right to  receive  payments  from the  Company  or any
              affiliate  pursuant  to this Plan,  such right shall be no greater
              than the right of an unsecured  general creditor of the Company or
              of any affiliate.

6.7           Governing Law. The validity,  construction  and effect of the Plan
              or any  bonus  payable  under  the  Plan  shall be  determined  in
              accordance with the laws of the State of Minnesota.

6.8           Severability.  If any  provision  of the Plan is or  becomes or is
              deemed to be invalid, illegal or unenforceable in any jurisdiction
              such provision  shall be construed or deemed amended to conform to
              applicable laws, or if it cannot be so construed or deemed amended
              without,  in the Plan, such provision shall be stricken as to such
              jurisdiction,  and the  remainder of the Plan shall remain in full
              force and effect.

6.9           Qualified  Performance-Based  Compensation.  All of the  terms and
              conditions of the Plan shall be  interpreted  in such a fashion as
              to  qualify  all   compensation   paid   hereunder   as  qualified
              performance-based  compensation  within  the  meaning  of  Section
              162(m) if the Code.



                       AMENDMENT TO TAX SHARING AGREEMENT


         This  agreement  made as of  January 1,  1998,  amends the Tax  Sharing
Agreement (the "Original  Agreement") dated as of October 31, 1996, entered into
by Fingerhut Companies, Inc. ("FCI"), Metris Companies Inc. ("Metris"),  and the
Metris  Affiliates  (as  defined  therein).  All terms used herein have the same
meaning as in the Original Agreement.

         WHEREAS FCI has  submitted a request for a private  letter  ruling from
the Internal Revenue Service in connection with the spin-off of the Metris Group
to FCI's public shareholders; and

         WHEREAS FCI intends to consummate the spin-off upon receiving such
ruling; and

         WHEREAS FCI has caused the restructuring of the Metris Group; and

         WHEREAS  the  members of the  Consolidated  Group  desire to update and
expand the scope of the Original  Agreement and to allocate the Tax liabilities,
if any, resulting form the spin-off;

         NOW,  THEREFORE,  the Original  Agreement is hereby amended as follows,
and the following  amendments  shall be effective as if included in the Original
Agreement:

(1)      Section 1.12 is amended to read as follows:

1.12     .    "METRIS AFFILIATE" means any corporation or other entity directly
or indirectly owned or controlled by Metris and which is includible in the
Metris Group.

(2) Section 1.27 is amended to read as follows:

1.27.         "TAXES" means Federal Income Taxes and Non-Federal Domestic Taxes.

(3)      The following definitions are added to Section 1, and all definitions
in Section 1 are renumbered in alphabetical order:

1.6           "CONTRIBUTION" has the meaning provided in the IRS Ruling Request.

1.9           "DISTRIBUTIONS"  means the  transaction  pursuant to which the FCI
              Group will distribute its entire interest in Metris,  representing
              83% of the common stock of Metris, to the shareholders of FCI on a
              pro-rata basis.

1.10          "DISTRIBUTION TAXES" means Taxes of any member of the Consolidated
              Group (as in existence on or prior to the date of the
              Distributions) resulting from, or arising in connection with, the
              failure of the Distributions to be tax-free to such member under
              Code Section 355 (including without limitation by reason of the
              application of Code Sections 355 (d) or(e)).

1.15          "IDEMNIFIYING PARTY" means a party from which indemnification is
              sought under Sections 2.4 or 2.5 of this Agreement.

1.16          "IRS RULING REQUEST" means the request for a private letter
              ruling, dated October 23, 1997 (including supplemental
              filings with respect thereto), that was submitted to the Internal
              Revenue Service in connection with the Distributions.

(4)      The following new Section 2.4 is added to the Original Agreement:

2.4           ADDITIONAL STATE, LOCAL AND FOREIGN TAXES.

(a)                   FCI GROUP LIABILITY FOR ADDITIONAL STATE, LOCAL AND
                      FOREIGN TAXES.  If one or more members of the FCI Group
                      engages (or is deemed to engage) in any activities in a
                      state, local or foreign taxing jurisdiction without the
                      consent of the Metris Group, the members of the FCI Group
                      shall be liable for and shall indemnify, defend, hold
                      harmless and make whole on an after-tax basis the members
                      of the Metris Group from and against any Non-Federal
                      Domestic Taxes or foreign taxes imposed on, or required to
                      be withheld by, any member of the Metris Group by
                      state, local or foreign taxing jurisdiction for any
                      taxable period (or portion thereof) beginning on or prior
                      to the date of the Distributions, if the relevant member
                      of the Metris Group would not have been liable for any
                      taxes of such type in such jurisdiction for the relevant
                      taxable period (or portion thereof) but for such
                      activities of member of the FCI Group in such
                      jurisdiction.  The preceding sentence shall also apply to
                      sales, use and value added taxes imposed on, or required
                      to be collected by, members of the Metris Group on sales
                      to third parties, but only for sales prior to 30 days
                      after the date that a taxing jurisdiction first claims in
                      writing that the Metris Group is liable for such taxes,
                      and thereafter the Metris Group shall be responsible
                      for charging such taxes to the third parties (but in no
                      event shall the preceding sentence apply to sales, use
                      and value added taxes with respect to sales after the date
                      of the Distributions).

(b)                   METRIS GROUP LIABILITY FOR ADDITIONAL STATE, LOCAL AND
                      FOREIGN TAXES.  If one or more members of the Metris
                      Group engages (or is deemed to engage) in any activities
                      in a state, local or foreign taxing jurisdiction
                      without the consent of the FCI Group, the members of the
                      Metris Group shall be liable for and shall indemnify,
                      defend, hold harmless and make whole on an after-tax basis
                      the members of the FCI Group from and against any
                      Non-Federal Domestic Taxes or foreign taxes imposed on,
                      or required to be withheld by, any member of the FCI
                      Group by such state, local or foreign taxing jurisdiction
                      for any taxable period (or portion thereof) beginning
                      on or prior to the date of the Distributions, if the
                      relevant member of the FCI Group would not have been
                      liable for any taxes of such type in such jurisdiction for
                      the relevant taxable period (or portion thereof) but
                      for such activities of members of the Metris Group in such
                      jurisdiction.  The preceding sentence shall also
                      apply to sales, use and value added taxes imposed on, or
                      required to be collected by, members of the FCI Group
                      on sales to third parties, but only for sales prior to 30
                      days after the date that a taxing jurisdiction first
                      claims in writing that the FCI Group is liable for such
                      taxes and thereafter the FCI Group shall be responsible
                      for charging such taxes to the third parties (but in no
                      event shall the preceding sentence apply to sales, use
                      and value added taxes with respect to sales after the date
                      of the Distributions).

(c)                   COOPERATION AND CONTESTS.  The FCI Group and the Metris
                      Group agree to keep each other fully informed and fully
                      cooperate with respect to any Audit or contest with a Tax
                      Authority relating to taxes indemnified under this
                      Section 2.4.  The indemnifying party or indemnified party
                      shall each notify the other within 15 business days
                      of receiving inquiries or information requests from an
                      applicable Tax Authority.  Both parties shall have the
                      right to participate in all activities and strategic
                      decisions relating to any such inquiry, request, Audit or
                      contest.  No such Audit or contest shall be settled
                      without the consent of the Indemnifying Party, which
                      consent shall not be unreasonably withheld.  Any
                      disagreements arising under this Section 2.4 shall be
                      settled pursuant to the procedures in Section 6.

(5)      The following new Section 2.5 is added to the Original Agreement:

2.5           DISTRIBUTION TAXES.

(a)                   FCI GROUP LIABILITY FOR CERTAIN  DISTRIBUTION  TAXES.  The
                      members  of the FCI Group  shall be  liable  for and shall
                      indemnify,  defend,  hold  harmless  and make whole on any
                      after-tax  basis the members of the Metris  Group from and
                      against  any   Distribution   Taxes  that  are   primarily
                      attributable to one or more of the following:

(1)                   any inaccurate statement or representation of fact or
                      intent (or omission to state a material fact) in the IRS
                      Ruling Request that relates to the FCI Group;

(2)                   any action or  omission by the FCI Group after the date of
                      filing  of the  IRS  Ruling  Request,  including,  but not
                      limited to, an  issuance of stock or stock  buyback by the
                      FCI Group following the Distributions;

(3)                   any acquisition of any stock or assets of the FCI Group by
                      one or more other persons prior to or following the
                      Distributions, except such an acquisition described in
                      Section 2.5 (b) (4) or in the IRS Ruling Request;

(4)                   any acquisition of any stock or assets of the Metris Group
                      by one or more persons  following  the  Distributions  if,
                      prior  to  the  Distributions,   any  formal  or  informal
                      negotiations  regarding  any  acquisition  of any stock or
                      assets of the  Metris  Group  (other  than by an  acquirer
                      contemplating  the  acquisition of  substantially  all the
                      stock or assets of the FCI Group) had occurred between any
                      such  persons and any member of the FCI Group  without the
                      knowledge  of the Chief  Executive  Officer  of the Metris
                      Group; or

(5)                   any issuance of stock by FCI, or change in ownership of
                      stock in FCI, that causes Code Section 355 (d) or
                      Section 355 (e) to apply to the Distributions.

(b)                   METRIS GROUP LIABILITY FOR CERTAIN DISTRIBUTION TAXES. The
                      members of the Metris  Group shall be liable for and shall
                      indemnify,  defend,  hold  harmless  and make  whole on an
                      after-tax  basis the  members  of the FCI  Group  from and
                      against  any   Distribution   Taxes  that  are   primarily
                      attributable to one or more of the following:

(1)                   any inaccurate statement or representation of fact or
                      intent (or omission to state a material fact) in the IRS
                      Ruling Request that relates to the Metris Group;

(2)                   any action or omission by the Metris Group after the date
                      of filing of the IRS Ruling Request, including, but
                      not limited to, an issuance of stock or stock buyback by
                      the Metris Group following the Distributions;

(3)                   any acquisition of any stock or assets of the Metris Group
                      by one or more other persons prior to or following
                      the Distributions, except such an acquisition described in
                      Section 2.5 (a) (4) or in the IRS Ruling Request;

(4)                   any acquisition of any stock or assets of the FCI Group by
                      one or more persons  following the Distributions if, prior
                      to the Distributions,  any formal or informal negotiations
                      regarding  any  acquisition  of any stock or assets of the
                      FCI Group had  occurred  between any such  persons and any
                      member of the Metris  Group  without the  knowledge of the
                      Chief Executive Officer of the FCI Group; or

(5)                   any issuance of stock by Metris, or change in ownership of
                      stock in Metris, that causes Code Section 355 (d) or
                      Section 355(e) to apply to the Distributions.

(c)                   JOINT  LIABILITY FOR  REMAINING  DISTRIBUTION  TAXES.  The
                      liability  for any  Distribution  Taxes not  allocated  by
                      Section  2.5 (a) or (b) shall be borne  equally by the FCI
                      Group and the Metris Group.

(d)                   COOPERATION AND CONTESTS.  The FCI Group and the Metris
                      Group agree to keep each other fully informed and fully
                      cooperate with respect to any Audit or contest with a Tax
                      Authority relating to Distribution Taxes.  Each party
                      shall notify the other within 15 business days of
                      receiving inquiries or information requests concerning
                      Distribution Taxes from an applicable Tax Authority.
                      Both parties shall have the right to participate in all
                      activities and strategic decisions relating to any such
                      inquiry, request, Audit or contest.  No such Audit or
                      contest shall be settled without the consent of the
                      Indemnifying Party, which consent shall not be
                      unreasonably withheld.  Any disagreements arising under
                      this Section 2.5 shall be settled pursuant to the
                      procedures in Section 6.

(e)                   TREATMENT OF PAYMENTS.  The parties agree that for all tax
                      and  financial   accounting  purposes  any  payments  made
                      pursuant   to  this   Section  2.5  shall  be  treated  as
                      nontaxable payment (dividends or capital contributions, as
                      the   case  may  be)   made   immediately   prior  to  the
                      Distributions.

(f)                   APPLICABILITY.  The provisions of this Section 2.5 shall
                      apply notwithstanding any other provisions of this
                      Agreement.

(6)           Section  4.1 is  amended  by (1) in the  first  sentence  thereof,
              deleting  "Until  Deconsolidation,"  and (2)  amending  the second
              sentence thereof to read as follows:  "FCI shall have the sole and
              exclusive  responsibility  for the  preparation  and filing of any
              Consolidated Return or Combined Return for all Pre-Deconsolidation
              Periods and Straddle  Periods,  except that separate Federal legal
              entity  returns and  schedules  and  separate  state legal  entity
              returns and  schedules  shall be prepared by the Metris  Group for
              members of the Metris Group."

         IN WITNESS WHEROF, each of the parties hereto has caused this agreement
to be executed by a duly authorized officer as of the date first above written.


                           FINGERHUT COMPANIES, INC.

                           By:/s/  Gerald T. Knight
                           Title: Executive Vice President and CFO


                           METRIS COMPANIES INC.


                           By:/s/  Robert W. Oberrender
                           Title: Chief Financial Officer




                  AMENDMENT, dated as of December 7, 1998 (this "Amendment"), to
the AMENDED AND RESTATED CREDIT AGREEMENT (the "Credit Agreement"),  dated as of
June 30,  1998,  among  METRIS  COMPANIES  INC.,  a  Delaware  corporation  (the
"Borrower"),  the  lenders  listed in Schedule  2.01  thereto  (the  "Lenders"),
NATIONSBANK,  N.A., as  Syndication  Agent (in such capacity,  the  "Syndication
Agent"),  DEUTSCHE BANK, as documentation agent, U.S. BANK NATIONAL ASSOCIATION,
as  documentation  agent  (collectively  in such  capacity,  the  "Documentation
Agents"),  BARCLAYS  BANK PLC as co-agent,  BANK OF AMERICA  NATIONAL  TRUST AND
SAVINGS   ASSOCIATION,   as  co-agent   (collectively  in  such  capacity,   the
"Co-Agents"),  and THE CHASE  MANHATTAN  BANK, as  administrative  agent for the
Lenders.


                                               W I T N E S S E T H:


                  WHEREAS,  pursuant to the Credit  Agreement,  the Lenders have
agreed to make, and have made,  certain loans and other  extensions of credit to
the Borrower; and

                  WHEREAS, in connection with the $300 million investment in the
Borrower by the Thomas H. Lee Company (in substantially the form attached hereto
as Annex A), the  Borrower  has  requested  that the Lenders  agree to amend the
Credit Agreement as provided herein:

                  NOW, THEREFORE,  for valuable  consideration,  the receipt and
sufficiency  of which  are  hereby  acknowledged,  and in  consideration  of the
premises contained herein, the parties hereto hereby agree as follows:


         SECTION I.  AMENDMENT

                  1.1  Defined   Terms.   Unless   otherwise   defined   herein,
capitalized  terms which are defined in the Credit  Agreement are used herein as
defined therein.

                  1.2 Amendment.  The Lenders and the Borrower hereby agree that
upon the  effectiveness of this Amendment the definitions of "Capital Stock" and
"Consolidated  Net Worth" set forth in Section 1.1 of the Credit Agreement shall
be deleted and the following definitions shall be added in alphabetical order:

                  "Amendment  Effective  Date" shall have the  meaning  given to
such term in the Amendment to this Agreement dated as of December 7, 1998.

                  "Capital  Stock"  shall  mean any and all  shares,  interests,
participations or other equivalents  (however  designated) of capital stock of a
corporation,  any and all equivalent ownership interests in a Person (other than
a  corporation)  and any and all warrants,  rights or options to purchase any of
the foregoing; provided that Capital Stock shall not include any certificates or
other  interests in or issued by a trust or other conduit in  connection  with a
Receivables Transfer Program and shall include the Lee Preferred Stock.

                  "Consolidated   Net  Worth"   shall  mean,   at  any  date  of
determination,  the  sum of (a) the  consolidated  stockholders'  equity  of the
Borrower and its Subsidiaries and (b) the amount of the Lee Preferred Stock (not
to exceed  $300,000,000),  in the case of clauses (a) and (b) as determined on a
consolidated basis in conformity with GAAP consistently applied.

                  "Lee   Preferred   Stock"   shall   mean,   at  any   date  of
determination,  the amount of the  obligation  of the Borrower in respect of the
Series B  Perpetual  Preferred  Stock  and the  Series C  Perpetual  Convertible
Preferred  Stock of the  Borrower  in  substantially  the form  provided  to the
Administrative  Agent on the Amendment Effective Date on a consolidated  balance
sheet of the Borrower in conformity with GAAP consistently applied.

                            SECTION II. MISCELLANEOUS

                  2.1 Conditions to Effectiveness  of Amendment.  This Amendment
shall become effective (the "Amendment Effective Date") as of the date first set
forth above upon (a) the  Administrative  Agent having received  counterparts of
this  Amendment  duly  executed  and  delivered by the Borrower and the Required
Lenders  and (b)  payment  to the  Administrative  Agent and the  Lenders by the
Borrower  of such fees in  respect  of this  Amendment  as have been  previously
agreed upon by the Borrower and the Administrative Agent.

                  2.2  Representations  and Warranties.  The Borrower represents
and warrants to each Lender that as of the effective date of this Amendment: (a)
the  representations  and  warranties  made  by the  Loan  Parties  in the  Loan
Documents  are true and correct in all  material  respects on and as of the date
hereof  (except to the  extent  that such  representations  and  warranties  are
expressly   stated  to  relate  to  an   earlier   date,   in  which  case  such
representations  and warranties shall have been true and correct in all material
respects on and as of such earlier date); and (b) no Default or Event of Default
shall have occurred and be continuing as of the date hereof

                  2.3  Counterparts.  This  Amendment  may be executed by one or
more of the parties to this  Amendment  on any number of  separate  counterparts
(including  by  facsimile  transmission),  and  all of said  counterparts  taken
together shall be deemed to constitute one and the same instrument. A set of the
copies of this  Amendment  signed by all the  parties  shall be lodged  with the
Borrower and the Administrative Agent.

                  2.4  Continuing  Effect;  No Other  Amendments.  Except to the
extent  expressly  stated herein,  all of the terms and provisions of the Credit
Agreement  and the other Loan  Documents  are and shall remain in full force and
effect and are not waived in any respect. This Amendment shall constitute a Loan
Document.

                  2.5  Payment  of  Expenses.  The  Borrower  agrees  to pay and
reimburse the Administrative Agent for all of its reasonable out-of-pocket costs
and reasonable  expenses  incurred to date in connection with this Amendment and
the other Loan Documents, including, without limitation, the reasonable fees and
disbursements of legal counsel to the Administrative Agent.

                  2.6  GOVERNING   LAW.  THIS   AMENDMENT  AND  THE  RIGHTS  AND
OBLIGATIONS  OF THE PARTIES  HEREUNDER  SHALL BE GOVERNED BY, AND  CONSTRUED AND
INTERPRETED IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.



<PAGE>


                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Amendment to be duly executed and delivered by their respective  proper and duly
authorized officers as of the day and year first above written.

                     METRIS COMPANIES INC., as Borrower

                     By:/s/Paul Runice
                     Name: Paul Runice
                     Title: Sr. Vice President, Treasurer

                     By
                     Name:
                     Title:

                     THE CHASE MANHATTAN BANK, as
                     Administrative Agent, Lender and Issuing Bank

                     By:/s/Gail Weiss
                     Name: Gail Weiss
                     Title: Vice President

                     NATIONSBANK, N.A.

                     By:/s/Mary Pat Riggins
                     Name:  Mary Pat Riggins
                     Title:  Vice President

                     DEUTSCHE BANK AG, NEW YORK AND/OR
                     CAYMAN ISLAND BRANCHES

                     By:/s/Gayma Z. Shivnarain
                     Name:  Gayma Z. Shivnarain
                     Title:  Vice President

                     By:/s/Elizabeth Ziegimeir
                     Name: Elizabeth Ziegimeier
                     Title: Director

                     U.S. BANK NATIONAL ASSOCIATION

                     By:/s/Elliot Jaffee
                     Name:  Elliot Jaffee
                     Title: Vice President


<PAGE>



                      BARCLAYS BANK PLC,
                      NEW YORK BRANCH

                      By:/s/Karen M. Wagner
                      Name:  Karen M. Wagner
                      Title:  Associate Director

                      THE SUMITOMO BANK, LTD.

                      By:/s/John H. Kemper
                      Name:  John H. Kemper
                      Title: Sr. Vice President

                      THE BANK OF NEW YORK

                      By:/s/Michael Flanery
                      Name:  Michael Flanery
                      Title:  Vice President

                      THE BANK OF NOVA SCOTIA

                      By:/s/F.C.H. Ashby
                      Name: F.C.H. Ashby
                      Title: Senior Manager Loan Operations

                       BANQUE NATIONALE DE PARIS

                       By:/s/Arnaud Collin du Bocage
                       Name:  Arnaud Collin du Bocage
                       Title: Executive Vice President and
                              Branch Manager

                       THE LONG TERM CREDIT BANK OF JAPAN, LTD.

                       By:/s/ Shuichi Tajima
                       Name:  Shuichi Tajima
                       Title: General Manager & Regional Head

                       THE FUJI BANK, LIMITED

                       By:/s/Peter L. Chinnici
                       Name:  Peter L. Chinnici
                       Title: Joint General Manager

                       KZH IV LLC

                       By:/s/Virginia Conway
                       Name:  Virginia Conway
                       Title: Authorized Agent


<PAGE>



                      VAN KAMPEN AMERICAN CAPITAL PRIME RATE
                      INCOME TRUST

                      By:
                            Name:
                            Title:

                      KZH III LLC

                      By:/s/ Virginia Conway
                            Name:  Virginia Conway
                            Title: Authorized Agent

                      KZH SHOSHONE LLC

                      By:/s/ Virginia Conway
                            Name:  Virginia Conway
                            Title: Authorized Agent

                      AMARA-1 FINANCE LTD

                      By:/s/Ian David Moore
                      Name:  Ian David Moore
                      Title: Director

                      AMARA-2 FINANCE LTD

                      By:/s/ Ian David Moore
                      Name:  Ian David Moore
                      Title: Director

                      CERES FINANCE LTD

                      By:/s/ John W. Cullimane
                      Name:  John W. Cullimane
                      Title: Director

                      BANK OF AMERICA NATIONAL TRUST &
                      SAVINGS ASSOCIATION

                      By:/s/ Mary Pat Riggins
                      Name:  Mary Pat Riggins
                      Title:  Vice President




                             AMENDMENT NO. 4 TO THE
                      TRANSFER AND ADMINISTRATION AGREEMENT


         This  AMENDMENT  NO. 4, dated  October  22,  1998 to the  TRANSFER  AND
ADMINISTRATION  AGREEMENT,  dated  October  23,  1997,  (as  amended,  modified,
supplemented,  restated, or replaced from time to time, the "Agreement"), by and
among  METRIS  FUNDING  CO.,  a Delaware  corporation,  as  transferor  (in such
capacity,  the  "Transferor"),  DIRECT  MERCHANTS  CREDIT  CARD  BANK,  NATIONAL
ASSOCIATION,  a national banking association ("DMCCB"),  as collection agent (in
such  capacity,  the  "Collection  Agent"),  KITTY HAWK FUNDING  CORPORATION,  a
Delaware corporation (the "Company"), and NATIONSBANK,  N.A., a national banking
association ("NationsBank"), as agent for the Company and the Bank Investors (in
such capacity, the "Agent") and as a Bank Investor.

                             PRELIMINARY STATEMENTS

          WHEREAS,  the parties  hereto have entered into the Agreement  whereby
the  Transferor  may convey,  transfer,  and assign from time to time  undivided
interests  in certain  accounts  receivable,  and the Company  may, and the Bank
Investors, if requested,  shall accept such conveyance,  transfer and assignment
of such undivided percentage  interests,  subject to the terms and conditions of
the Agreement and

         WHEREAS, the parties to the Agreement desire to make certain amendments
to the Agreement.

         NOW, THEREFORE, the parties hereby agree as follows::

                                   ARTICLE I

                                   DEFINITIONS

SECTION 1.1        Defined Terms

         As used in this Amendment,  all capitalized terms not otherwise defined
herein shall have the meanings assigned such terms in the Agreement.


<PAGE>



                                   ARTICLE II

                                 THE AMENDMENTS

SECTION 2.1       Amendment to Certain Defined Terms.

         The  definition of  "Commitment  Termination  Date" is to be amended as
follows and the effective date of such amendment shall be October 22, 1998:
         The date  October 22, 1998 in the  definition  "Commitment  Termination
Date" shall be replaced by October 21, 1999.

                                   ARTICLE III

                                  MISCELLANEOUS

SECTION 3.1       Representations and Warranties.

         The  Transferor  hereby  makes  to the  Company,  on and as of the date
hereof,  all of the  representations  and warranties set forth in Section 3.1 of
the Agreement.
         The Collection Agent hereby makes to the Company, on and as of the date
hereof, all of the  representations and warranties set for in Section 3.3 of the
Agreement

SECTION 3.2        Severability; Counterparts.

         This  amendment  to the  Agreement  may be  executed  in any  number of
counterparts and by different parties hereto in separate  counterparts,  each of
which when so executed  shall be deemed to be an original  and all of which when
taken together shall  constitute one and the same  Agreement.  Any provisions of
this  amendment to the Agreement  which are prohibited or  unenforceable  in any
jurisdiction  shall,  as to such  jurisdiction,  be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions  hereof,  and  any  such  prohibition  or   unenforceability  in  any
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.


<PAGE>



SECTION 3.3       Ratification.

         Except as expressly affected by the provisions hereof, the Agreement as
amended by this  Amendment  shall remain in full force and effect in  accordance
with its terms and ratified and  confirmed by the parties  hereto.  On and after
the  date  hereof,   each  reference  in  the  Agreement  to  "this  Agreement",
"hereunder",  "herein" or words of like import  shall mean and be a reference to
the Agreement as amended by this Amendment.

SECTION 3.4       Captions.

         The captions in the Amendment are for convenience of reference only and
shall not define or limit any of the terms or provisions hereof.


         THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK






<PAGE>


         IN WITNESS WHEREOF, the parties hereto have executed and delivered this
Amendment  No. 4 to the  Transfer  and  Administration  Agreement as of the date
first written above.


                                             KITTY HAWK FUNDING CORPORATION,
                                                     as Company
                                             By:/s/ Richard L. Taiano
                                                  Name: Richard L. Taiano
                                                  Title:Vice President

                                             METRIS FUNDING CO.,
                                                     as Transferor
                                             By: /s/ Paul Runice
                                                Name: Paul Runice
                                                Title:Vice President & Treasurer

                                             DIRECT MERCHANTS CREDIT CARD BANK,
                                             NATIONAL ASSOCIATION
                                                     as Collection Agent
                                             By:/s/ Paul Runice
                                                  Name: Paul Runice
                                                  Title: Treasurer & Cashier

                                             NATIONSBANK, N.A.
                                                     as a Bank Investor
                                             By: /s/ Robert R. Wood
                                                  Name: Robert R. Wood
                                                  Title: Vice President

                                             NATIONSBANK, N.A.
                                                     as Agent
                                             By:/s/ Robert R. Wood
                                                  Name: Robert R. Wood
                                                  Title: Vice President




                            THIRD AMENDMENT TO LEASE

         THIS THIRD AMENDMENT TO LEASE (hereinafter "Third Amendment"),  entered
into this 22nd day of  December,  1998 by and between  Exchange  Center,  L.L.C.
(hereinafter called "Landlord"), and Fingerhut Financial Services Corporation, a
Minnesota Corporation, (hereinafter called "Tenant").

                                    RECITALS

         WHEREAS,  Landlord is the  successor to the  interest of 4500  Exchange
Tower under said Lease; and shall be known thereafter as Landlord.

         WHEREAS, Metris Direct, Inc. is the successor to the interest of Tenant
under said Lease, and shall be known thereafter as Tenant.

         WHEREAS, Landlord's predecessor, 1991 Exchange Limited Partnership, and
Tenant entered into a Lease  Agreement dated October 31, 1995 (herein called the
"Base Lease"),  covering office space on the 3rd floor of the building  commonly
known as 4500 Exchange Tower,  located at 4500 South Garnett,  Tulsa,  Oklahoma,
known as Suite 300 (the  "Premises")  consisting  of  approximately  17,590  net
rentable square feet of space; and

         WHEREAS,  the Base Lease was  subsequently  modified  and  amended by a
written instrument dated February 14, 1996, entitled, "First Amendment To Lease"
by  and  between  Tenant  and  Landlord's  predecessor,  1991  Exchange  Limited
Partnership,  which among other things,  permitted tenant to expand the Premises
by approximately 17,120 net rentable square fee; and

         WHEREAS,  the Base Lease,  as amended,  was  subsequently  modified and
amended by a written instrument dated April 20, 1998, entitled "Second Amendment
to Lease" by and between Tenant and Landlord, which among other things permitted
Tenant to expand the Premises by  approximately  1,004 net  rentable  square fee
(the Base Lease,  First  Amendment to Lease,  and Second  Amendment to Lease are
hereafter collectively referred to as the "Lease"); and

         WHEREAS,  Landlord  and Tenant  desire to amend and modify the Lease in
order to extend the Lease Term and set forth  certain other  understandings  and
agreements as between  Landlord and Tenant in accordance with the specific terms
and conditions hereafter provided; and



<PAGE>


                                    AGREEMENT

         NOW,  THEREFORE,  in consideration  of the mutual  covenants  contained
herein and in said Lease the parties hereto agree as follows:

         1.        The provisions of this Third  Amendment  shall  supersede any
                   inconsistent provisions contained in the Lease, regardless of
                   whether such  inconsistent  provisions  are  contained in the
                   printed portion of the Lease or any rider or addendum annexed
                   hereto and made a part thereof. All capitalized items are not
                   otherwise   defined  herein  shall  have  the  same  meanings
                   ascribed to them in the Lease.

         2. The Lease Term is hereby  extended to expire at midnight on the 31st
day of December, 1999.

         3.  Effective  from and after January 1, 1999,  Base Rental shall be as
follows:

                           01/01/99 - 12/31/99                $31,249.75/monthly

         4.       Tenant  represents  and  warrants to Landlord  that it has not
                  engaged a broker in  connection  with the  negotiation  of and
                  entry  into this  Third  Amendment.  Tenant  agrees  hereby to
                  indemnify,   defend  and  save  Landlord   harmless  from  all
                  liabilities  arising form any losses  arising from or relating
                  to Tenant's breach of this warranty.

         5.       This Third  Amendment  shall not  constitute  an  agreement by
                  Landlord or Tenant and shall not be binding  upon  Landlord or
                  Tenant unless and until this Third Amendment shall be executed
                  by Landlord  and Tenant and shall be  delivered by Landlord to
                  Tenant.

         6.       This Third Amendment may not be changed  orally,  and shall be
                  binding  upon and shall inure to the benefit of the parties to
                  it, their  respective  heirs,  successors  and, as  permitted,
                  their assigns.

         7.       Tenant accepts the Demised  Premises in their present  "as-is"
                  condition as suitable for Tenant's occupancy thereof, provided
                  that  Landlord,  at  Landlord's  sole cost and expense,  shall
                  provide the following Tenant Improvements:

(1.)                  Install new carpet and rubber cove base in the third (3rd)
                      and  fifth  (5th)  floor  elevator  lobbies  per  Tenant's
                      specifications, not to exceed $22.00 per yard.

(2.)                  Install new carpet and rubber cove base in the third 93rd)
                      floor reception area per Tenant's  specifications,  not to
                      exceed $22.00 per yard.

(3.) Install new wallpaper in the third (3rd) floor conference room per Tenant's
specifications.

(4.)     Install two (2) door units with side light window units in the third
(3rd) floor reception areal

                  Landlord shall complete these Tenant Improvements on or before
April 30, 1999.

                  It is further understood that the unused portion of the Tenant
                  Improvement  Allowance  that is  discussed  in the  "Option to
                  Renew"  provision of the  Addendum to Lease dated  October 31,
                  1995 shall be forfeited  and no longer  available to Tenant in
                  the future.

                  Any additional  alterations shall be at Tenant's sole cost and
expense with prior approval by Landlord.

         8.  It  is  agreed  and  confirmed  that  Tenant's   Premises   contain
approximately 35,714 net rentable square fee.

         9.       Effective  from and after  January  1, 1999,  Landlord  hereby
                  releases Fingerhut Financial Services Corporation from any and
                  all financial obligations relating to the Lease, however, such
                  release  shall not release or  discharge  Fingerhut  Financial
                  Services  Corporation  from any  obligation  that has  accrued
                  hereunder prior to January 1, 1999.


         EXCEPT as  amended  herein,  the Lease  shall  remain in full force and
effect.

         IN WITNESS  HEREOF,  Landlord and Tenant have duly  executed this Third
Amendment to Lease as of the day and year first above written.


                            LANDLORD


                            Exchange Center, L.L.C.,
                            by and through its agent
                            P & H Properties, L.L.C.



                            /s/Robert E. Phillips
                             By: Robert E. Phillips
                             Title: Member


                             TENANT


                             Metris Direct, Inc.,
                             a Minnesota Corporation


                            /s/Ronald N. Zebeck
                            By: Ronald N. Zebeck



                                 LEASE AMENDMENT

THIS LEASE AMENDMENT, dated 7/10/98 by and between Koger Equity, Inc., a Florida
Corporatoin  (Landlord with its principal office at 3986 Boulevard Center Drive,
Jacksonville,  Florida,  32207, and METRIS DIRECT, INC., a Delaware Corporation,
(Tenant) with its principal office at 4400 Baker Road, Minnetonka, MN 55343. The
Landlord  and Tenant  executed a Lease  Agreement  dated  12/11/96,  and amended
6/27/97  and  10/15/97,   for  space   designated   as  Suite  200,   comprising
approximately  25,787  square feet (as shown on Exhibit A  attached,  located at
4135 South 100th East Aveneu,  Tulsa,  Oklahoma.  The parties  hereto  desire to
alter and modify said Lease Agreement, effective January 1, 1999, as follows:

1. By changing  Lease  Expirate Date from December 31, 1998 to read December 31,
1999.

2.  By changing monthly rent from $24,712.54 to read $27,935.92, net of
electricity.



Except as specifically  amended and modified by this Lease Amendment,  all other
terms of the Lease and the Exhibits  attached  thereto  remain in full force and
effect.

IN WITNESS  WHEREOF,  the Landlord and the Tenant have  executed or caused to be
executed  this  Amendment  on the  dates  shown  below  their  signatures  to be
effective as of the date set forth above.

Tenant:  METRIS DIRECT, INC.                Landlord:  KOGER EQUITY, INC.

BY:/s/ Douglas B. McCoy                     BY:/s/J. Velma Keen, II
Print Name: Douglas B. McCoy                      J. VELMA KEEN, II
Title:  Sr. Vice President, Operations            Vice President

ATTEST: _______________________________    ATTEST: _____________________________




                      TRANSFER AND ADMINISTRATION AGREEMENT

                  TRANSFER   AND    ADMINISTRATION    AGREEMENT   (as   amended,
supplemented  or  otherwise  modified  and in  effect  from  time to time,  this
"Agreement"),  dated as of December 9, 1998,  by and among METRIS ASSET  FUNDING
CO., a Delaware corporation, as transferor (in such capacity, the "Transferor"),
DIRECT  MERCHANTS  CREDIT CARD BANK,  NATIONAL  ASSOCIATION,  a national banking
association  with its principal  offices  located in Arizona  (together with its
successors  and assigns,  "DMCCB"),  as  Collection  Agent,  ENTERPRISE  FUNDING
CORPORATION,  a Delaware corporation  (together with its successors and assigns,
"Enterprise"),  as a Purchaser, PARK AVENUE RECEIVABLES CORPORATION,  a Delaware
corporation (together with its successors and assigns, "PARCO"), as a Purchaser,
SHEFFIELD  RECEIVABLES  CORPORATION,  a Delaware corporation  (together with its
successors  and assigns,  "Sheffield"),  as a Purchaser,  BARCLAYS  BANK PLC, an
English  banking   corporation   (together  with  its  successors  and  assigns,
"Barclays"),  as a Bank Investor and the Sheffield  Agent,  THE CHASE  MANHATTAN
BANK, a New York banking corporation  (together with its successors and assigns,
"Chase"), as a Bank Investor and the PARCO Agent, NATIONSBANK,  N.A., a national
banking association  (together with its successors and assigns,  "NationsBank"),
as a Bank Investor and the Enterprise  Agent, and NationsBank,  as the agent for
the Enterprise Agent, the PARCO Agent and the Sheffield Agent (in such capacity,
the "Administrative Agent").

                             PRELIMINARY STATEMENTS

                  WHEREAS,  the  Transferor  may desire to convey,  transfer and
assign, from time to time,  undivided  percentage  interests in certain accounts
receivable,  and the  Purchasers  may  desire  to,  and the Bank  Investors,  if
requested,  shall,  accept such  conveyance,  transfer  and  assignment  of such
undivided  percentage  interests,  subject to the terms and  conditions  of this
Agreement.

                  NOW, THEREFORE, the parties hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS

                    Certain Defined Terms.

                  As used in this Agreement,  the following terms shall have the
following meanings:

                  "Account"  shall  mean  each  VISA or  MasterCard  account  in
existence  as of the  Cut-Off  Date  pursuant  to an  Account  Agreement,  which
accounts were sold by PNC to the Seller pursuant to the PNC Agreement,  which is
identified by account  number and by the  outstanding  balance as of the Cut-Off
Date and referred to in the Account  Schedule  delivered to the Purchaser Agents
on the Closing Date pursuant to Section 2.8, including any Related Account,  and
any Related Account established after the Cut-Off Date and any Account converted
to the Seller's systems,  shall be identified on the Account  Schedule,  as such
schedule is delivered from time to time pursuant to Section 2.8 hereof.

                  "Account  Agreement" shall mean the cardholder  agreements and
Federal  Truth in Lending  Statement  for  Accounts,  between  an  Obligor  and,
originally,  PNC, or to which the Seller has become a party,  as such agreements
or statement may be amended, modified or otherwise changed from time to time.

                  "Account  Schedule" shall mean the schedule of Accounts (which
schedule may be in the form of a computer file or  microfiche) of the Transferor
delivered to the Purchaser Agents on the Closing Date, as delivered from time to
time pursuant to the terms of this Agreement.

                  "Accrued Interest Component" means, for any Collection Period,
that  portion  of  the  Interest  Component  of  all  Related  Commercial  Paper
outstanding at any time during such Collection Period which has accrued from the
first day through  the last day of such  Collection  Period  whether or not such
Related  Commercial  Paper matures during such Collection  Period,  based on the
actual  number of days in such  Collection  Period that such Related  Commercial
Paper was outstanding.

                  "Additional  Investment  Certificate" means a certificate,  in
substantially  the form attached hereto as Exhibit A or in such other form as is
mutually agreed to by the Transferor and the Purchaser Agents,  furnished by the
Collection Agent pursuant to Section 2.11 hereof.

                  "Adjusted  LIBOR  Rate"  means,  with  respect to any  funding
period during which the return to any Bank Investor or any Liquidity Provider is
to be calculated by reference to the London interbank offered rate, a rate which
is 0.875% in excess of a rate per annum equal to the sum  (rounded  upwards,  if
necessary,  to the next higher 1/100 of 1%) of (A) the rate obtained by dividing
(i) the  applicable  LIBOR  Rate by (ii) a  percentage  equal to 100%  minus the
reserve percentage, if any, used for determining the maximum reserve requirement
as specified in  Regulation D  (including,  without  limitation,  any  marginal,
emergency,  supplemental,  special or other  reserves) that is applicable to the
applicable  Purchaser  Agent  during such period in respect of  eurocurrency  or
eurodollar  funding,  lending or  liabilities  (or, if more than one  percentage
shall be so applicable,  the daily average of such  percentage for those days in
such period during which any such percentage  shall be applicable)  plus (B) the
then daily net annual  assessment rate (rounded  upwards,  if necessary,  to the
nearest  1/100  of 1%)  as  estimated  by the  applicable  Purchaser  Agent  for
determining the current annual  assessment  payable by the applicable  Purchaser
Agent to the Federal Deposit Insurance Corporation in respect of eurocurrency or
eurodollar funding, lending or liabilities.

                  "Adjustment Payment" has the meaning assigned to that term in
Section 2.9(a).

                  "Administrative   Agent"  means  NationsBank,   N.A.,  in  its
capacity  as agent  for the  Purchaser  Agents,  together  with its  successors,
including any successor thereto appointed pursuant to Article IX.

                  "Administrative  Fee" means the fee payable by the  Transferor
to Enterprise  pursuant to Section 2.7 hereof,  the terms of which are set forth
in the Fee Letter.

                  "Adverse  Claim" means a lien,  security  interest,  charge or
encumbrance,  or other  right or  claim  in,  of or on any  Person's  assets  or
properties in favor of any other Person  (including any UCC financing  statement
or any similar  instrument  filed against such Person's  assets or  properties),
excluding  any liens created under this  Agreement or the  Receivables  Purchase
Agreements or liens against the Initial  Purchaser or the Seller that secure the
payment of taxes,  assessments and governmental charges or levies, if such taxes
are  either  (a)  not  delinquent  or (b)  being  contested  in  good  faith  by
appropriate  legal  or  administrative  proceedings  and  as to  which  adequate
reserves in accordance with generally accepted accounting  principles shall have
been established.

                  "Affected Assets" means, collectively,  the Receivables,
the Related Security, the Collections and Proceeds relating thereto.

                  "Affiliate"  means,  with  respect  to any  Person,  any other
Person  directly or indirectly  controlling,  controlled  by, or under direct or
indirect common control with,  such Person.  A Person shall be deemed to control
another Person if the controlling Person possesses,  directly or indirectly, the
power to direct or cause the  direction  of the  management  or  policies of the
controlled  Person,  whether  through  ownership of voting stock, by contract or
otherwise.

                  "Agency  Fee" means the fee payable by the  Transferor  to the
Administrative  Agent pursuant to Section 2.7 hereof, the terms of which are set
forth in the Fee Letter.

                  "Aggregate  Interest  Component"  means  aggregate  sum of the
Interest Components of all issued and outstanding Related Commercial Paper.

                  "Aggregate Unpaids" means, at any time, an amount equal to the
sum of (i) the aggregate  accrued and unpaid  Carrying Costs at such time,  (ii)
all amounts of the type included in the  definition of Carrying Costs which will
accrue after such time,  (iii) the Net  Investments  at such time,  and (iv) all
other amounts owed (whether due or accrued)  hereunder by the  Transferor or the
Collection  Agent to the Purchasers,  the  Administrative  Agent,  the Purchaser
Agents or the Bank Investors at such time.

                  "Applicable  Purchaser  Percentage"  means (i) with respect to
Enterprise,  37.50%, (ii) with respect to PARCO,  31.25%, and (iii) with respect
to Sheffield, 31.25%.

                  "Asset Purchase  Agreement"  means that certain Asset Purchase
Agreement, dated as of December 9, 1998, by and among the PARCO Agent, the PARCO
Bank  Investors  and  PARCO,  as the  same  may  from  time to time be  amended,
supplemented or otherwise modified and in effect.

                  "Assigned Rights" means all right, title and interest of DMCCB
in and to any payment from PNC arising from any (i) breach of any representation
or warranty,  (ii)  repurchase  obligation or (iii) indemnity in each case under
the PNC Agreement.

                  "Assignment" has the meaning specified in Section 4.1(dd)
hereof.

                  "Assignment Amount" with respect to a Bank Investor shall mean
at any time an amount  equal to the lesser of (i) such Bank  Investor's  Special
Pro Rata Share of the  applicable  Net  Investment at such time,  (ii) such Bank
Investor's Special Pro Rata Share of the aggregate outstanding principal balance
of Receivables  (other than Defaulted  Receivables as shown on the most recently
delivered  Investor  Report  hereunder)  at  such  time,  and  (iii)  such  Bank
Investor's unused Commitment.

                  "Assignment and Assumption  Agreement"  means (i) with respect
to  any  Enterprise  Bank  Investor,  an  Assignment  and  Assumption  Agreement
substantially in the form of Exhibit B attached hereto, (ii) with respect to any
PARCO Bank Investor,  the Asset Purchase Agreement and (iii) with respect to any
Sheffield Bank Investor, the Sheffield Agreement.

                  "Bank Investors" shall mean, collectively, the Enterprise Bank
Investors, the PARCO Bank Investors and the Sheffield Bank Investors.

                  "Bankruptcy Code" has the meaning assigned to that term in
Section 3.1(k) hereof.

                  "Barclays" shall have the meaning set forth in the preamble
to this Agreement.

                  "Base Rate" or "BR" means (x) with respect to  Enterprise  and
the Enterprise Bank Investors,  a rate per annum equal to the greater of (i) the
prime rate of interest announced by the Liquidity Provider (or, if more than one
Liquidity Provider, then by NationsBank) from time to time, changing when and as
said prime rate changes (such rate not necessarily being the lowest or best rate
charged by the Liquidity  Provider (or NationsBank,  as applicable) and (ii) the
sum of (a) 1.50% and (b) the rate equal to the weighted  average of the rates on
overnight Federal funds  transactions with members of the Federal Reserve System
arranged by Federal funds brokers, as published for such day (or, if such day is
not a Business Day, for the next preceding  Business Day) by the Federal Reserve
Bank of New York,  or, if such  rate is not so  published  for any day that is a
Business Day, the average of the quotations  for such day for such  transactions
received by the Liquidity  Provider  (or, if more than one  Liquidity  Provider,
then by NationsBank) from three (3) Federal funds brokers of recognized standing
selected by it; (y) with respect to PARCO and the PARCO Bank  Investors,  a rate
per annum equal to the greater of (i) the prime rate of  interest  announced  by
the PARCO Agent from time to time,  changing when and as said prime rate changes
(such rate not  necessarily  being the lowest or best rate  charged by the PARCO
Agent)  and (ii) the sum of (a)  1.50%  and (b) the rate  equal to the  weighted
average of the rates on overnight Federal funds transactions with members of the
Federal Reserve System arranged by Federal funds brokers,  as published for such
day (or, if such day is not a Business Day, for the next preceding Business Day)
by the Federal  Reserve  Bank of New York,  or, if such rate is not so published
for any day that is a Business Day, the average of the  quotations  for such day
for such  transactions  received by the PARCO Agent from three (3) Federal funds
brokers of recognized standing selected by it; and (z) with respect to Sheffield
and the Sheffield Bank  Investors,  a rate per annum equal to the greater of (i)
the prime rate of interest  announced by the Sheffield  Agent from time to time,
changing  when and as said prime rate changes (such rate not  necessarily  being
the lowest or best rate charged by the Sheffield  Agent) and (ii) the sum of (a)
1.50% and (b) the rate equal to the  weighted  average of the rates on overnight
Federal funds  transactions  with members of the Federal Reserve System arranged
by Federal  funds  brokers,  as published for such day (or, if such day is not a
Business Day, for the next preceding  Business Day) by the Federal  Reserve Bank
of New York, or, if such rate is not so published for any day that is a Business
Day, the average of the quotations for such day for such  transactions  received
by the  Sheffield  Agent  from three (3)  Federal  funds  brokers of  recognized
standing selected by it.

                  "Benefit  Plan" means any employee  benefit plan as defined in
Section 3(3) of ERISA in respect of which the Transferor, the Initial Purchaser,
the Seller or any ERISA Affiliate of the Transferor,  the Initial Purchaser,  or
the Seller is, or at any time during the immediately preceding six years was, an
"employer" as defined in Section 3(5) of ERISA.

                  "Business  Day" means any day excluding  Saturday,  Sunday and
any day on which banks in New York,  New York,  Charlotte,  North Carolina or in
the States of Minnesota or Arizona are  authorized  or required by law to close,
and, when used with respect to the  determination  of any Adjusted LIBOR Rate or
any notice with respect thereto, any such day which is also a day for trading by
and between  banks in United  States  dollar  deposits  in the London  interbank
market.

                  "Buyer's  Percentage  Factor" shall mean,  with respect to any
Collection Period, the fraction (expressed as a percentage) computed at any time
of determination as follows:

                                            NI
                                            ---
                                            PRB

Where:

                  NI = the Net Investments at the time of such computation.

                  PRB = the amount of Principal  Receivables minus all Defaulted
Receivables  for  such  Collection  Period  (which  were not  excluded  from the
calculation of "Principal  Receivables"  used herein) plus the amount on deposit
in the Excess Funding Account at the time of such computation.


                  Notwithstanding  the  foregoing  computation,  (i) the Buyer's
Percentage Factor shall not exceed 100%, and (ii) the Buyer's  Percentage Factor
with  respect to Principal  Collections  at any time on and after the earlier of
the  Termination  Date and a Special  Termination  Date shall be the  percentage
equivalent  of a fraction the  numerator of which is the Net  Investments  as of
such  earlier  date  and the  denominator  of  which  is the  lesser  of (x) the
Principal  Receivables  plus the amount on deposit in the Excess Funding Account
on the last day of the Collection Period  immediately prior to such earlier date
or (y) the  Principal  Receivables  plus the  amount on  deposit  in the  Excess
Funding Account on the last day of the immediately preceding Collection Period.

                  "Carrying  Costs" means, for a Collection  Period,  the sum of
(i) the  sum of the  dollar  amount  of the  Purchasers'  obligations  for  such
Collection  Period  determined  on an  accrual  basis in  accordance  with  GAAP
consistently  applied (a) as to  Enterprise,  to pay  interest  with  respect to
Purchased  Interests  pursuant  to the  provisions  of each  Liquidity  Provider
Agreement  (such  interest to be  calculated  based on the Adjusted  LIBOR Rate,
provided that if a Termination Event shall have occurred, such interest shall be
calculated at the Base Rate with respect to Enterprise  plus 2.00%)  outstanding
at any time during such Collection Period accrued from the first day through the
last day of such  Collection  Period  whether  or not such  interest  is payable
during  such  Collection  Period  and to pay  interest  with  respect to amounts
disbursed by each Credit  Support  Provider  pursuant to the  applicable  Credit
Support Agreement  outstanding at any time during such Collection Period accrued
from the first day through the last day of such Collection Period whether or not
such interest is payable during such Collection Period, (b) as to the PARCO Bank
Investors,  to pay interest on such Bank Investors' Net Investment funded at the
Base Rate and the Adjusted LIBOR Rate which were  outstanding at any time during
such Collection  Period which accrued from the first day through the last day of
such  Collection  Period,  whether or not such  interest is payable  during such
Collection  Period,  (c) as to the Sheffield Bank Investors,  to pay interest on
funding periods during which the applicable  interest rate is the Base Rate with
respect to  Sheffield  and the  Adjusted  LIBOR Rate with  respect to  Sheffield
outstanding at any time during such  Collection  Period,  accrued from the first
day through the last day of such Collection Period, whether or not such interest
is payable  during  such  Collection  Period,  (d) to pay the  Accrued  Interest
Component  of Related  Commercial  Paper with respect to any  Collection  Period
(and, for purposes of this clause (d),  Related  Commercial  Paper shall include
Commercial  Paper  issued to fund the Net  Investments  even if such  Commercial
Paper is  issued in an  amount  in  excess  of the Net  Investments),  (e) as to
Enterprise,  to pay the Dealer Fee with  respect  to  Related  Commercial  Paper
issued during such Collection  Period and (f) to pay the costs of the Purchasers
with respect to the  operation  of Sections  8.1,  8.2, 8.3 and 8.4;  (ii) as to
Enterprise, the Program Fee, the Administrative Fee and the Facility Fee accrued
from the first day through the last day of such Collection Period whether or not
such amount is payable during such Collection Period;  (iii) all amounts due the
Bank Investors in accordance with Section 2.3(c),  (d), (e) and (f) hereof which
accrued  during  such  Collection  Period,  whether or not  payable  during such
Collection Period;  (iv) as to PARCO, the fees specified in the PARCO Fee Letter
which accrued during such Collection Period,  whether or not payable during such
Collection Period; (v) as to Sheffield,  the fees specified in the Sheffield Fee
Letter  and (vi) any of the  foregoing  amounts  which have not been paid in any
prior Collection Period.

                  "Certificates"  means the certificates issued to the Purchaser
Agents for the  benefit  of their  related  Purchasers  and their  related  Bank
Investors pursuant to Section 2.2(g) hereof.

                  "Chase" shall have the meaning set forth in the preamble to
this Agreement.

                  "Closing Date" means December 9, 1998.

                  "Code" means the Internal Revenue Code of 1986, as amended and
in effect from time to time.

                  "Collateral  Agent" means  NationsBank,  N.A.,  as  collateral
agent for each Liquidity Provider,  each Credit Support Provider, the holders of
Commercial Paper and certain other parties.

                  "Collection Account" shall have the meaning assigned to that
term in Section 2.12(a).

                  "Collection   Agent"   means  at  any  time  the  Person  then
authorized  pursuant to Section 6.1 hereof to  service,  administer  and collect
Receivables, and its successors and permitted assigns.

                  "Collection Agent Default" has the meaning specified in
Section 6.4 hereof.

                  "Collection  Period"  means the calendar  month  preceding the
Remittance  Date,  or in the case of the first  Collection  Period,  the  period
commencing  on the Cut-Off Date to the end of the calendar  month  preceding the
first Remittance Date.

                  "Collections" means, with respect to any Receivable,  all cash
collections  and other cash  proceeds  of such  Receivable,  including,  without
limitation,  all Recoveries and  collections on Finance Charge  Receivables,  if
any, and cash proceeds of Related Security with respect to such Receivable.

                  "Commercial  Paper" means the promissory notes,  having a
maturity date of 270 days or less, issued by the Purchasers in the commercial
paper market.

                  "Commitment"  (i) means with respect to each  Enterprise  Bank
Investor party hereto,  (A) the Commitment of such  Enterprise  Bank Investor to
make acquisitions from the Transferor or Enterprise in accordance herewith in an
amount not to exceed the dollar amount set forth opposite such  Enterprise  Bank
Investor's signature on the signature page hereto under the heading "Commitment"
minus the dollar amount of any Commitment or portion thereof  assigned  pursuant
to an Assignment and Assumption Agreement plus the dollar amount of any increase
to such Enterprise Bank  Investor's  Commitment  consented to by such Enterprise
Bank  Investor  prior to the time of  determination,  (B)  with  respect  to any
assignee of such  Enterprise  Bank Investor  party hereto taking  pursuant to an
Assignment  and  Assumption  Agreement,  the Commitment of such assignee to make
acquisitions  from the  Transferor  or  Enterprise  not to exceed the amount set
forth in such Assignment and Assumption Agreement minus the dollar amount of any
Commitment or portion thereof assigned  pursuant to an Assignment and Assumption
Agreement  prior  to such  time of  determination  and (C) with  respect  to any
assignee  of an  assignee  referred to in clause  (B),  the  Commitment  of such
assignee to make  acquisitions  from the  Transferor or Enterprise not to exceed
the amount set forth in an  Assignment  and  Assumption  Agreement  between such
assignee  and its assign;  (ii) with respect to each PARCO Bank  Investor  party
hereto,  has the meaning  specified in the Asset Purchase  Agreement;  and (iii)
with respect to each Sheffield  Bank Investor party hereto,  means an amount not
to exceed the dollar amount set forth opposite such  Sheffield  Bank  Investor's
signature on the signature page of the Sheffield Agreement.

                  "Commitment  Termination Date" means December 8, 1999, or such
later  date to which the  Commitment  Termination  Date may be  extended  by the
Transferor,  the Administrative  Agent, the Purchaser Agents, the Purchasers and
the Bank  Investors not later than 60 days prior to the then current  Commitment
Termination Date.

                  "Conduit  Assignee"  shall mean,  as to  Enterprise,  PARCO or
Sheffield,  any commercial paper conduit administered by (a) NationsBank or Bank
of America N.T. & S.A. ("BofA"),  (b) Chase or (c) Barclays,  respectively,  and
designated by NationsBank or BofA, Chase or Barclays, respectively, from time to
time to accept an assignment from a related Purchaser of all or a portion of the
applicable Net Investment.

                  "Conversion/Continuation Notice" shall have the meaning
specified in Section 2.3(e) hereof.

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

                  "Credit  Support  Agreement"  means  any  agreement  between a
Purchaser and a Credit Support Provider evidencing the obligation of such Credit
Support  Provider to provide credit support to such Purchaser in connection with
the issuance by such Purchaser of Commercial Paper.

                  "Credit  Support  Provider"  means the Person or  Persons  who
provides  credit support to a Purchaser in connection  with the issuance by such
Purchaser of Commercial Paper.

                  "Cut-Off Date" means December 8, 1998.

                  "Date of Processing"  means,  with respect to any  transaction
giving  rise to a  Receivable,  the date on which  such  transaction  is settled
according to the Collection Agent's computer master file of Accounts.

                  "Dealer Fee" means the fee payable by the  Transferor  to
Enterprise,  pursuant to Section 2.5 hereof,  the terms of
                   ----------
which are set forth in the Fee Letter.

                  "Default  Rate" means the ratio  (expressed  as a  percentage)
computed  as of the last  day of each  Collection  Period  by  dividing  (i) the
aggregate  outstanding  balance of all Defaulted  Receivables as of such date by
(ii) the aggregate outstanding balance of all Receivables as of such date.

                  "Defaulted  Receivable"  means a Receivable in an Account with
respect to which,  in accordance  with the Credit and  Collection  Policy or the
Collection  Agent's  customary and usual  servicing  procedures,  the Collection
Agent has charged off such Receivable as  uncollectible,  and in any event shall
include,  by the last day of the month in which it became 180 days past due, any
Receivable  that is more than 180 days past due;  a  Receivable  shall  become a
Defaulted  Receivable  on the day on  which it is  recorded  as  charged  off as
uncollectible on the Collection  Agent's computer master file of consumer credit
card  revolving  accounts.  Notwithstanding  any  other  provision  hereof,  any
Defaulted Receivables that were not Eligible Receivables on the date on which an
ownership  interest  hereunder was initially  purchased by the Purchasers or the
Bank Investors  hereunder shall be treated as Receivables which are not Eligible
Receivables rather than as Defaulted Receivables.

                  "Defaulting Bank Investor" has the meaning specified in
Section 2.2(d)(iii) hereof.

                  "Determination Date" shall mean with respect to any Collection
Period, the date which is two Business Days before the related Remittance Date.

                   "Discount Percentage" means the Percentage designated by the
Transferor pursuant to Section 2.5(e).

                  "Discount Receivables" shall have the meaning specified in
Section 2.5(e) hereof.

                  "Discount  Receivables  Collections"  means,  for any day, the
product of (a) the Discount  Percentage  and (b) Principal  Collections  on such
day.

                   "DMCCB"  means Direct  Merchants  Credit Card Bank,  National
Association,  a national banking  association,  and its successors and permitted
assigns.

                  "Document  Agent Fee" means the fee payable by the  Transferor
to the Enterprise  Agent pursuant to Section 4.1 hereof,  the terms of which are
set forth in the Fee Letter.

                  "Early  Collection  Fee" means,  for any funding period during
which the  portion of any Net  Investment  that was  allocated  to such  funding
period is reduced  for any reason  whatsoever,  the  excess,  if any, of (i) the
additional  interest that would have accrued  during such funding period if such
reductions  had not  occurred,  minus (ii) the income,  if any,  received by the
recipient of such reductions from investing the proceeds of such reductions.

                  "Eligible  Account"  means,  as of the Cut-Off Date (or,  with
respect to Accounts arising after the Cut-Off Date, as of the date of creation),
each Account in existence and owned by the Seller:

(i)      the credit card or cards related thereto have not been reported lost or
stolen or designated fraudulent;

(ii)     the Obligor on which has provided,  as its most recent billing address,
         an  address  located  in  the  United  States  or  its  territories  or
         possessions, or Canada, or which is a United States military address;

(iii)  which is not an  Account  as to  which  any of the  Receivables  existing
thereunder are Defaulted Receivables;

(iv)     which was  purchased  by the Seller from PNC (or is a Related  Account)
         and to which the Seller has good  title,  free and clear of all Adverse
         Claims; and

(v) as to which no Event of  Bankruptcy  shall have occurred with respect to the
Obligor of any Receivable with respect thereto.

                  "Eligible   Investments"   means  any  of  the  following  (a)
negotiable  instruments  or securities  represented  by instruments in bearer or
registered or in book-entry form which evidence (i) obligations fully guaranteed
by the United States of America;  (ii) time deposits in, or bankers  acceptances
issued by, any depositary  institution or trust company  incorporated  under the
laws of the  United  States of  America  or any state  thereof  and  subject  to
supervision   and   examination  by  Federal  or  state  banking  or  depositary
institution  authorities;  provided,  however, that at the time of investment or
contractual  commitment  to invest  therein,  the  certificates  of  deposit  or
short-term deposits, if any, or long-term unsecured debt obligations (other than
such obligation whose rating is based on collateral or on the credit of a Person
other than such institution or trust company) of such depository  institution or
trust  company shall have a credit rating from Moody's and S&P of at least "P-1"
and  "A-1",  respectively,  in  the  case  of the  certificates  of  deposit  or
short-term  deposits,  or a  rating  not  lower  than  one  of the  two  highest
investment  categories  granted by Moody's  and by S&P;  (iii)  certificates  of
deposit  having,  at the time of investment or contractual  commitment to invest
therein,   a  rating  from  Moody's  and  S&P  of  at  least  "P-1"  and  "A-1",
respectively;  or (iv)  investments  in money  market funds rated in the highest
investment  category or otherwise  approved in writing by the applicable  rating
agencies;  (b) demand  deposits in any  depositary  institution or trust company
referred to in (a)(ii) above; (c) commercial paper (having original or remaining
maturities  of no more  than 30  days)  having,  at the  time of  investment  or
contractual  commitment to invest therein,  a credit rating from Moody's and S&P
of at least "P-1" and "A-1", respectively; (d) Eurodollar time deposits having a
credit  rating from  Moody's and S&P of at least "P-1" and "A-1",  respectively;
and  (e)  repurchase  agreements  involving  any  of  the  Eligible  Investments
described in clauses (a)(i),  (a)(iii) and (d) hereof so long as the other party
to the repurchase agreement has at the time of investment therein, a rating from
Moody's and S&P of at least "P-1" and "A-1", respectively.

                  "Eligible Receivable" means, at any time, any Receivable:

                           (i)      with respect to which the related Account is
an Eligible Account;

                           (ii) to which, immediately prior to the transfer to a
Purchaser, the Transferor has good title thereto,
free and clear of all Adverse Claims;

                           (iii)  which  (together  with the  Related  Security,
Collections and proceeds related thereto) has been the
subject of either a valid  transfer and sale from the  Transferor to each of the
Purchaser  Agents,  on behalf of the  applicable  Purchaser and its related Bank
Investors,  of all of the Transferor's  right, title and interest therein or the
grant  of a first  priority  perfected  security  interest  therein  (and in the
Related Security, Collections and proceeds related thereto), effective until the
termination of this Agreement;

                           (iv)     the Obligor of which is not a government or
a government subdivision or agency;

                           (v)      which is not a  Defaulted  Receivable  at
the time of the initial  creation of an interest  therein
hereunder;

                           (vi) which is an "eligible  asset" as defined in Rule
3a-7 under the Investment Company Act of 1940, as
amended;

                           (vii) a  purchase  of  which  with  the  proceeds  of
Commercial Paper would constitute a "current transaction"
within the meaning of Section 3(a)(3) of the Securities Act of 1933, as amended;

                           (viii)   which is an  "account"  or "general
intangible"  within the meaning of Article 9 of the UCC of the
applicable jurisdiction;

                           (ix)     which is denominated and payable only in
United States dollars;
                           (x) which arises under an Account that, together with
the Receivable related thereto, is in full force
and effect  and  constitutes  the legal,  valid and  binding  obligation  of the
related  Obligor  enforceable  against such Obligor in accordance with its terms
and is not, at the time of transfer hereunder,  subject to any litigation, right
of recission, dispute, offset, counterclaim or other defense;

                           (xi)  which,   together  with  the  Account   related
thereto, complies in all material respects with all laws,
rules or regulations  applicable thereto (including,  without limitation,  laws,
rules and regulations  relating to truth in lending,  fair credit billing,  fair
credit reporting,  equal credit opportunity,  fair debt collection practices and
privacy) and with respect to which the Account  Agreement related thereto is not
in violation of any such law, rule or regulation in any material respect;

                           (xii) which is assignable  without the consent of, or
notice to, the Obligor thereunder;

                           (xiii) the  transfer of which  under the  Receivables
Purchase Agreements by the Seller and the Initial
Purchaser and hereunder by the Transferor does not violate, breach or contravene
any applicable laws, rules,  regulations,  orders or writs or any contractual or
other restriction, limitation or encumbrance;

                           (xiv) which, at the time of transfer  hereunder,  has
not been compromised, adjusted or modified
(including  the granting of any  discounts,  allowances  or credits);  provided,
however,  that only such portion of such  Receivable that is the subject of such
compromise, adjustment or modification shall be deemed to be ineligible pursuant
to the terms of this clause (xiv);

                           (xv) as to which no effective  financing statement or
other instrument similar in effect covering such
Receivable, any interest therein, Account or Collections with respect thereto is
on file in any  recording  office  except  such as may be  filed in favor of the
Initial  Purchaser  or the  Transferor,  pursuant  to the  Receivables  Purchase
Agreements, or a Purchaser hereunder;

                           (xvi) with  respect to which all  material  consents,
licenses, approvals or authorizations of, or
registrations or declarations  with, any governmental  authority  required to be
obtained,  effected or given by the Initial Purchaser,  Transferor or the Seller
in connection with the creation of such  Receivable or the execution,  delivery,
creation and performance by the Initial  Purchaser,  Transferor or the Seller of
the Account Agreement  pursuant to which such Receivable was created,  have been
duly obtained, effected or given and are in full force and effect; and

                           (xvii) which was  originated by PNC or (as to Related
Accounts) the Seller in the ordinary course of its
business and was validly assigned to the Transferor under the Receivables
Purchase Agreements.

                  "Enterprise" shall have the meaning set forth in the preamble
to this Agreement.

                  "Enterprise Agent" means NationsBank or any other entity which
has  been  appointed  as the  administrator  of  Enterprise  and  agent  for the
Enterprise Bank Investors.

                  "Enterprise  Bank Investors"  shall mean  NationsBank and each
other  financial  institution  that becomes a Bank  Investor with respect to any
Transferred  Interest  held  by  Enterprise,   pursuant  to  an  Assignment  and
Assumption Agreement, together with its successors and permitted assigns.

                  "Enterprise   Majority   Investors"  shall  have  the  meaning
specified in Section 9.7(h) hereof.

                  "Enterprise Wind-Down Event" means the occurrence of any of
the following events:

                           (a) any Liquidity Provider with respect to Enterprise
         or any Credit  Support  Provider with respect to Enterprise  shall have
         given notice that an event of default has  occurred  and is  continuing
         under  any  of  its  respective  agreements  with  Enterprise,  or  the
         Commitment of such  Liquidity  Provider  under its  Liquidity  Provider
         Agreement  or such Credit  Support  Provider  under its Credit  Support
         Agreement shall have terminated;

                           (b) the short-term unsecured debt of Enterprise shall
         not be rated at least  "A-2" by Standard & Poor's and at least "P-2" by
         Moody's, respectively;

                           (c) a  Termination  Event  or  Potential  Termination
Event shall have occurred and be continuing;

                           (d) Enterprise  has notified the Transferor  that, in
         its sole discretion, it (i) no longer wishes to, or is unable to, issue
         Commercial  Paper  with  respect  to this  Agreement,  (ii)  elects  to
         commence a  Reinvestment  Termination  Date or (iii) elects to amortize
         its Net  Investment  or elects  not to make an  additional  Incremental
         Transfer; and

                           (e) the date which is five Business Days prior to the
Commitment Termination Date shall have occurred.

                  "ERISA" means the U.S. Employee Retirement Income Security Act
of 1974,  as amended  from time to time,  and the  regulations  promulgated  and
rulings issued thereunder.

                  "ERISA Affiliate"  means, with respect to any Person,  (i) any
corporation  which is a  member  of the same  controlled  group of  corporations
(within the meaning of Section 414(b) of the Code) as such Person;  (ii) a trade
or business  (whether or not  incorporated)  under  common  control  (within the
meaning of Section  414(c) of the Code) with such  Person;  or (iii) a member of
the same  affiliated  service group (within the meaning of Section 414(n) of the
Code) as such Person, any corporation described in clause (i) above or any trade
or business described in clause (ii) above; provided,  however, that none of FCI
and its Affiliates (other than the Initial Purchaser and its Subsidiaries) shall
be an ERISA Affiliate.

                  "Event of Bankruptcy"  means, with respect to any Person,  (i)
that such Person (a) shall generally not pay its debts as such debts become due,
(b) shall admit in writing its inability to pay its debts generally or (c) shall
make a general  assignment  for the benefit of  creditors;  (ii) any  proceeding
shall be  instituted  by or against  such  Person  seeking to  adjudicate  it as
bankrupt or  insolvent,  or seeking  liquidation,  winding  up,  reorganization,
arrangement,  adjustment,  protection,  relief or composition of it or its debts
under any law relating to bankruptcy,  insolvency or reorganization or relief of
debtors,  or seeking  the entry of an order for relief or the  appointment  of a
receiver,  trustee or other similar  official for it or any substantial  part of
its property,  and in the case of any such  proceeding  instituted  against such
Person (other than the Transferor),  such proceeding shall continue  undismissed
for a period of 30 days; or (iii) if such Person is a  corporation,  such Person
or any  Subsidiary  shall  take any  corporate  action to  authorize  any of the
actions set forth in the preceding clauses (i) or (ii).

                  "Excess  Funding  Account" shall have the meaning  assigned to
that term in Section 2.12(c).

                  "Excess Spread" means, with respect to any Collection  Period,
the  annualized  percentage  equivalent  of a fraction the numerator of which is
equal to the Buyer's  Percentage  Factor of Finance Charge  Collections for such
Collection  Period minus the Carrying Costs for such Collection Period minus the
Buyer's Percentage Factor of the aggregate amount of Principal Receivables which
became  Defaulted  Receivables  during such Collection  Period minus the Buyer's
Percentage  Factor of the Servicing Fee with respect to such Collection  Period,
and  the  denominator  of  which  is  equal  to the  average  amount  of the Net
Investments during such Collection Period.

                  "Excluded Taxes" shall have the meaning specified in Section
8.3 hereof.

                  "Facility  Fee" means the fee payable by the Transferor to the
Enterprise Agent for distribution to the Bank Investors  pursuant to Section 2.7
hereof, the terms of which are set forth in the Fee Letter.

                  "Facility  Limit" means  $640,000,000,  as reduced (unless the
Purchaser  Agents notify the Transferor in writing that such reduction shall not
occur,  which notice must be given by each Purchaser  Agent),  by the cumulative
percentage  set forth below on the dates set forth below.  Following the earlier
of the Termination Date and Special Termination Date the Facility Limit shall at
all times equal the Net Investments outstanding as of such date.


                                    Cumulative Percent of Initial
Date                             Facility Limit Reduced on such Date

18-month anniversary of the Closing Date      10%

21-month anniversary of the Closing Date      20%

24-month anniversary of the Closing Date      30%

27-month anniversary of the Closing Date      40%

30-month anniversary of the Closing Date    100% (Facility Limit
                                            is reduced to zero)



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

                  "Fee Letter" means the letter  agreement dated the date hereof
between the Transferor and Enterprise with respect to the fees to be paid by the
Transferor hereunder, as amended, modified or supplemented from time to time.

                  "Finance Charge  Collections"  shall mean, with respect to any
Business  Day,  Collections  received by the  Collection  Agent with  respect to
Finance Charge  Receivables  and unless  otherwise  specified  herein,  Discount
Receivables Collections on such Business Day.

                  "Finance Charge Receivables" shall mean the sum of all amounts
billed  from time to time to the  Obligors  on any  Account  in  respect  of (i)
Periodic  Finance  Charges,  (ii) over  limit  fees,  (iii) late  charges,  (iv)
returned check fees, (v) annual  membership fees and annual service charges,  if
any, (vi) transaction  charges,  (vii) cash advance fees and (viii) similar fees
and  charges,  excluding  fees and  charges for  insurance  and  insurance  type
products, plus (x) Recoveries and (y) Discount Receivables, if any.

    "Fitch" means Fitch Investors Service, L.P., and its successors and assigns.

                  "GAAP" means  generally  accepted  accounting  principles  set
forth in the opinions and  pronouncements of the Accounting  Principles Board of
the American  Institute of  Certified  Public  Accountants  and  statements  and
pronouncements  of the  Financial  Accounting  Standards  Board or in such other
statements by such accounting profession, which are in effect from time to time.

                  "Incremental Transfer" means a Transfer which is made pursuant
to Section 2.2(a) hereof.

          "Indemnified Amounts" has the meaning specified in Section 8.1 hereof.

          "Indemnified Parties" has the meaning specified in Section 8.1 hereof.

          "Initial Purchaser" means MCI.

          "Interest Component" means (i) with respect to Enterprise, (a)
with respect to any Commercial  Paper issued on an  interest-bearing  basis, the
interest payable on such Commercial Paper at its maturity  (including any Dealer
Fee) and (b) with respect to any  Commercial  Paper issued on a discount  basis,
the  portion  of the face  amount  of such  Commercial  Paper  representing  the
discount  incurred in respect  thereof  (including  any Dealer Fee to the extent
included as part of such discount),  (ii) with respect to PARCO, with respect to
any funding  period with  respect to PARCO  during which all or a portion of its
Net Investment is funded by Commercial  Paper of PARCO,  the rate  equivalent to
the rate (or, if more than one rate, the weighted average of the rates) at which
such  Commercial  Paper  outstanding  during such funding period with respect to
PARCO's Net  Investment may be sold by any placement  agent or commercial  paper
dealer  selected  by PARCO,  which  rates  shall  reflect and give effect to the
commissions of placement agents and dealers in respect of such Commercial Paper,
to the extent  such  commissions  are  allocated,  in whole or in part,  to such
Commercial  Paper by the PARCO  Agent (on behalf of PARCO);  provided,  however,
that if the rate (or rates) as agreed between any such agent or dealer and PARCO
is a  discount  rate,  then the rate (or if more  than one  rate,  the  weighted
average of the rates)  resulting from PARCO's  converting such discount rate (or
rates) to an  interest-bearing  equivalent rate per annum and (iii) with respect
to  Sheffield,  with  respect to any funding  period with  respect to  Sheffield
during  which all or a portion  of its Net  Investment  is funded by  Commercial
Paper of Sheffield,  the rate equivalent to the rate (or, if more than one rate,
the weighted  average of the rates) at which such Commercial  Paper  outstanding
during such funding period with respect to its Net Investment may be sold by any
placement agent or commercial  paper dealer  selected by Sheffield,  which rates
shall reflect and give effect to the commissions of placement agents and dealers
in  respect  of such  Commercial  Paper,  to the  extent  such  commissions  are
allocated,  in whole or in part, to such Commercial Paper by the Sheffield Agent
(on  behalf of  Sheffield);  provided,  however,  that if the rate (or rates) as
agreed between any such agent or dealer and Sheffield is a discount  rate,  then
the rate (or if more than one rate, the weighted average of the rates) resulting
from Sheffield's converting such discount rate (or rates) to an interest-bearing
equivalent rate per annum.

            "Interest Rate Caps" shall have the meaning specified in
Section 5.1(n)(i).

            "Interest Rate Cap Agreement"  means each agreement  providing
for an  Interest  Rate Cap  between  the  Transferor  and an  Interest  Rate Cap
Provider,  which is satisfactory in form and substance to the Purchaser  Agents,
together with any amendment, modification or supplement thereto.

            "Interest  Rate Cap Provider"  means a provider of an Interest
Rate Cap,  which has a  short-term  rating  from  Standard  & Poor's of at least
"A-1+"  or a  long-term  rating  from  Standard  & Poor's  of at least "A" and a
short-term  rating of at least "P-1" from  Moody's or a  long-term  rating of at
least "A2" from Moody's.

             "Investor  Report" means a report,  in substantially  the form
attached  hereto as Exhibit D or in such other form as is mutually  agreed to by
the  Transferor  and the Purchaser  Agents,  furnished by the  Collection  Agent
pursuant to Section 2.11 hereof.

             "Law"  means any law  (including  common  law),  constitution,
statute, treaty, regulation, rule, ordinance, order, injunction, writ, decree or
award of any Official Body.

             "LIBOR Cap Rate" means for any Collection Period, the rate per
annum (rounded upwards,  if necessary,  to the nearest 1/100 of 1%) appearing on
Telerate Page 3750 (or any successor page) as the London interbank  offered rate
for  deposits in U.S.  dollars at  approximately  11:00 a.m.  (London  time) two
London Business Days prior to the first day of such Collection Period for a term
of one month.

              "LIBOR  Rate" means:  (a) with respect to any funding  period,
for the Net Investment of Enterprise and the Enterprise Bank Investors,  and the
Net Investment of Sheffield and the Sheffield Bank Investors, the rate per annum
(rounded  upwards,  if  necessary,  to the  nearest  1/100 of 1%)  appearing  on
Telerate Page 3750 (or any successor page) as the London interbank  offered rate
for  deposits in U.S.  dollars at  approximately  11:00 a.m.  (London  time) two
London  Business  Days prior to the first day of each such funding  period for a
term of one month. If for any reason such rate is not available, the term "LIBOR
Rate" shall mean, for any funding period,  the rate per annum (rounded  upwards,
if necessary,  to the nearest 1/100 of 1%) appearing on Reuters Screen LIBO Page
as the London  interbank  offered rate for deposits in dollars at  approximately
11:00 a.m. (London time) two London Business Days prior to the first day of such
funding period for a term of one month; provided, however, if more than one rate
is specified on the Reuters Screen LIBO Page,  the applicable  rate shall be the
arithmetic  mean of all  such  rates  and (b) with  respect  to the  PARCO  Bank
Investors and any portion of the related Net  Investment  funded at the Adjusted
LIBOR Rate, the rate at which deposits in dollars are offered to the PARCO Agent
in the London interbank market at approximately 11:00 A.M. (London time) two (2)
Business Days before the first day of the applicable funding period in an amount
approximately equal to the amount of such portion of such Net Investment and for
a period  of time  approximately  equal to the  number  of days in such  funding
period;  provided that if such funding period would expire on (i) a day which is
not a Business  Day,  such funding  period  shall expire on the next  succeeding
Business  Day,  (ii) a day which is not a Business Day but is a day of the month
after which no further  Business Day occurs in such month,  such funding  period
shall  expire on the next  preceding  Business  Day or (iii) a Business  Day for
which there is no numerically  corresponding  day in the  applicable  subsequent
calendar  month,  such funding  period shall expire on the last  Business Day of
such month.

            "Liquidity  Provider"  means the  Person or  Persons  who will
provide liquidity support to a Purchaser in connection with the issuance by such
Purchaser of Commercial Paper.

            "Liquidity  Provider  Agreement"  means  (i) with  respect  to
Enterprise, the agreement between Enterprise and a Liquidity Provider evidencing
the  obligation  of such  Liquidity  Provider  to provide  liquidity  support to
Enterprise  in connection  with the issuance by Enterprise of Commercial  Paper,
(ii) with respect to PARCO, the Asset Purchase  Agreement and (iii) with respect
to Sheffield, the Sheffield Agreement.

             "Material  Adverse  Effect" means any event or condition which
could  reasonably  be  expected  to have a  material  adverse  effect on (i) the
collectibility  of  the  Receivables,  taken  as a  whole,  (ii)  the  condition
(financial  or  otherwise),  businesses or  properties  of the  Transferor,  the
Collection Agent, the Initial Purchaser or the Seller,  (iii) the ability of the
Transferor, the Collection Agent, the Initial Purchaser or the Seller to perform
its  respective  obligations  under the  Transaction  Documents to which it is a
party and (iv) the legality,  binding effect or  enforceability  of any material
provision  of the  Transaction  Documents  or on the rights and  remedies of the
Administrative Agent, the Purchaser Agents, the Purchasers or the Bank Investors
under the Transaction Documents.

             "Maximum Buyer's Percentage Factor" means 82.75%.

             "MCI" means Metris Companies Inc., a Delaware corporation, and
its successors and permitted assigns.

             "Metris  Direct"  means  Metris  Direct,   Inc.,  a  Minnesota
corporation and its successors and permitted assigns.

             "Moody's" means Moody's Investors Service, Inc., and its successors
and assigns.

                  "Multiemployer Plan" means a "multi-employer  plan" as defined
in Section  4001(a)(3)  of ERISA  which is or was at any time during the current
year or the immediately  preceding five years  contributed to by the Transferor,
the Initial Purchaser the Seller or any ERISA Affiliate of the Transferor or the
Seller on behalf of its employees.

                  "NationsBank" shall have the meaning set forth in the preamble
to this Agreement.

                  "Net  Investments"  means the sum of the cash  amounts paid to
the Transferor for each Incremental Transfer by each of the Purchaser Agents, on
behalf  of its  related  Purchaser  or its  related  Bank  Investors,  less  the
aggregate amount of Collections received and applied by the applicable Purchaser
Agent to reduce the applicable  Net  Investment  pursuant to Section 2.5, 2.6 or
2.9 hereof;  provided,  however,  that each Net Investment shall be restored and
reinstated  in the amount of any  Collections  so received and applied if at any
time the  distribution  of such  Collections  is rescinded or must  otherwise be
returned  for any  reason;  and,  provided,  further,  that,  in the case of the
Enterprise  Bank  Investors,  the related Net Investment may be increased by the
amount described in Section 9.7(d) hereof as described therein.

                  "Non-Defaulting Bank Investor" has the meaning specified in
Section 2.2(d)(iii) hereof.

                  "Obligor" means a Person  obligated to make payments  pursuant
to an Account, including any guarantor thereunder.

                  "Official Body" means any government or political  subdivision
or any agency,  authority,  bureau,  central  bank,  commission,  department  or
instrumentality of any such government or political  subdivision,  or any court,
tribunal, grand jury or arbitrator, in each case whether foreign or domestic.

                  "Other  Transferor" means any Person other than the Transferor
that  has  entered  into  a  receivables  purchase  agreement  or  transfer  and
administration agreement with a Purchaser.

                  "PARCO" shall have the meaning set forth in the preamble to
this Agreement.

                  "PARCO  Agent"  means Chase or any other entity which has been
appointed as the administrator of PARCO and agent for the PARCO Bank Investors.

                  "PARCO Bank  Investors"  means Chase and each other  financial
institution  that  becomes  a Bank  Investor  with  respect  to any  Transferred
Interest held by PARCO,  pursuant to an  Assignment  and  Assumption  Agreement,
together with its successors and permitted assigns.

                  "PARCO Fee Letter" means that certain Fee Letter,  dated as of
December 9, 1998,  between the Transferor  and the PARCO Agent,  as the same may
from time to time be amended, supplemented or otherwise modified and in effect.

                  "PARCO Wind-Down Event" means the occurrence of any of the
following events:

                           (a)      the fifth (5th) Business Day prior to the
Commitment Termination Date;

                           (b) any provider of PARCO's program  liquidity and/or
         letter of credit  facilities  shall have given  notice that an event of
         default has occurred and is continuing under its agreement with PARCO;

                           (c)  PARCO has  notified  the  Transferor  that it no
         longer wishes to, or is unable to, issue  Commercial Paper with respect
         to this Agreement;

                           (d)  PARCO's  Commercial  Paper shall not be rated at
         least A-1/P-1 by Standard & Poor's and Moody's, respectively; and

                           (e) a  Termination  Event  or  Potential  Termination
Event shall have occurred and be continuing.

                  "Payment  Rate"  means,   for  any  Collection   Period,   the
percentage  equivalent  of a fraction,  the  numerator  of which is equal to the
amount of all cash Collections during such Collection Period and the denominator
of which is equal to the average  amount of Receivables  outstanding  during the
prior Collection Period.

                  "Periodic  Finance  Charges"  shall have,  with respect to any
Account,  the meaning  specified  in the Account  Agreement  applicable  to such
Account for finance charges (due to periodic rate) or any similar term.

                  "Person" means any  corporation,  limited  liability  company,
natural  person,  firm,  joint  venture,   partnership,   trust,  unincorporated
organization,  enterprise,  government  or  any  department  or  agency  of  any
government.

                  "PNC" means PNC National Bank, a national banking association,
and shall  include,  with respect to the  origination or creation of any Account
sold pursuant to the PNC  Agreement,  any  predecessor  in interest to PNC which
actually originated such Account.

                  "PNC  Agreement"  means the  Purchase  Agreement,  dated as of
September 4, 1998, by and between PNC and DMCCB,  and all schedules and exhibits
thereto,  together with all agreements,  instruments  and documents  executed in
connection  therewith,  including,  without  limitation,  the Interim  Servicing
Agreement  with  respect  thereto,   as  they  may  be  modified,   amended  and
supplemented from time to time.

                  "PNC Consent" shall have the meaning set forth in Section
4.1(ff).

                  "Potential Termination Event" means an event which but for the
lapse of time or the giving of notice,  or both,  would constitute a Termination
Event.

                  "Principal  Collections" means, with respect to any Collection
Period,  all  Collections  received during such period other than Finance Charge
Collections.

                  "Principal  Receivables" means amounts shown on the Collection
Agent's  records  as amounts  payable  by  Obligors  with  respect  to  Eligible
Receivables  on any Account  other than such  amounts  that are  Finance  Charge
Receivables  or Defaulted  Receivables  and shall include,  without  limitation,
amounts  payable  for  purchases  of  goods  or  services  or cash  advances.  A
Receivable  shall be deemed to have  been  created  at the end of the day on the
Date of Processing of such  Receivable.  In calculating the aggregate  amount of
Principal  Receivables on any day, the amount of Principal  Receivables shall be
reduced by the aggregate amount of credit balances in the Accounts on such day.
                  "Pro Rata Share" means, with respect to each Purchaser and its
related Bank Investors, the percentage obtained by dividing such Purchaser's and
its related Bank  Investors' Net Investment by the aggregate Net  Investments of
the Purchasers and the Bank Investors.

                  "Proceeds" means "proceeds" as defined in Section 9-306(1) of
the UCC.

                  "Program  Fee" means the fee payable by the  Transferor to
Enterprise  pursuant to Section 2.7 hereof,  the terms of
                   ------------
which are set forth in the Fee Letter.

                  "Purchase  Termination  Date"  means the date  upon  which the
Transferor or the Initial Purchaser shall cease, for any reason  whatsoever,  to
make  purchases  of  Receivables  under  the  applicable   Receivables  Purchase
Agreement or either  Receivables  Purchase  Agreement  shall  terminate  for any
reason whatsoever.

                  "Purchased  Interest"  means the  interest in the  Receivables
acquired by a Liquidity  Provider through purchase  pursuant to the terms of the
Liquidity Provider Agreement to which it is a party.

                  "Purchaser"  means any of Enterprise,  PARCO or Sheffield,  as
the  context  requires,  and  "Purchasers"  means all of  Enterprise,  PARCO and
Sheffield.  "Applicable  Purchaser"  means (a)  Enterprise,  with respect to the
Enterprise Bank Investors and the Enterprise  Agent, (b) PARCO,  with respect to
the PARCO Bank Investors and the PARCO Agent and (c) Sheffield,  with respect to
the Sheffield Bank Investors and the Sheffield Agent.

                  "Purchaser Agent" means any of the Enterprise Agent, the PARCO
Agent or the Sheffield Agent, as the context requires.  "Purchaser Agents" means
all of the Enterprise Agent, the PARCO Agent and the Sheffield Agent.

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

                  "Receivable"  means all of the  indebtedness of any Obligor to
the Transferor  under an Account,  including the right to receive payment of any
interest or finance  charges and other  obligations of such Obligor with respect
thereto,  which Indebtedness was sold by the Seller to the Initial Purchaser and
by the  Initial  Purchaser  to the  Transferor  pursuant,  respectively,  to the
Receivables Purchase Agreements.  Each Receivable includes,  without limitation,
all rights of the Transferor under the applicable Account Agreement.

                  "Receivable Systems" shall have the meaning set forth in
Section 3.1(v)(ii) hereof.

                  "Receivables Purchase Agreements" means, collectively, the (a)
Amended and Restated Bank Receivables  Purchase Agreement,  dated as of July 30,
1998, between the Seller, as seller,  and the Initial  Purchaser,  as buyer, and
(b) the  Receivables  Purchase  Agreement,  dated as of the date hereof,  by and
between the Initial Purchaser,  as seller, and the Transferor,  as purchaser, as
such agreements may be amended, modified or supplemented and in effect from time
to time.

                  "Records"  means all right,  title and interest of the Seller,
the Initial  Purchaser and the  Transferor in and to all Account  Agreements and
other  documents,  books,  records  and other  information  (including,  without
limitation,  computer  programs,  tapes,  discs,  punch cards,  data  processing
software and related property and rights) maintained with respect to Receivables
and the related Obligors.

                  "Recoveries"  means all amounts  received or  collected by the
Collection Agent with respect to Defaulted Receivables.

                  "Reinvestment  Termination Date" means the second Business Day
after the delivery by a Purchaser to the  Transferor of written notice that such
Purchaser elects to assign its Net Investment to the Bank Investors  pursuant to
(i) Section 9.7, in the case of Enterprise,  (ii) the Asset Purchase  Agreement,
in the  case  of  PARCO,  or  (iii)  the  Sheffield  Agreement,  in the  case of
Sheffield.

                  "Related  Account"  shall mean an Account  having  each of the
following  characteristics:  (i) such Related  Account is being  established  in
accordance with the Credit and Collection  Policy;  (ii) the Obligor or Obligors
with  respect  to such  Related  Account  are the same  Person or Persons as the
Obligor or Obligors of an Account; (iii) such Related Account is originated as a
result of (x) the credit card with respect  thereto  being lost or stolen or (y)
the  Obligor's  requesting a VISA account  rather than a MasterCard  account and
(iv) such Related Account can be traced or identified as a successor  account to
an Account by  reference  to or by way of the  computer or other  records of the
Collection Agent or the Transferor.

                  "Related  Commercial Paper" shall mean Commercial Paper issued
by a Purchaser  the  proceeds of which were used to acquire,  or  refinance  the
acquisition of, its interest in Receivables with respect to the Transferor.

                  "Related Security" means all of the Transferor's right, title
and interest in, to and under:

                           (i)   all   guarantees,   indemnities,    warranties,
         insurance  (and  proceeds  and  premium   refunds   thereof)  or  other
         agreements or  arrangements of any kind from time to time supporting or
         securing  payment of a  Receivable,  whether  pursuant  to the  Account
         related to such Receivable or otherwise;

                           (ii) all Records related to the  Receivables  (which,
         if necessary to comply with applicable law applicable to the Collection
         Agent or  Transferor,  the  Transferor or  Collection  Agent may remove
         therefrom  the  names,  addresses,  Social  Security  numbers  or other
         personal identifiers of Obligors);

                           (iii) all rights and remedies of the Transferor under
         or in connection with the Receivables  Purchase  Agreements,  including
         all financing  statements  filed in  connection  therewith on which the
         Purchaser Agents are listed as assignees;

                           (iv) all right,  title and interest of the Transferor
under each Interest Rate Cap Agreement; and

                           (v)      all Proceeds of any of the foregoing.

                  "Remittance  Date" means the  twentieth  day of each  calendar
month, or if such day is not a Business Day, the next  succeeding  Business Day;
provided, however, that the first Remittance Date shall be January 20, 1999.

                  "Required  Purchaser  Agents"  means,  for so long as (i) only
three  Purchaser  Agents  are  parties to this  Agreement,  at least two of such
Purchaser  Agents,  (ii) fewer than three  Purchaser  Agents are parties to this
Agreement,  at least one of such  Purchaser  Agents and (iii) greater than three
Purchaser  Agents  become  parties to this  Agreement,  the number of  Purchaser
Agents or percentage  of holders of the Net  Investment  which shall  constitute
"Required  Purchaser  Agents" shall be as agreed to by all Purchaser Agents then
party to this  Agreement,  but shall be at least fifty percent of the holders of
the Net Investment at the time of any determination thereof.

                  "Section 8.2 Costs" has the meaning specified in Section
8.2(d) hereof.

                  "Seller" means DMCCB and its successors and permitted assigns.

                  "Servicing Fee" means the fee payable to the Collection  Agent
in an amount equal to 2% per annum on the average  daily amount of the Principal
Receivables.  Such fee shall accrue from the date of the initial  purchase of an
interest in the Receivables to the date on which the Buyer's  Percentage  Factor
is reduced to zero. Such fee shall be payable only from Collections pursuant to,
and subject to the priority of payments set forth in, Section 2.5 hereof.

                   "Sheffield" shall have the meaning set forth in the preamble
to this Agreement.

                  "Sheffield Agent" means Barclays or any other entity which has
been  appointed as  administrator  of Sheffield and agent for the Sheffield Bank
Investors.

                  "Sheffield  Agreement"  means  that  certain  Revolving  Asset
Purchase  Agreement,  dated as of December 9, 1998,  by and among the  Sheffield
Agent, the Sheffield Bank Investors and Sheffield,  as the same may from time to
time be amended, supplemented or otherwise modified and in effect.

                  "Sheffield Bank Investors"  shall mean Barclays and each other
financial  institution  that  becomes  a  Bank  Investor  with  respect  to  any
Transferred Interest held by Sheffield, pursuant to an Assignment and Assumption
Agreement, together with its successors and permitted assigns.

                  "Sheffield Fee Letter" means that certain Fee Letter, dated as
of December 9, 1998, between the Transferor and the Sheffield Agent, as the same
may from time to time be amended,  supplemented  or  otherwise  modified  and in
effect.

                  "Sheffield Wind-Down Event" means the occurrence of any of the
following events:

                  (a)      the fifth (5th) Business Day prior to the Commitment
Termination Date;

                  (b) any  provider  of  Sheffield's  liquidity  and/or  program
enhancement shall have given notice that an event of default has occurred and is
continuing under its agreement with Sheffield;

                  (c)  Sheffield has notified the  Transferor  that it no longer
wishes  to, or is  unable  to,  issue  Commercial  Paper  with  respect  to this
Agreement;

                  (d) Sheffield's  Commercial  Paper shall not be rated at least
A-1+/P-1 by Standard & Poor's and Moody's, respectively; and

                  (e) a Termination  Event or Potential  Termination Event shall
have occurred and be continuing.

                  "Special  Pro Rata  Share"  means,  for a Bank  Investor,  the
Commitment of such Bank Investor  divided by the sum of the  Commitments  of all
Bank Investors related to the same Purchaser.

                  "Special   Termination   Date"  means  (a)  with   respect  to
Enterprise or the related Bank  Investors,  (i) the date of  termination  of the
Commitment of the Liquidity Provider under the Liquidity Provider Agreement with
respect to Enterprise's commercial paper program or (ii) the date of termination
of the  Commitment  of the Credit  Support  Provider  under the  Credit  Support
Agreement with respect to Enterprise's  commercial  paper program,  and (b) with
respect to any Purchaser and related Bank Investors, five Business Days prior to
the  Commitment  Termination  Date if such  Purchaser or Bank  Investor does not
agree to extend the Commitment Termination Date.

                  "Spread  Account" shall have the meaning assigned to that term
in Section 2.12(b).

                  "Spread   Account   Cap   Percentage   Amount",   as  of   any
Determination   Date,   means  the  product  of  the  Net  Investments  on  such
Determination Date and the applicable "Spread Account Cap Percentage" determined
as set forth in the chart immediately below,  subject to the following:  (a) any
decrease in the Spread Account Cap Percentage  will take effect only after three
consecutive  Determination  Dates  during  which such  decrease  (or any greater
decrease)  shall have  prevailed;  (b) any  calculation  of the "Spread  Account
Percentage" based on the Collection  Periods ending in October 1998 and November
1998 shall assume that, for each such Collection  Period,  (x) Excess Spread was
5.10% and 6.18%,  respectively,  (y) the  Payment  Rate was  11.29% and  11.49%,
respectively,  and (z) the Default Rate was 9.47% and 9.57%,  respectively,  and
(c) in the event that, as of any  Determination  Date, the average  Default Rate
for any of the three Collection Periods immediately preceding such Determination
Date exceeds 14%, the applicable  Spread Account  Percentage shall be the amount
determined below, plus 2%.

                  The Spread  Account Cap  Percentage  Amount  applicable on the
Closing Date shall be $0.



<PAGE>


Average Excess Spread for the three
consecutive Collection Periods immediately    Spread Account     Spread Account
immediately preceding the                  Cap Percentage (1) Cap Percentage (2)
Determination Date

Greater than 4.50%                               0%                     1%
Greater than 4.00% and less than or equal        1%                     2%
to 4.50%
Greater than 3.00% and less than or equal        2%                     3%
to 4.00%
Greater than 2.00% and less than or equal        3%                     4%
to 3.00%
2.00% and less                                   4%                     5%


                  (1) Spread Account Cap Percentage in effect if average Payment
Rate for the three  consecutive  Collection  Periods  immediately  preceding the
Determination Date is greater than 10%.

                  (2) Spread Account Cap Percentage in effect if average Payment
Rate for the three  consecutive  Collection  Periods  immediately  preceding the
Determination Date is less than or equal to 10%.

                  "Standard & Poor's" or "S&P" means  Standard & Poor's  Ratings
Services, a division of The McGraw-Hill Companies,  Inc., and its successors and
assigns.

                  "Structuring  Fee" means the fee payable by the  Transferor to
the Enterprise Agent pursuant to Section 4.1 hereof,  the terms of which are set
forth in the Fee Letter.

                  "Subsidiary" of a Person means any Person more than 50% of the
outstanding  voting interests of which shall at any time be owned or controlled,
directly or indirectly,  by such Person or by one or more  Subsidiaries  of such
Person or any similar business organization which is so owned or controlled.

                 "Taxes" shall have the meaning specified in Section 8.3 hereof.

                  "Termination  Date" means the earliest of (i) the Business Day
designated by the Transferor to the Purchaser  Agents as the Termination Date at
any time following 60 days' written notice to the Purchaser Agents, (ii) the day
upon which the Termination Date is declared or automatically  occurs pursuant to
Section 7.2(a) hereof or (iii) the Purchase Termination Date.

                  "Termination Event" means an event described in Section 7.1
hereof.

                  "Transaction Costs" has the meaning specified in Section
8.4(a) hereof.

                  "Transaction Documents" means,  collectively,  this Agreement,
the Receivables Purchase  Agreements,  the Fee Letter, the PARCO Fee Letter, the
Sheffield Fee Letter, the Certificates,  the Transfer Certificate, each Interest
Rate  Cap  Agreement,  the  Assignment,  the PNC  Consent  and all of the  other
instruments, documents and other agreements executed and delivered by the Seller
or the Transferor in connection with any of the foregoing,  in each case, as the
same may be amended,  restated,  supplemented or otherwise modified from time to
time.

                  "Transfer" means a conveyance,  transfer and assignment by the
Transferor  to a Purchaser  or the Bank  Investors  of an  undivided  percentage
ownership interest in Receivables hereunder (including, without limitation, as a
result of any reinvestment of Collections in Transferred  Interests  pursuant to
Sections 2.2(e) and 2.5 hereof).

                  "Transfer Certificate" has the meaning specified in Section
2.2(c) hereof.

                  "Transfer  Date"  means,  with respect to each  Transfer,  the
Business Day on which such Transfer is made.

                  "Transfer   Price"  means  with  respect  to  any  Incremental
Transfer, the amount paid to the Transferor by a Purchaser or the Bank Investors
as described in the applicable Transfer Certificate.

                  "Transfer Price Deficit" has the meaning specified in Section
2.2(d)(iii) hereof.

                  "Transferor"  means  Metris  Asset  Funding  Co.,  a  Delaware
corporation, and its successors and permitted assigns.

                  "Transferor's  Percentage  Interest"  means (i) 100% (1) minus
(ii) the Buyer's Percentage Factor,  provided, that, after the occurrence of the
Termination Date, the Transferor's  Percentage  Interest shall not fall below an
amount equal to 3% of the Facility Limit on the Termination Date.

                  "Transferred Interest" means, at any time of determination, an
undivided  percentage  ownership interest in (i) each and every then outstanding
Receivable,  (ii) all  Related  Security,  (iii) all  Collections  with  respect
thereto,  and (iv) other Proceeds of the foregoing,  which  undivided  ownership
interest shall be equal to the Buyer's  Percentage Factor at such time, and only
at such time (without regard to prior calculations). The Transferred Interest in
each  Receivable,  together with  Collections and Proceeds with respect thereto,
shall  at all  times  be  equal  to  the  Transferred  Interest  in  each  other
Receivable,  together with Collections and Proceeds with respect thereto. To the
extent  that  the  Transferred   Interest  shall  decrease  as  a  result  of  a
recalculation of the Buyer's Percentage Factor, each of the Purchaser Agents, on
behalf  of each of  their  respective  Purchasers  or Bank  Investors  shall  be
considered  to  have  reconveyed  to the  Transferor  its  undivided  percentage
ownership  interest in each  Receivable,  together with Collections and Proceeds
with respect thereto,  in an amount equal to its Pro Rata Share of such decrease
such that in each case the  Transferred  Interest  in each  Receivable  shall be
equal to the Transferred Interest in each other Receivable.

                  "UCC" means, with respect to any state, the Uniform Commercial
Code as from time to time in effect in such state.

                  "U.S." or "United States" means the United States of America.

                  "Year  2000  Compliant"  shall have the  meaning  set forth in
Section 3.1(v)(i) hereof.

                  "Year  2000  Problem"  shall  have the  meaning  set  forth in
Section 3.1(v)(i) hereof.

SECTION 1.2.        Other Terms.

                  All accounting terms not specifically  defined herein shall be
construed in accordance with GAAP. All terms used in Article 9 of the UCC in the
State of New York,  and not  specifically  defined  herein,  are used  herein as
defined in such Article 9.

SECTION 1.3.        Computation of Time Periods.

                  Unless otherwise stated in this Agreement,  in the computation
of a period of time from a specified  date to a later  specified  date, the word
"from" means "from and including", the words "to" and "until" each means "to but
excluding", and the word "within" means "from and excluding a specified date and
to and including a later specified date".


                                   ARTICLE II

                            PURCHASES AND SETTLEMENTS

                    Facility.

                  Upon the terms and subject to the conditions herein set forth,
(x) the  Transferor  may,  at its  option,  convey,  transfer  and assign to the
Purchaser  Agents, on behalf of their related  Purchasers or Bank Investors,  as
applicable,  and (y) (i) each of the Enterprise  Agent,  on behalf of and at the
option of Enterprise (prior to an Enterprise  Wind-Down Event), the PARCO Agent,
on behalf of and at the option of PARCO (prior to a PARCO Wind-Down Event),  and
the  Sheffield  Agent,  on behalf of and at the option of Sheffield  (prior to a
Sheffield Wind-Down Event), may or (ii) the Purchaser Agents, on behalf of their
respective  Bank  Investors   shall,   unless  a  Termination  Date  or  Special
Termination  Date with  respect  to such Bank  Investors  shall  have  occurred,
severally but not jointly, accept such conveyance,  transfer and assignment from
the  Transferor,  without  recourse except as provided  herein,  of an undivided
percentage  ownership  interest in the Receivables,  together with  Collections,
Proceeds  and Related  Security  with  respect  thereto,  from time to time.  By
accepting  any  conveyance,  transfer  and  assignment  hereunder,  none  of the
Purchasers,  any Bank Investor, the Administrative Agent or any of the Purchaser
Agents  assumes  or shall have any  obligations  or  liability  under any of the
Accounts,  all of which shall  remain the  obligations  and  liabilities  of the
Transferor, the Initial Purchaser and the Seller.

SECTION 2.2.        Transfers; Certificates; Eligible Receivables.

(a) Upon the terms and  subject to the  conditions  herein  set  forth,  (x) the
Transferor  may, at its option,  convey,  transfer  and assign to the  Purchaser
Agents, on behalf of their related Purchasers or Bank Investors,  as applicable,
and (y) the Enterprise  Agent,  on behalf of Enterprise  (prior to an Enterprise
Wind-Down  Event),  the  PARCO  Agent,  on  behalf  of PARCO  (prior  to a PARCO
Wind-Down  Event),  and the Sheffield  Agent, on behalf of Sheffield (prior to a
Sheffield  Wind-Down  Event),  may, at each such Purchaser's  option, or (z) the
Purchaser Agents,  on behalf of their related Bank Investors,  provided that the
Termination  Date or a  Special  Termination  Date  with  respect  to such  Bank
Investors  shall  not have  occurred  and that the  Bank  Investors  shall  have
previously  accepted the  assignment by the  applicable  Purchaser of all of its
interest in the Affected  Assets,  shall,  if so  requested  by the  Transferor,
accept such  conveyance,  transfer and assignment from the  Transferor,  without
recourse except as provided herein, of undivided  percentage ownership interests
in the  Receivables,  together with  Collections,  Proceeds and Related Security
with respect thereto (each, an "Incremental Transfer");  provided, however, that
after giving effect to the payment to the  Transferor  of the Transfer  Price by
each Purchaser Agent, (i) the sum of the Net Investments plus, in the case where
the  Transferred  Interest  is held on behalf of the  Purchasers,  the  Interest
Component of all  outstanding  Related  Commercial  Paper,  would not exceed the
Facility Limit; (ii) a Purchaser's applicable Net Investment,  plus, in the case
where the Transferred Interest is held on behalf of the Purchasers, the Interest
Component of all outstanding  Related Commercial Paper issued by such Purchaser,
would not exceed its Applicable  Purchaser Percentage of the Facility Limit, and
the share of any Bank  Investor  therein  would not exceed its  Special Pro Rata
Share of such amount,  and (iii) the Buyer's  Percentage Factor shall not exceed
the  Maximum  Buyer's  Percentage  Factor;  and,  provided  further,   that  the
representations and warranties set forth in Article III hereof shall be true and
correct both immediately  before and immediately after giving effect to any such
Incremental  Transfer and the payment to the  Transferor  of the Transfer  Price
related  thereto  and an  Additional  Investment  Certificate  shall  have  been
delivered  with  respect to such  Incremental  Transfer  as  required by Section
2.11(b) hereof.

(b) The Transferor  shall,  by notice to the Purchaser  Agents given by no later
than 11:00 a.m.  (New York City time) at least one (1) Business Day (and, in the
case of any  Incremental  Transfer for which the initial  funding period will be
based on the Adjusted LIBOR Rate, three (3) Business Days) prior to the proposed
date of any  Incremental  Transfer by  telecopy,  offer to convey,  transfer and
assign to the Purchaser  Agents,  on behalf of their  related  Purchasers or the
Bank Investors,  as applicable,  undivided percentage ownership interests in the
Receivables  and the other Affected Assets  relating  thereto.  Each such notice
shall  specify  (w) the  Purchaser  Agents to which such  request is being made,
which shall make a Transfer, at the sole discretion of such Purchaser Agents, on
behalf of the applicable Purchaser or on behalf of the applicable Bank Investors
(it being understood and agreed that once any Transferred  Interest hereunder is
acquired on behalf of any group of Bank  Investors,  each  Purchaser  Agent,  on
behalf of the applicable group of Bank Investors,  shall be required to purchase
all  Transferred  Interests  held  by the  Purchaser  Agents  on  behalf  of the
applicable  Purchaser in accordance with Section 9.7 hereof,  the Asset Purchase
Agreement or the Sheffield  Agreement,  as applicable,  and  thereafter  that no
additional  Incremental  Transfers shall be acquired on behalf of the Purchasers
hereunder),  (x) the desired Transfer Price (which shall be, for each Purchaser,
at least $1,000,000 or integral  multiples of $250,000 in excess thereof) or, to
the extent that the then available  unused portion of the Facility Limit is less
than such  amount,  such lesser  amount equal to such  available  portion of the
Facility Limit), (y) the desired date of such Incremental  Transfer and (z) with
respect to PARCO and Sheffield,  the desired  funding periods and allocations of
its Net Investment of such  Incremental  Transfer thereto as required by Section
2.3. The Purchaser Agents will promptly notify the applicable  Purchaser or each
of the applicable  Bank  Investors,  as the case may be, of any of the Purchaser
Agents' receipt of any request for an Incremental  Transfer to be made to any of
the  Purchaser  Agents on behalf of such  Person.  To the  extent  that any such
Incremental  Transfer is requested of any of the Purchaser  Agents, on behalf of
the Purchasers,  the Purchasers shall instruct the applicable Purchaser Agent to
accept or reject such offer by notice given to the Transferor and the applicable
Purchaser  Agents by  telephone  or  telecopy  by no later than the close of its
business on the Business Day  following  its receipt of any such  request.  Each
notice of proposed  Transfer shall be irrevocable  and binding on the Transferor
and the Transferor shall indemnify the Purchasers and each Bank Investor against
any loss or expense  incurred by the  Purchasers  or any Bank  Investor,  either
directly or indirectly  (including,  in the case of the Purchasers,  through the
Liquidity  Provider  Agreement) as a result of any failure by the  Transferor to
complete such  Incremental  Transfer  including,  without  limitation,  any loss
(including loss of anticipated profits) or expense incurred by the Purchasers or
any Bank Investor,  either directly or indirectly (including, in the case of the
Purchasers,  pursuant  to the  Liquidity  Provider  Agreement)  by reason of the
liquidation  or  reemployment  of  funds  acquired  by the  Purchasers  (or  the
Liquidity Providers) or any Bank Investor (including,  without limitation, funds
obtained by issuing  commercial paper or promissory notes or obtaining  deposits
as loans from third  parties) for the  Purchasers  or any Bank  Investor to fund
such Incremental Transfer.

(c) On the date of the initial  Incremental  Transfer,  each Purchaser Agent, on
behalf of its  applicable  Purchaser or Bank  Investors,  as  applicable,  shall
deliver  written  confirmation  to the  Transferor of its Transfer Price and the
Transferor shall deliver to each of the Purchaser Agents a Transfer  Certificate
in the form of Exhibit F hereto (each, a "Transfer Certificate"). Each Purchaser
Agent  shall  indicate  the Pro Rata  Share  of the  related  Purchaser  or Bank
Investor,  as  applicable,  of the amount of the  initial  Incremental  Transfer
together with the date thereof on the grid attached to its Transfer Certificate.
On the date of each subsequent  Incremental Transfer, the Purchaser Agents shall
(i) with respect to Enterprise,  send written  confirmation to the Transferor of
its Transfer Price applicable to such Incremental Transfer, (ii) with respect to
PARCO,  send written  confirmation to the Transferor of its Transfer Price,  the
Transfer Date and the funding period(s)  applicable to such Incremental Transfer
and (iii) with respect to Sheffield, send written confirmation to the Transferor
of its Transfer Price, the Transfer Date and the funding period(s) applicable to
such  Incremental  Transfer.  Each Purchaser Agent shall indicate the applicable
Pro Rata Share of the amount of the Incremental  Transfer together with the date
thereof  as well as the Pro Rata Share of any  decrease  in the  applicable  Net
Investment  on the grid  attached  to its  Transfer  Certificate.  The  Transfer
Certificates   shall  evidence  the   Incremental   Transfers.   Following  each
Incremental  Transfer,  each Purchaser  Agent shall deposit to the  Transferor's
account at the  location  indicated  in Section  10.3  hereof,  on behalf of the
applicable  Purchaser or Bank Investor,  in  immediately  available  funds,  its
Transfer Price for such Incremental Transfer.

(d) (i) By no later than 11:00 a.m. (New York time) on any Transfer  Date,  each
Purchaser  shall remit an amount equal to its Transfer  Price for such  Transfer
(and, in the case of a Bank Investor, such Bank Investor shall remit its Special
Pro Rata  Share of such  amount)  to the  account  of the  applicable  Purchaser
Agents, specified therefor from time to time by the Purchaser Agent by notice to
the applicable  Persons;  provided,  that,  the face amount of Commercial  Paper
issued by any Purchaser  (minus the Interest  Component  thereon with respect to
such  Purchaser) to fund its Transfer Price shall not exceed  $1,000,000 more or
less than its  Applicable  Purchaser  Percentage of the aggregate  amount of all
Commercial  Paper issued on such  Transfer  Date (minus the  Interest  Component
thereon with respect to such Purchaser) to fund such Transfer. The obligation of
each  Purchaser and Bank  Investor to remit its Transfer  Price shall be several
from that of each other  Purchaser  and Bank  Investor,  and the  failure of any
Purchaser or Bank  Investor to so make such amount  available to the  applicable
Purchaser  Agent shall not relieve any other  Purchaser or Bank  Investor of its
obligation  hereunder.  Following each  Incremental  Transfer and each Purchaser
Agent's  receipt of funds from the  applicable  Purchaser  or Bank  Investors as
aforesaid,   each  Purchaser  Agent  shall  remit  the  Transfer  Price  to  the
Transferor's  account at the  location  indicated  in Section  10.3  hereof,  in
immediately  available  funds,  an amount equal to its  Transfer  Price for such
Incremental Transfer. Unless a Purchaser Agent shall have received notice from a
related Purchaser or Bank Investor,  that such Person will not make its Transfer
Price relating to any Incremental  Transfer available on the applicable Transfer
Date therefor,  such Purchaser  Agent may (but shall have no obligation to) make
such  Purchaser's or any such Bank  Investor's  Transfer Price  available to the
Transferor in anticipation of the receipt by such Purchaser Agent of such amount
from such Purchaser or such Bank  Investor.  To the extent such Purchaser or any
such Bank Investor  fails to remit any such amount to the  applicable  Purchaser
Agent after any such advance by such Purchaser Agent on such Transfer Date, such
Purchaser or such Bank  Investor,  on the one hand, and the  Transferor,  on the
other hand, shall be required to pay such amount, together with interest thereon
at a per annum rate equal to the Federal funds rate (as determined in accordance
with clause (ii) of clause (x), (y) or (z), as applicable,  of the definition of
"Base Rate"),  in the case of such  Purchaser,  any such Bank  Investor,  or the
Transferor, to the applicable Purchaser Agent upon its demand therefor (provided
that such Purchaser shall have no obligation to pay such interest amounts except
to the extent that it shall have sufficient  funds to pay the face amount of its
Commercial Paper in full). Until such amount shall be repaid,  such amount shall
be deemed to be Net Investment paid by the applicable  Purchaser  Agent, and the
applicable  Purchaser  Agent  shall be deemed  to be the owner of a  Transferred
Interest hereunder.  Upon the payment of such amount to the applicable Purchaser
Agent (x) by the Transferor, the amount of the aggregate Net Investment shall be
reduced by such  amount or (y) by such  Purchaser  or such Bank  Investor,  such
payment shall  constitute  such Person's  payment of its share of the applicable
Transfer Price for such Transfer.

                  (ii) Notwithstanding anything contained in this Section 2.2(d)
or  elsewhere in this  Agreement  to the  contrary,  no Bank  Investor  shall be
obligated  to  provide  its  related  Purchaser  Agent  or the  Transferor  with
aggregate  funds in connection  with an  Incremental  Transfer in an amount that
would exceed such Bank Investor's unused Commitment then in effect.  The failure
of any Bank  Investor to make its Special Pro Rata Share of the  Transfer  Price
available  to the  applicable  Purchaser  Agent shall not relieve any other Bank
Investor of its obligations hereunder.

                  (iii) If, by 2:00 p.m.  (New York time) on any Transfer  Date,
one or more Enterprise Bank Investors (each, a "Defaulting  Bank Investor",  and
each  Enterprise  Bank Investor  other than the  Defaulting  Bank Investor being
referred to as a  "Non-Defaulting  Bank Investor") fails to make its Special Pro
Rata Share of the Transfer Price  available to the Enterprise  Agent pursuant to
Section  2.2(d) or the  Assignment  Amount payable by it pursuant to Section 9.7
(the aggregate amount not so made available to the Enterprise Agent being herein
called in either case the "Transfer Price  Deficit"),  then the Enterprise Agent
shall, by no later than 2:30 p.m. (New York time),  instruct each Non-Defaulting
Bank Investor to pay, by no later than 3:00 p.m. (New York time), in immediately
available  funds, to the account  designated by the Enterprise  Agent, an amount
equal to the lesser of (x) such  Non-Defaulting  Bank  Investor's  proportionate
share (based upon the relative Commitments of the Non-Defaulting Bank Investors)
of the Transfer Price Deficit and (y) its unused  Commitment.  A Defaulting Bank
Investor  shall  forthwith,  upon demand,  pay to the  Enterprise  Agent for the
ratable  benefit of the  Non-Defaulting  Bank Investors all amounts paid by each
Non-Defaulting  Bank  Investor  on  behalf  of such  Defaulting  Bank  Investor,
together with interest thereon, for each day from the date a payment was made by
a Non-Defaulting  Bank Investor until the date such Non-Defaulting Bank Investor
has been paid such amounts in full,  at a rate per annum equal to the sum of the
Federal  funds rate (as  determined  in  accordance  with clause  (x)(ii) of the
definition of "Base Rate").

(e) On each  Business  Day  occurring  after the  initial  Incremental  Transfer
hereunder,  the Transferor  hereby agrees to convey,  transfer and assign to the
Purchaser Agents, on behalf of their related  Purchasers or Bank Investors,  and
the Purchaser Agents, on behalf of their related Purchasers, may, provided there
is no Enterprise  Wind-Down Event, PARCO Wind-Down Event or Sheffield  Wind-Down
Event, as applicable,  and the Purchaser Agents, on behalf of their related Bank
Investors,  shall,  provided there is no Termination Date or applicable  Special
Termination Date, agree to purchase from the Transferor an undivided  percentage
ownership  interests in each and every  Receivable,  together with  Collections,
Proceeds  and  Related  Security  with  respect  thereto,  to  the  extent  that
Collections  are  available  for such  Transfer in  accordance  with Section 2.5
hereof,  such that after giving effect to such  Transfer,  (i) the amount of the
Net  Investments at the close of business on such Business Day shall be equal to
the amount of the Net  Investments  at the close of the business on the Business
Day  immediately  preceding such Business Day plus the aggregate  Transfer Price
paid by the  Purchaser  Agents (on behalf of their  Purchasers  or related  Bank
Investors)  of any  Incremental  Transfer made on such day, if any, and (ii) the
Transferred Interest in each Receivable, together with Collections, Proceeds and
Related  Security  with  respect  thereto,  shall be  equal  to the  Transferred
Interest in each other  Receivable,  together  with  Collections,  Proceeds  and
Related Security with respect thereto.

(f) Each Transfer shall constitute a transfer to the Purchaser Agents, on behalf
of their related Purchasers or Bank Investors, of undivided percentage ownership
interests in each and every Receivable, together with Collections,  Proceeds and
Related  Security with respect  thereto,  then existing,  as well as in each and
every Receivable, together with Collections,  Proceeds and Related Security with
respect thereto,  which arises at any time after the date of such Transfer.  The
Purchaser  Agents'  aggregate  undivided  percentage  ownership  interest in the
Receivables,  together  with  Collections,  Proceeds and Related  Security  with
respect  thereto,  held on behalf of the  Purchasers or the Bank  Investors,  as
applicable,  shall  equal the Buyer's  Percentage  Factor in effect from time to
time.  The Purchaser  Agents shall hold the  Transferred  Interests on behalf of
each  applicable  Purchaser and each applicable Bank Investor in accordance with
each of the  Purchaser's  and each Bank  Investor's  percentage  interest in the
Transferred  Interest  (determined  on the  basis of the  relationship  that the
portion of the  applicable  Net  Investment  funded by such Person  bears to the
aggregate Net  Investments  of the  Purchasers  and all of the Bank Investors at
such time).

(g) The  Transferor  shall issue to each Purchaser  Agent a Certificate,  in the
form of Exhibit E, on or prior to the date hereof.

(h) The Buyer's  Percentage Factor shall be initially computed as of the opening
of  business  of the  Collection  Agent on the date of the  initial  Incremental
Transfer  hereunder.  Thereafter  until  the  later of the  Termination  Date or
Special  Termination Date, the Buyer's  Percentage Factor shall be automatically
recomputed  as of the  close of  business  of the  Collection  Agent on each day
(other than a day after the later of the Termination Date or Special Termination
Date). The Buyer's  Percentage  Factor shall remain constant from the time as of
which any such  computation or  recomputation is made until the time as of which
the next such recomputation, if any, shall be made.

SECTION 2.3.        Selection of Interest Rates and Interest Periods; LIBOR
Protection; Illegality.

(a)  Prior to a  Wind-Down  Event;  Transferred  Interest  held on behalf of the
Purchasers. At all times hereafter, but prior to the occurrence of an Enterprise
Wind-Down  Event,  PARCO  Wind-Down  Event  or  Sheffield  Wind-Down  Event,  as
applicable, and not with respect to any portion of the Transferred Interest held
on behalf of the Bank Investors (or any of them), the Transferor may, subject to
the approval of each Purchaser and the limitations described below, request that
the applicable  Net Investment of such Purchaser be allocated  among one or more
funding periods,  so that the aggregate  amounts so allocated at all times shall
equal the Net Investments held on behalf of the Purchasers. The Transferor shall
give the Purchaser Agents  irrevocable  notice by telephone of the new requested
funding  period(s)  by 11:00  a.m.  at least one (1)  Business  Day prior to the
expiration of any then existing funding period; provided,  however, that each of
the Purchaser Agents may select,  in its sole  discretion,  any such new funding
period with respect to its  respective  Purchaser's  Net  Investment  if (i) the
Transferor fails to provide such notice on a timely basis or (ii) the applicable
Purchaser  Agent  determines,  in its sole  discretion,  that the funding period
requested  by the  Transferor  is  unavailable  or for any  reason  commercially
undesirable.  Each  Purchaser  confirms  that it is its intention to fund all or
substantially all of its Net Investment by issuing Related  Commercial Paper (in
the case of (A) Enterprise,  prior to an Enterprise  Wind-Down Event, (B) PARCO,
prior  to a PARCO  Wind-Down  Event  and (C)  Sheffield,  prior  to a  Sheffield
Wind-Down Event); provided that a Purchaser may determine, from time to time, in
its sole  discretion,  that  funding  its Net  Investment  by  means of  Related
Commercial  Paper is not  possible  or is not  desirable  for any  reason.  If a
Liquidity  Provider acquires from a Purchaser a Purchased  Interest with respect
to the  Receivables  pursuant  to the terms of a Liquidity  Provider  Agreement,
NationsBank,  Chase or  Barclays,  as  applicable,  on behalf  of the  Liquidity
Provider,  may exercise the right of selection granted to such Purchaser hereby.
The initial funding period applicable to any such Purchased  Interest shall be a
period of not greater than 14 days and shall accrue  Carrying Costs on the basis
of the Base Rate.  Thereafter,  provided that the Termination  Date or a Special
Termination  Date shall not have  occurred,  Carrying  Costs shall accrue on the
basis of either the Base Rate or the  Adjusted  LIBOR  Rate,  as  determined  by
NationsBank, Chase or Barclays, as applicable. In the case of any funding period
outstanding  upon the  Termination  Date or a  Special  Termination  Date,  such
funding  period  shall end on such date.  Any funding made by PARCO or Sheffield
hereunder by issuing its  Commercial  Paper shall accrue  Carrying  Costs on the
basis of the Interest Component with respect thereto.

(b)  After  a  Wind-Down  Event;  Transferred  Interest  Held on  behalf  of the
Purchasers.  At all times on and after an Enterprise  Wind-Down  Event,  a PARCO
Wind-Down Event or a Sheffield  Wind-Down Event,  with respect to any portion of
the Transferred  Interest which shall be held by the Purchaser  Agents on behalf
of the  Purchasers,  the  affected  Purchaser  Agent,  shall  select all funding
periods and rates applicable thereto.

(c) Prior to the  Termination  Date or  Special  Termination  Date;  Transferred
Interest  Held on Behalf of Bank  Investors.  At all times  with  respect to any
portion of the Transferred  Interest held on behalf of the Bank  Investors,  but
prior to the earlier of a  Termination  Date or Special  Termination  Date,  the
initial  funding  period  applicable  to  such  portion  of the  applicable  Net
Investment  allocable thereto shall be a period of not greater than (i) 14 days,
with respect to the Enterprise Bank Investors,  (ii) 3 days, with respect to the
PARCO  Bank  Investors,  or (iii) 3 days  with  respect  to the  Sheffield  Bank
Investors,  and  shall  accrue  Carrying  Costs on the  basis of the Base  Rate.
Thereafter,  with respect to such portion, and with respect to any other portion
of the  Transferred  Interest  held on behalf of the Bank  Investors  (or any of
them),  provided that the Termination Date or Special Termination Date shall not
have occurred,  Carrying  Costs shall accrue with respect  thereto at either the
Base Rate or the Adjusted LIBOR Rate, at the Transferor's option. The Transferor
shall give the  Purchaser  Agents  irrevocable  notice by  telephone  of the new
requested  funding  period  at  least  three  (3)  Business  Days  prior  to the
expiration  of any then  existing  funding  period.  In the case of any  funding
period  outstanding  upon the  occurrence  of the  Termination  Date or  Special
Termination Date, such funding period shall end on the date of such occurrence.

(d) After the Termination Date or Special Termination Date; Transferred Interest
Held on behalf of Bank Investor.  At all times on and after the Termination Date
or Special  Termination  Date,  with  respect to any portion of the  Transferred
Interest  held by any of the Purchaser  Agents on behalf of the Bank  Investors,
the  affected  Purchaser  Agent  shall  select  all  funding  periods  and rates
applicable thereto.

(e) Conversion and  Continuation  of Outstanding  Funding  Periods Funded by the
Bank Investors. Subject to paragraph (c) of this Section 2.3, the Transferor may
(a) convert each funding period during which the applicable interest rate is the
Base Rate  hereunder to a funding  period during which the  applicable  interest
rate is the Adjusted  LIBOR Rate and (b)(i)  continue each funding period during
which the  applicable  interest  rate is the  Adjusted  LIBOR  Rate as a funding
period during which the  applicable  interest rate is the Adjusted LIBOR Rate or
(ii) convert each funding  period during which the  applicable  interest rate is
calculated  at the  Adjusted  LIBOR Rate to a funding  period  during  which the
applicable interest rate is the Base Rate. If a Termination Event or a Potential
Termination  Event  has  occurred  and is  continuing,  then (x) no  outstanding
funding  period  funded by the Bank  Investors may be converted to, or continued
as, a funding period during which the  applicable  interest rate is the Adjusted
LIBOR  Rate  and (y)  unless  repaid,  each  funding  period  during  which  the
applicable  interest  rate is the  Adjusted  LIBOR Rate shall be  converted to a
funding period during which the applicable interest rate is the Base Rate on the
last day of the funding period related thereto. The Transferor shall give any of
the   Purchaser   Agents,   as   applicable,   irrevocable   notice   (each,   a
"Conversion/Continuation Notice") of such request not later than 12:30 p.m. (New
York time) (i) in the case of a conversion  described in clause (a) above,  or a
continuation  described in clause (b)(i)  above,  three (3) Business Days before
the date of such conversion or continuation,  as applicable,  and (ii) following
the occurrence and continuation of a Termination Event or Potential  Termination
Event,  in the case of a conversion  as described in clause  (b)(ii)  above or a
continuation  of a funding period during which the  applicable  interest rate is
the Base Rate as a funding period during which the  applicable  interest rate is
the   Base   Rate,   on   the   Business   Day   of   such   conversion.   If  a
Conversion/Continuation Notice has not been timely delivered with respect to any
funding  period  during which the  applicable  interest rate is the Base Rate or
funding period during which the  applicable  interest rate is the Adjusted LIBOR
Rate,  such funding  shall be  automatically  continued  as, or converted  to, a
funding period during which the applicable  interest rate is the Base Rate. Each
Conversion/Continuation Notice shall specify (a) the requested date (which shall
be a Business Day) of such conversion or continuation,  (b) the aggregate amount
and rate option  applicable  to the funding  period  which is to be converted or
continued and (c) the amount and rate option(s) of funding  period(s) into which
such funding period is to be converted or continued.

(f)      LIBOR Rate Protection; Illegality.

                           (i)  Notwithstanding  any other  provision of this
Section 2.3, if any of the Purchaser  Agents is unable to obtain on a timely
basis the information necessary to determine the applicable LIBOR Rate for
any proposed funding period, then

                           (A) such Purchaser Agent shall  forthwith  notify the
                  applicable Purchaser or Bank Investors, as applicable, and the
                  Transferor  that the Adjusted  LIBOR Rate cannot be determined
                  for such funding period, and

                           (B)  while  such  circumstances  exist,  none  of the
                  affected  Purchasers,   the  Bank  Investors  or  any  of  the
                  Purchaser  Agents  shall  allocate its Net  Investment  of any
                  additional  Transferred Interests purchased during such period
                  or  reallocate  its  Net  Investment  allocated  to  any  then
                  existing  funding  period  ending  during  such  period,  to a
                  funding  period which accrues  Carrying  Costs on the basis of
                  the Adjusted LIBOR Rate.

                           (ii) If,  with  respect  to any  outstanding  funding
period which accrues Carrying Costs on the basis of
the Adjusted  LIBOR Rate, a Purchaser or any of the Bank  Investors on behalf of
which  any of the  Purchaser  Agents  holds  any  Transferred  Interest  therein
notifies the  applicable  Purchaser  Agent that it is unable to obtain  matching
deposits in the London  inter-bank market to fund its purchase or maintenance of
such  Transferred  Interest or that the Adjusted  LIBOR Rate  applicable to such
Transferred  Interest  will not  adequately  reflect  the cost to the  Person of
funding or  maintaining  its  respective  Transferred  Interest for such funding
period  then the  applicable  Purchaser  Agent  shall  forthwith  so notify  the
Transferor,  whereupon  none of the  affected  Purchaser  Agents,  the  affected
Purchasers or the affected Bank  Investors,  as  applicable,  shall,  while such
circumstances exist,  allocate its Net Investment of any additional  Transferred
Interest   purchased  during  such  period  or  reallocate  the  applicable  Net
Investment  allocated to any funding  period  ending  during such  period,  to a
funding  period which accrues  Carrying Costs on the basis of the Adjusted LIBOR
Rate.

                  (iii)  Notwithstanding  any other provision of this Agreement,
if a Purchaser or any of the Bank  Investors  shall notify any of the  Purchaser
Agents that such Person has  determined  (or has been  notified by any Liquidity
Provider) that the introduction of or any change in or in the  interpretation of
any law or regulation  after the Closing Date makes it unlawful (either for such
Purchaser,  such Bank Investor, or such Liquidity Provider,  as applicable),  or
any central bank or other  governmental  authority  asserts that it is unlawful,
for  such  Purchaser,   such  Bank  Investor  or  such  Liquidity  Provider,  as
applicable, to fund the purchases or maintenance of Transferred Interests at the
Adjusted LIBOR Rate,  then (x) as of the effective date of such notice from such
Person to the  applicable  Purchaser  Agent,  the  obligation or ability of such
Purchaser  or such  Bank  Investor  to  fund  its  purchase  or  maintenance  of
Transferred  Interests at the Adjusted LIBOR Rate shall be suspended  until such
Person notifies the applicable  Purchaser Agent that the  circumstances  causing
such suspension no longer exist and (y) the applicable Net Investment  allocated
to each funding period which accrues Carrying Costs on the basis of the Adjusted
LIBOR Rate in which such Person owns an interest shall either (1) if such Person
may  lawfully  continue to maintain  such  Transferred  Interest at the Adjusted
LIBOR Rate until the last day of the applicable  funding period,  be reallocated
on the last day of such funding  period to another  funding period in respect of
which the  applicable Net Investment  allocated  thereto which accrues  Carrying
Costs on a basis other than the Adjusted  LIBOR Rate or (2) if such Person shall
determine  that  it may not  lawfully  continue  to  maintain  such  Transferred
Interest  at the  Adjusted  LIBOR Rate until the end of the  applicable  funding
period,  such Person's Net Investment  allocated to such funding period shall be
deemed to accrue Carrying Costs on the basis of the Base Rate from the effective
date of such notice until the end of such funding period.

SECTION 2.4.        Carrying Costs, Fees and Other Costs and Expenses.

                  The  Transferor  agrees to pay, as and when due in  accordance
with this  Agreement,  each  Early  Collection  Fee and all  Carrying  Costs and
Servicing  Fees.  On each  Remittance  Date,  the  Transferor  shall  pay to the
Purchaser  Agents, on behalf of their related  Purchasers or Bank Investors,  as
applicable,  an amount  equal to the accrued and unpaid  Carrying  Costs of such
Purchasers or Bank Investors for the related  Collection  Period;  provided that
(i) in the event of any repayment or prepayment of a funding period during which
the  applicable  interest rate is the Base Rate or a funding period during which
the  applicable  interest  rate is the  Adjusted  LIBOR  Rate,  interest  on the
principal  amount  repaid  or  prepaid  shall  be  payable  on the  date of such
repayment or prepayment, (ii) in the event of any conversion of a funding period
during which the  applicable  interest rate is the Base Rate or a funding period
during which the applicable  interest rate is the Adjusted  LIBOR Rate,  accrued
interest on such  funding  periods  shall be payable by the  Transferor  to each
Purchaser  Agent on the effective date of such  conversion and (iii) on the last
day of each funding period,  the Transferor shall pay to each Purchaser Agent an
amount equal to accrued and unpaid  interest for such funding  period  (together
with the Interest  Component  accrued on any Commercial Paper issued to fund any
transfer  hereunder,  including the Interest Component in excess of any Transfer
Price of an  Incremental  Transfer).  Interest shall accrue with respect to each
funding period on each day occurring during such funding period.  The Transferor
shall pay to the Enterprise Agent, on behalf of Enterprise, on each day on which
Related Commercial Paper is issued by Enterprise, the Dealer Fee with respect to
such Related Commercial Paper. All payments referred to in this Section shall be
made solely out of Collections,  and amounts paid to the Transferor  pursuant to
each Interest  Rate Cap  Agreement,  except for the amounts  described in clause
(i)(f) of the  definition  of "Carrying  Costs," which shall be paid directly by
the Transferor to the extent Collections are not available therefor.  Payment of
the  amounts  described  herein  may be made  from  amounts  on  deposit  in the
Collection Account at the time payment of such amounts is due.

SECTION 2.5.        Allocations of Collections; Non-Liquidation Settlement and
Reinvestment Procedures.

(a) On  each  Determination  Date,  the  Collection  Agent  shall  allocate  all
Collections  received  during  the  preceding  Collection  Period  as  Principal
Collections  or  Finance  Charge  Collections.  Principal  Collections  shall be
applied by the Collection  Agent as described in subsection  (d) below.  On each
Remittance  Date,  (A) the  product  of (i) the  daily  average  of the  Buyer's
Percentage  Factor over the preceding  Collection  Period and (ii) the aggregate
Finance  Charge  Collections  for such  preceding  Collection  Period  (plus any
investment  earnings  on the  Excess  Funding  Account)  plus  (B)  any  amounts
deposited in the  Collection  Account  with respect to proceeds  received by the
Transferor  under an  Interest  Rate Cap  Agreement,  shall  be  applied  by the
Collection  Agent,  without  duplication,  in the  following  order of priority,
provided,  that, if there shall be insufficient  funds on deposit to pay in full
the amounts  specified in any clause below, then payments shall be made pursuant
to each such clause as between each group of Purchasers,  and their related Bank
Investors,  on a pro rata basis:

(i)    first,  an amount equal to any accrued and unpaid Carrying Costs
       (except for the costs described in clause (f) of the
       definition  thereof) for such  Collection  Period, shall be paid, as
       applicable, to each  Purchaser Agent for the account of the applicable
       Purchasers and the Bank Investors;

(ii)   second, to the payment to the Collection Agent of the Buyer's
       Percentage Factor of any Servicing Fee due and owing;

(iii)  third,  an amount  equal to each  Purchaser's  Pro
       Rata  Share of the  Buyer's  Percentage  Factor of
       Defaulted  Receivables for the related  Collection
       Period  plus an amount  equal to such  Purchaser's
       Pro Rata Share of the Buyer's Percentage Factor of
       any unpaid amount of Principal  Receivables  which
       are Defaulted  Receivables  from prior  Collection
       Periods shall be applied as Principal  Collections
       in accordance with Section 2.5(d) hereof;

(iv)   fourth, to the payment of any Adjustment  Payments
       which the Transferor was required,  but failed, to
       make under Section 2.9(a) or any payment which the
       Transferor was required, but failed, to make under
       Section  2.9(b),  in each case  during the related
       Collection Period or any prior Collection  Period,
       which   payment  shall  be  applied  as  Principal
       Collections  in  accordance  with  Section  2.5(d)
       below;

(v)    fifth,  an amount equal to any accrued and unpaid Carrying Costs
       pursuant to clause (f) of the definition thereof; and

(vi)   sixth,   to  the   extent   any   Finance   Charge
       Collections remain after application in accordance
       with  clauses (i) through (v) above,  (A) if prior
       to the earlier of the Termination Date and Special
       Termination Date, such excess amounts shall be (i)
       deposited in the Spread Account,  up to the Spread
       Account Cap Percentage Amount and (ii) thereafter,
       paid to the  Transferor and (B) if on or after the
       earlier  of  the  Termination   Date  and  Special
       Termination  Date,  such excess  amounts  shall be
       paid to each Purchaser  Agent,  in accordance with
       such  Purchaser's  Pro  Rata  Share  thereof,   in
       reduction of the applicable Net Investment,  until
       the  applicable Net Investment has been reduced to
       zero and thereafter to the Transferor.

(b) On each Remittance Date,  subject to Section 2.5(c),  the product of (A) the
daily  average of the  Transferor's  Percentage  Interest  during the  preceding
Collection  Period and (B) the  aggregate  Finance  Charge  Collections  for the
preceding Collection Period shall be applied as follows:

(i)      first, to the payment to the Collection Agent of the Transferor's
         Percentage Interest of any Servicing Fee due and owing;

(ii)     second, an amount equal to the Transferor's  Percentage Interest of any
         Defaulted  Receivables for the related  Collection  Period and any such
         amount  unpaid  for  prior  Collection  Periods  shall  be  applied  as
         Principal Collections in accordance with Section 2.5(d) below; and

(iii) third, any remaining amounts shall be remitted to the Transferor.

(c) In the event that, on any Remittance Date, the Buyer's  Percentage Factor of
Finance Charge Collections is insufficient to pay the sum of the amounts due and
payable  pursuant  to  Section  (a)(i)  above,  then,  in  such  event,  on such
Remittance Date the entire amount of Finance Charge Collections distributable or
allocable to the Transferor,  up to the amount of any such insufficiency,  shall
be  reduced  by the  amount of such  insufficiency,  and to the  extent any such
insufficiency  continues  to remain,  the amounts  then on deposit in the Spread
Account, then the amounts on deposit in the Excess Funding Account, and then the
amounts  distributable  to the Transferor  pursuant to Section 2.5(d),  shall be
reduced  by the  amount  of  such  insufficiency.  In  the  event  that,  on any
Remittance Date, the Buyer's  Percentage Factor of Finance Charge Collections is
insufficient  to pay the sum of the amounts due and payable  pursuant to clauses
(a)(ii)  through  (a)(vi) of Section 2.5 above,  then,  in such  event,  on such
Remittance  Date the  amount of  Finance  Charge  Collections  distributable  or
allocable to the Transferor  pursuant to clauses (b)(ii) and (b)(iii) of Section
2.5  above,  up to the amount of any such  insufficiency,  and to the extent any
such  insufficiency  continues  to remain,  the  amounts  then on deposit in the
Spread Account,  then the amounts on deposit in the Excess Funding Account,  and
then the amounts  distributable  to the Transferor  pursuant to Section  2.5(d),
shall be reduced by the amount of such insufficiency,  in each case after giving
effect to the  application  of funds in the  preceding  sentence.  All amount(s)
against  which any  insufficiency  described in this  paragraph is to be applied
shall be applied as Finance  Charge  Collections  and  distributed in accordance
with the priority set forth in clauses (i) through (vi) of Section 2.5(a).

(d)  On  each  Remittance  Date  prior  to the  Termination  Date  or a  Special
Termination  Date (i) the  Collection  Agent shall  allocate  to the  applicable
Purchasers  and/or  the  Bank  Investors  their  Pro Rata  Share of the  Buyer's
Percentage  Factor  of  Principal   Collections   received  during  the  related
Collection   Period  and  not   previously   accounted  for  or  applied  toward
reinvestment  in new  Receivables or reduction of the applicable Net Investment,
and, at the Transferor's option, (A) pay such amount to the Transferor,  for the
benefit  of the  applicable  Purchasers  and/or  the  Bank  Investors,  and  the
Transferor  shall apply such amount toward the purchase of additional  undivided
percentage  interests in each Receivable  pursuant to Section 2.2(b), or (B) pay
such amount plus, at the Transferor's  option,  subject to Section 2.5(f) below,
all or a portion of the amount on deposit in the Excess Funding Account, to each
of the Purchaser Agents in reduction of the related  Purchaser's  applicable Net
Investment and (ii) the Collection Agent shall pay to the Transferor the portion
of such  Principal  Collections  not allocated to the  Transferred  Interest and
remaining after any reallocations pursuant to Section 2.5(c) above.

                  On each  Remittance  Date on or subsequent to the  Termination
Date or a Special  Termination  Date, the Collection Agent shall allocate to the
applicable Purchasers or the Bank Investors, as applicable, their respective Pro
Rata  Shares  of the  Buyer's  Percentage  Factor of all  Principal  Collections
received  during the related  Collection  Period and not  previously  applied or
accounted  for, plus all amounts on deposit in the Excess Funding  Account,  and
pay such  amount to each of the  Purchaser  Agents in  reduction  of the related
Purchaser's  applicable  Net  Investment.  In the  event  the  Termination  Date
occurred  as a result of a  Termination  Event,  the  portion of such  Principal
Collections  not allocated to the  Transferred  Interest and remaining after any
reallocations  pursuant to Section  2.5(c) above shall be distributed to each of
the  Purchaser  Agents in reduction of the related  Purchaser's  applicable  Net
Investment  and,  in the  case  of  any  other  Termination  Date  or a  Special
Termination Date, the portion of such Principal Collections not allocated to the
Transferred  Interest and remaining  after any  allocations  pursuant to Section
2.5(c) above shall be distributed to the Transferor.

(e) The  Transferor  shall  have the  option to  designate  a fixed or  variable
percentage  (the  "Discount  Percentage")  of all  Principal  Receivables  to be
treated as Finance Charge  Receivables  ("Discount  Receivables")  in accordance
with the provisions of this Section  2.5(e),  and shall be applied in accordance
with Section  2.5(a),  which  percentage  shall remain fixed and in effect until
such  time as the  Transferor  has  provided  a  subsequent  designation  to the
Purchaser Agents and all shall consent thereto.  The initial Discount Percentage
shall equal 4.75%,  and such  percentage  shall not be increased or decreased by
more than 2% unless the Transferor shall have obtained written confirmation from
each Rating Agency then rating the  Commercial  Paper of any Purchaser that such
change will not result in a reduction or withdrawal of any such rating.

(f) On any  Business  Day prior to the  Termination  Date on which  the  Buyer's
Percentage Factor of the aggregate Principal  Receivables is equal to or greater
than the Net  Investments,  the Transferor or Collection  Agent may request that
any  or  all  amounts  in the  Excess  Funding  Account  be  distributed  to the
Transferor.

SECTION 2.6.        Liquidation Settlement Procedures.

                  On each Remittance Date occurring on and following the earlier
of a Termination Date or a Special Termination Date, Principal Collections shall
be  applied  in  accordance  with  Section  2.5(d).  Each  Purchaser  Agent,  as
applicable,  upon its receipt of such amounts in its account,  shall  distribute
such amounts to the applicable Purchasers and/or Bank Investors entitled thereto
as  set  forth  above;   provided  that  if  the  Collection  Agent  shall  have
insufficient funds to pay all of the above amounts in full on any such date, the
Collection Agent shall pay such amounts in the order of priority set forth above
and,  with respect to any such  category  above for which the  Collection  Agent
shall have  insufficient  funds to pay all amounts  owing on such date,  ratably
(based on the amounts in such  categories  owing to such Persons) among all such
Persons entitled to payment thereof.

                  Following  the date on which  the Net  Investments  have  been
reduced to zero and all other Aggregate  Unpaids have been paid in full, (i) the
Collection Agent shall recompute the Buyer's Percentage Factor as zero, (ii) the
Purchaser Agents, on behalf of their related Purchasers and Bank Investors shall
be deemed to have  reconveyed to the  Transferor  all of the  Purchaser  Agents'
right,  title  and  interest  in and  to  the  Affected  Assets  (including  the
Transferred  Interest),  (iii) the Collection  Agent shall pay to the Transferor
any remaining  Collections held by any of the Purchaser Agents or the Collection
Agent pursuant to Section 2.5 or 2.12 and (iv) the Purchaser  Agents,  on behalf
of their related  Purchasers and Bank Investors shall execute and deliver to the
Transferor,  at the Transferor's  expense,  such documents or instruments as are
necessary to terminate the applicable Purchase Agent's interests in the Affected
Assets. Any such documents shall be prepared by or on behalf of the Transferor.

SECTION 2.7.        Fees.

                  On each  Remittance  Date  the  Transferor  shall  pay  (which
payments  shall be made from  Collections  in the order of priority set forth in
Section 2.5), with respect to the preceding Collection Period, (i) to Enterprise
solely for its own account,  the Program Fee and the Administrative  Fee, and to
the Enterprise  Agent,  for  distribution to the Enterprise Bank Investors,  the
Facility Fee,  (ii) to PARCO,  the fees  specified in the PARCO Fee Letter,  and
(iii) to Sheffield,  the fees  specified in the  Sheffield  Fee Letter.  On each
anniversary of the Closing Date, the Transferor shall pay to the  Administrative
Agent, solely for its own account, the Agency Fee set forth in the Fee Letter.

SECTION 2.8.        Protection of Ownership Interest of the Purchasers and the
Bank Investors.

(a) The Transferor agrees that it will, and will cause the Initial Purchaser and
the Seller to, from time to time, at Transferor's expense,  promptly execute and
deliver all  instruments  and documents and take all actions as may be necessary
or as the  Administrative  Agent or any of the Purchaser  Agents may  reasonably
request in order to perfect or protect the Transferred Interest or to enable the
Administrative  Agent, each of the Purchaser Agents,  the Purchasers or the Bank
Investors  to  exercise  or enforce any of their  respective  rights  hereunder.
Without  limiting the foregoing,  the Transferor will, and will cause the Seller
and Initial Purchaser to, upon the request of the  Administrative  Agent, any of
the  Purchaser  Agents,  a Purchaser or any of the Bank  Investors,  in order to
accurately  reflect this  purchase and sale  transaction,  execute and file such
financing  or  continuation  statements  or  amendments  thereto or  assignments
thereof (as permitted, as applicable,  pursuant to Section 9.7 hereof, the Asset
Purchase  Agreement  or the  Sheffield  Agreement)  as may be  requested  by the
Administrative  Agent,  any of the Purchaser  Agents,  a Purchaser or any of the
Bank Investors.  The Transferor shall, and shall cause the Initial Purchaser and
the Seller to, upon request of the Administrative  Agent or any of the Purchaser
Agents  (on behalf of the  related  Purchaser  or Bank  Investors)  obtain  such
additional search reports as the  Administrative  Agent or such Purchaser Agents
shall reasonably request. To the fullest extent permitted by applicable law, the
Administrative  Agent and the  Purchaser  Agents  shall be permitted to sign and
file continuation statements and assignments thereof without the Transferor's or
the Seller's  signature.  Carbon,  photographic  or other  reproduction  of this
Agreement  or  any  financing  statement  shall  be  sufficient  as a  financing
statement.  The Transferor shall not, and shall not permit the Initial Purchaser
or Seller to,  change its  respective  name,  identity  or  corporate  structure
(within the meaning of Section 9-402(7) of the UCC as in effect in the States of
New York, Arizona and Minnesota, as applicable) or relocate its respective chief
executive  office unless it shall have: (i) given the  Administrative  Agent and
the  Purchaser  Agents at least  ten (10) days  prior  notice  thereof  and (ii)
prepared at Transferor's  expense and delivered to the Administrative  Agent and
the Purchaser Agents all financing  statements,  instruments and other documents
necessary  to  preserve  and protect the  Transferred  Interest or as  otherwise
requested by the  Administrative  Agent and the  Purchaser  Agents in connection
with such change or relocation.  Any filings under the UCC or otherwise that are
occasioned  by such change in name or  location  shall be made at the expense of
Transferor.  The Transferor shall notify the Administrative Agent promptly after
it, the Initial  Purchaser or the Seller  relocates any office where Records are
kept of any such new location.

(b) The Transferor agrees that it will, and will cause the Seller and each other
Person having possession of any Records to, at Transferor's expense, on or prior
to the  Closing  Date  indicate  clearly  and  unambiguously  in its master data
processing  records and on any storage  containers  containing  Records that the
Receivables  created in  connection  with the Accounts have been conveyed to the
Transferor  and  transferred  to the  Purchaser  Agents,  for the benefit of the
Purchasers and the Bank Investors.  The Transferor  further agrees to deliver or
to cause the Collection Agent to deliver to the Administrative  Agent a computer
file or  microfiche  list  containing  a true  and  complete  list  of all  such
Accounts,  identified  by  account  number and by  Receivable  balance as of the
Cut-Off  Date.  Such  file or list  shall  be  marked  as the  Account  Schedule
delivered to the  Administrative  Agent as confidential and proprietary,  and is
hereby  incorporated  into and  made a part of this  Agreement.  The  Transferor
agrees  to  deliver  or  to  cause  the  Collection  Agent  to  deliver  to  the
Administrative  Agent within five (5) Business  Days of the request  therefor by
any of the Purchaser  Agents and in any event  promptly  after any conversion of
record-keeping  and servicing  functions  related to the ongoing activity of the
Accounts from PNC to the Collection  Agent,  a computer file or microfiche  list
containing  a true and  complete  list of all  Accounts,  including  all Related
Accounts  created on or after the Cut-Off  Date, in existence as of the last day
of the prior Collection  Period,  identified by account number and by Receivable
balance  as of the last day of the prior  Collection  Period.  Such file or list
shall be marked as the Account Schedule delivered to the Administrative Agent as
confidential and  proprietary,  shall replace the previously  delivered  Account
Schedule and shall be incorporated  into and made a part of this Agreement.  The
Collection Agent agrees, on behalf of the Transferor, at its own expense, by the
end of each  Collection  Period in which any Accounts or Related  Accounts  have
been  originated  to  indicate  clearly  and  unambiguously  in its master  data
processing  records  and any  storage  containers  containing  Records  that the
Receivables  created in connection  with such Accounts have been conveyed to the
Transferor  and  transferred  to the  Purchaser  Agents,  for the benefit of the
Purchasers and the Bank Investors, pursuant to this Agreement.

SECTION 2.9.        Application of Payments.

(a) If on any day any  Receivable  is either (x) reduced or canceled as a result
of any defective,  rejected or returned  merchandise or services,  any discount,
credit, rebate, dispute, warranty claim, chargeback, allowance or any billing or
other  adjustment,  or (y) reduced or canceled as a result of a setoff or offset
in respect of any claim by any Person (whether such claim arises out of the same
or a related transaction or an unrelated  transaction and whether such reduction
or  cancellation  is  effected  through  the  granting  of credits  against  the
applicable Receivables or by the issuance of a check or other payment in respect
of, and as payment for, such reduction) or (z) any other downward adjustments to
the balance of such Receivable without receiving  Collections therefor and prior
to such  Receivable  becoming a Defaulted  Receivable,  then such  amount  shall
thereafter  be deducted from the aggregate  balance of the  Receivables  and the
Principal  Receivables.  If such reduction would result in a Buyer's  Percentage
Factor greater than the Maximum Buyer's  Percentage Factor, the Transferor shall
pay  (or  direct  the  Collection  Agent  to  pay  from  Collections   otherwise
distributable  to the Transferor) to each of the Purchaser Agents its respective
Purchaser's or Bank  Investor's Pro Rata Share of an amount (the payment of such
amount is herein  referred to as an  "Adjustment  Payment")  equal to the amount
that,  when (A)  deposited  into the Excess  Funding  Account or (B)  applied in
reduction of the related Purchaser's applicable Net Investment, will result in a
Buyer's  Percentage Factor less than or equal to the Maximum Buyer's  Percentage
Factor.  At the Transferor's  election,  such amount shall be (A) deposited into
the Excess Funding  Account or (B) applied by the applicable  Purchaser Agent to
the reduction of the related Purchaser's applicable Net Investment.

(b) If on any day any of the  representations  or  warranties  set  forth in (x)
Section 3.1 (d),  (j), (l) or (s) or Section  3.3(f) was or becomes  untrue with
respect to a Receivable or (y) Section  3.1(e) or Section  3.3(d) was or becomes
untrue with respect to the existence or amount of any  Receivable  (whether,  in
any case, on or after the date of any transfer of an interest  therein to any of
the  Purchaser  Agents,  the  Purchasers or the Bank  Investors as  contemplated
hereunder),  then  such  Receivable  shall  thereafter  not be  included  in any
calculation  of  the  outstanding  Receivables  or  the  Principal  Receivables;
provided,  however, that if such representations and warranties shall on any day
thereafter  be true and correct in all material  respects as if such  Receivable
had then been created, such Receivable shall be eligible for purchase hereunder.
If such reduction would result in a Buyer's  Percentage  Factor greater than the
Maximum  Buyer's  Percentage  Factor,  the  Transferor  shall pay (or direct the
Collection  Agent  to  pay  from  Collections  otherwise  distributable  to  the
Transferor) to each of the Purchaser  Agents its respective  Purchaser's or Bank
Investor's  Pro Rata  Share of an  amount  equal to the  amount  that,  when (A)
deposited  into the Excess  Funding  Account or (B) applied in  reduction of the
applicable Net Investment,  will result in a Buyer's Percentage Factor less than
or equal to the Maximum Buyer's Percentage Factor. At the Transferor's election,
such  amount  shall be (A)  deposited  into the  Excess  Funding  Account or (B)
applied by the applicable Purchaser Agent to the reduction of the applicable Net
Investment.

SECTION 2.10.       Payments and Computations, Etc.

                  All amounts to be paid or deposited by the  Transferor  or the
Collection  Agent  hereunder  shall be paid or deposited in accordance  with the
terms  hereof no later than 11:00 a.m.  (New York City time) on the day when due
in  immediately  available  funds;  if such amounts are payable to the Purchaser
Agents (whether on behalf of a Purchaser or any Bank Investor or otherwise) they
shall be paid or  deposited  in the account  indicated  in Section  10.3 hereof,
until otherwise  notified by the Purchaser Agents.  The Transferor shall, to the
extent  permitted by law, pay to the  Purchaser  Agents,  for the benefit of the
Purchasers and the Bank Investors upon demand,  interest on all amounts not paid
or  deposited  when due  hereunder at a rate equal to 2% per annum plus the Base
Rate. All  computations  of interest and all per annum fees  hereunder  shall be
made on the basis of a year of 360 days for the actual number of days (including
the first but excluding the last day) elapsed, provided, that any interest which
accrues at the Base Rate shall be  computed on the basis of a year of 365 or 366
days, as applicable, for such actual number of days elapsed. Any computations by
the  Administrative  Agent or any of the Purchaser  Agents of amounts payable by
the Transferor hereunder shall create a rebuttable presumption of correctness.

SECTION 2.11.       Reports.

(a) Prior to each Determination Date after the Closing Date,  beginning with the
January 1999 Determination  Date, the Collection Agent shall prepare and forward
to the Purchaser  Agents (i) an Investor Report as of the end of the last day of
the  immediately  preceding  month,  (ii) if requested  by any of the  Purchaser
Agents, a listing by Obligor Account Number of all Receivables  together with an
aging of such Receivables for any month and (iii) such other  information as any
of the Purchaser Agents may reasonably request.

(b) On or before  the date of an  Incremental  Transfer,  the  Transferor  shall
prepare  and  forward  to  the  Purchaser   Agents  an   Additional   Investment
Certificate, reporting the Principal Receivables, the Buyer's Percentage Factor,
the most recent Spread Account Cap Percentage  Amount,  the amount on deposit in
the Spread Account and such other information as any of the Purchaser Agents may
request as of the close of business on the  Business Day  preceding  the date of
the requested Incremental Transfer.

SECTION 2.12.       Collection Account, Spread Account and Excess Funding
Account.

(a) There shall be  established on the day of the initial  Incremental  Transfer
hereunder and maintained  with the  Administrative  Agent, a segregated  account
(the "Collection  Account"),  bearing a designation  clearly indicating that the
funds deposited therein are held for the benefit of the Administrative Agent and
the Purchaser  Agents.  The Collection  Agent shall remit daily but in any event
within forty-eight hours of receipt to the Collection  Account,  (a) if prior to
the  occurrence of a Termination  Event,  the Buyer's  Percentage  Factor of all
Finance  Charge  Collections,  and  (b)  if  on or  after  the  occurrence  of a
Termination Event, all Collections received with respect to any Receivables.  In
addition,  the Transferor  shall remit or cause to be remitted to the Collection
Account all proceeds  received by it under each Interest Rate Cap Agreement,  on
the same Business Day received by it pursuant to such agreement. For purposes of
this Section 2.12(a), the Buyer's Percentage Factor during any Collection Period
shall be the Buyer's  Percentage  Factor at the opening of business on the first
day of such Collection Period. Funds on deposit in the Collection Account (other
than  investment  earnings)  shall be  invested by the  Administrative  Agent in
Eligible Investments that will mature so that such funds will be available prior
to the Remittance  Date following such  investment (or any earlier date on which
such funds are needed pursuant to Section 2.4 hereof).  On each Remittance Date,
all interest and earnings  (net of losses and  investment  expenses) on funds on
deposit in the  Collection  Account shall be applied as if such amounts were the
Buyer's Percentage Factor of Finance Charge Collections. In addition, amounts on
deposit in the  Collection  Account  may be applied  toward  payments to be made
pursuant  to  Section  2.4.  On the date on which  the Net  Investments  and all
Aggregate  Unpaids have been paid in full, any funds remaining on deposit in the
Collection Account shall be paid to the Transferor.

(b) (i) There shall be  established on the Closing Date hereunder and maintained
with the  Administrative  Agent a segregated  account  (the  "Spread  Account"),
bearing a designation  clearly  indicating that the funds deposited  therein are
held for the benefit of the  Administrative  Agent and the Purchaser  Agents. On
each  Determination  Date,  the Spread  Account Cap  Percentage  Amount for such
Determination  Date shall be calculated by the Purchaser Agents. If the funds on
deposit  in the  Spread  Account  on such  Determination  Date are less than the
Spread Account Cap Percentage  Amount,  Collections  shall be deposited into the
Spread Account on the next succeeding Remittance Date in accordance with Section
2.5 up to the Spread Account Cap Percentage Amount.

                  (ii)  Funds on  deposit  in the  Spread  Account  (other  than
investment  earnings) shall be invested by the Administrative  Agent in Eligible
Investments  that  will  mature so that  funds  will be  available  prior to the
Remittance Date following such investment. On each Remittance Date, all interest
and earnings (net of losses and investment  expenses) on funds on deposit in the
Spread  Account shall be applied as if such amounts were the Buyer's  Percentage
Factor of Finance Charge  Collections.  On the date on which the Net Investments
and all Aggregate Unpaids have been paid in full, any funds remaining on deposit
in the Spread Account shall be paid to the Transferor.

(c) (i) There shall be  established on the Closing Date hereunder and maintained
with  the  Administrative  Agent  either a  separate,  segregated  account  or a
subaccount of the Collection Account (the "Excess Funding  Account"),  bearing a
designation clearly indicating that the funds deposited therein are held for the
benefit of the Administrative  Agent and the Purchaser Agents. In the event that
on any day the Buyer's  Percentage Factor exceeds the Maximum Buyer's Percentage
Factor, the Collection Agent shall remit to the Excess Funding Account an amount
of Principal  Collections which would cause the Buyer's Percentage Factor not to
exceed the Maximum Buyer's Percentage Factor.

                  (ii) Funds on deposit in the  Excess  Funding  Account  (other
than investment  earnings) shall be invested by the Administrative  Agent at the
direction of the Collection  Agent in Eligible  Investments  that will mature so
that  funds  will be  available  prior to the  Remittance  Date  following  such
investment.  On each Remittance Date, all funds on deposit in the Excess Funding
Account  shall be available  to make any  payments  required to be made from the
Excess Funding  Account in accordance with Section 2.5. On the date on which the
Net  Investments  and all  Aggregate  Unpaids have been paid in full,  any funds
remaining  on  deposit  in the  Excess  Funding  Account  shall  be  paid to the
Transferor.

(d) All payments to be made out of funds on deposit in the  Collection  Account,
Spread Account and Excess Funding Account  pursuant to Sections 2.4, 2.5 and 2.6
shall be remitted by the  Administrative  Agent  pursuant  to  instructions  and
computations  provided  by  the  Collection  Agent,  including  pursuant  to the
Investor  Reports.   The  Administrative  Agent  shall  have  no  responsibility
whatsoever for the accuracy of any such  computations  or  information  provided
pursuant to the Investor Reports.

SECTION 2.13.       Sharing of Payments, Etc.

                  If a  Purchaser  or any Bank  Investor  (for  purposes of this
Section only, being a "Recipient") shall obtain any payment (whether  voluntary,
involuntary,  through the  exercise  of any right of setoff,  or  otherwise)  on
account of Transferred Interest owned by it (other than pursuant to Section 2.7,
or Article VIII and other than as a result of the  differences  in the timing of
the applications of Collections pursuant to Section 2.5 or 2.6) in excess of its
ratable  share of payments on account of  Transferred  Interest  obtained by the
Purchasers  and/or the Bank Investors  entitled  thereto,  such Recipient  shall
forthwith  purchase from the Purchasers and/or the Bank Investors  entitled to a
share of such amount  participations  in the Percentage  Interests owned by such
Persons  as shall be  necessary  to cause  such  Recipient  to share the  excess
payment ratably with each such other Person entitled thereto; provided, however,
that if all or any portion of such excess  payment is thereafter  recovered from
such Recipient, such purchase from each such other Person shall be rescinded and
each such other Person shall repay to the Recipient  the purchase  price paid by
such Recipient for such  participation to the extent of such recovery,  together
with an amount equal to such other  Person's  ratable  share  (according  to the
proportion of (a) the amount of such other Person's  required payment to (b) the
total amount so recovered  from the  Recipient)  of any interest or other amount
paid or payable by the Recipient in respect of the total amount so recovered.

SECTION 2.14.       Right of Setoff.

(a) Without in any way  limiting the  provisions  of Section  2.13,  each of the
Purchasers and the Bank Investors is hereby authorized (in addition to any other
rights it may have) at any time after the occurrence of the earlier of a Special
Termination  Date or Termination  Date or during the  continuance of a Potential
Termination Event to setoff, appropriate and apply (without presentment,  demand
or protest,  which are hereby  expressly  waived,  but with notice (which may be
given after such  setoff,  provided  that  failure to give such notice shall not
impair  any  right of  setoff,  appropriation  or  application  hereunder))  any
deposits held by such Purchaser or such Bank Investor in the Collection Account,
the Excess Funding  Account or the Spread Account to, or for the account of, the
Transferor  against the amount of the Aggregate  Unpaids owing by the Transferor
to such Person or to any Purchaser Agent, on behalf of such Person.

(b) Each of the Transferor  and the Collection  Agent hereby waives any right of
setoff it may have or to which it may be entitled  under this  Agreement  or the
other  Transaction  Documents from time to time against any of the other parties
to this Agreement or any of their assets.

SECTION 2.15.       Special Termination Date with Respect to a Particular
Purchaser.

                  Notwithstanding  anything to the  contrary  contained  in this
Agreement,  if there shall occur a Special  Termination  Date with  respect to a
Purchaser or related Bank Investors, then, from and after such Termination Date,
(a) no further  Transfers shall be made to such Purchaser or Bank Investor,  (b)
the Pro Rata Share of such Purchaser or Bank Investor of the Buyer's  Percentage
Factor shall remain constant until the Net Investment owing to such Purchaser or
Bank Investor has been reduced to zero and the  Aggregate  Unpaids owing to such
Purchaser or Bank  Investor  have been paid in full,  (c) the  Collection  Agent
shall  distribute  Collections  to such Purchaser or Bank Investor in accordance
with the  provisions of Sections 2.5 and 2.6  applicable to a Termination  Date,
(d) in all  respects,  the  provisions  of  this  Agreement  with  respect  to a
Termination  Date  shall be  deemed  to  apply  only to such  Purchaser  or Bank
Investor,  and (e) all provisions of this  Agreement  shall continue to apply to
the other  Purchasers and Bank Investors as if no Termination  Date has occurred
with respect thereto unless and until a Termination  Date shall occur separately
with respect thereto.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

                    Representations and Warranties of the Transferor.

                  The Transferor  represents and warrants to the  Administrative
Agent, Purchaser Agents, each Purchaser and the Bank Investors that:

(a)      Corporate Existence and Power.

The Transferor is a corporation duly organized, validly existing and in good
standing under the laws of its jurisdiction  of  incorporation  and has all
corporate  power and all  material governmental licenses, authorizations,
consents and approvals required to carry on its business in each jurisdiction in
which its business is now conducted. The Transferor  is duly  qualified  to do
business  in, and is in good  standing in, every other  jurisdiction in which
the nature of its business  requires it to be so  qualified,  except where the
failure to be so qualified or in good  standing would not have a Material
Adverse Effect.

(b)      Corporate and Governmental Authorization; Contravention.

                           The execution,  delivery and  performance  by the
Transferor of this  Agreement,  the  Receivables  Purchase
Agreement  to which it is a party,  the Fee Letter,  the PARCO Fee  Letter,  the
Sheffield Fee Letter,  the Certificate,  the Transfer  Certificate and the other
Transaction  Documents  to  which  the  Transferor  is a party  are  within  the
Transferor's  corporate  powers,  have been  duly  authorized  by all  necessary
corporate  action,  require no action by or in respect of, or filing  with,  any
Official  Body or  official  thereof  (except as  contemplated  by  Section  2.8
hereof), and do not contravene,  or constitute a default under, any provision of
applicable  law, rule or regulation or of the  Certificate of  Incorporation  or
Bylaws of the Transferor or of any agreement, judgment, injunction, order, writ,
decree or other instrument binding upon the Transferor or result in the creation
or imposition of any Adverse Claim on the assets of the Transferor or any of its
Subsidiaries (except as contemplated by Section 2.8 hereof).

(c)      Binding Effect.

                           Each of this Agreement,  the Receivables  Purchase
Agreements to which it is a party,  the Fee Letter,  the PARCO Fee Letter,
the  Sheffield  Fee Letter,  the  Certificates  and the other Transaction
Documents to which the Transferor is a party  constitutes,  and the
Transfer  Certificates  upon payment of the Transfer  Price set forth therein by
each Purchaser Agent will constitute, the legal, valid and binding obligation of
the Transferor,  enforceable against it in accordance with its terms, subject to
applicable  bankruptcy,  insolvency,  moratorium or other similar laws affecting
the rights of creditors  generally and as such  enforceability may be limited by
general  principles of equity  (whether  considered in a proceeding at law or in
equity).

(d)      Perfection.

                           Immediately  preceding  each  Transfer  hereunder,
the  Transferor  shall be the lawful owner of all of the
Receivables,  free and clear of all Adverse Claims. On or prior to each Transfer
and each recomputation of the Transferred Interest, all financing statements and
other documents required to be recorded or filed in order to perfect and protect
the  Transferred  Interest  against all  creditors  of and  purchasers  from the
Transferor,  the Initial  Purchaser  and the Seller will have been duly filed in
each filing office  necessary for such purpose and all filing fees and taxes, if
any, payable in connection with such filings shall have been paid in full.

(e)      Accuracy of Information.

                           All information  heretofore  furnished by or on
behalf of the Seller, the Collection Agent or the Transferor
(including without limitation,  the Account Schedule,  the Investor Reports, any
reports delivered pursuant to Section 2.11 hereof and the Transferor's financial
statements) to a Purchaser,  any Bank Investors, the Administrative Agent or any
of the Purchaser  Agents for purposes of or in connection with this Agreement or
any  transaction  contemplated  hereby  is, and all such  information  hereafter
furnished  by  the  Transferor  to  a  Purchaser,   any  Bank   Investors,   the
Administrative  Agent or any of the Purchaser Agents will be, true, accurate and
complete in every material  respect,  on the date such  information is stated or
certified.

(f)      Tax Status.

                           The Transferor  has filed all tax returns  (federal,
state and local)  required to be filed and has paid or
made  adequate  provision  for the payment of all taxes,  assessments  and other
governmental charges,  except to the extent it is contesting any such payment in
good faith, through appropriate  proceedings and after having set aside adequate
reserves therefor.

(g)      No Actions, Suits.

                           There are no actions,  suits or  proceedings  pending
or, to the  knowledge  of the  Transferor,  threatened
against or  affecting  the  Transferor,  the Seller or the Initial  Purchaser or
their respective properties,  in or before any court,  arbitrator or other body,
which question the validity of the  transactions  contemplated  hereby or which,
individually or in the aggregate, have or could reasonably be expected to have a
Material Adverse Effect.

(h)      Use of Proceeds.

                           No proceeds of any Transfer will be used by the
Transferor to acquire any security in any transaction  which
is subject to Section 13 or 14 of the Securities Exchange Act of 1934,
as amended.

(i)      Place of Business.

                           The principal place of business and chief  executive
office of the Transferor are located at the address of
the  Transferor  indicated  in Section  10.3  hereof and the  offices  where the
Transferor keeps all its Records, are located in Arizona, Nebraska, Oklahoma and
Minnesota  and such other  addresses as are described on Exhibit G or such other
locations  notified to the  Purchasers in accordance  with Section 2.8 hereof in
jurisdictions where all action required by Section 2.8 hereof has been taken and
completed. (j) Good Title.

                           Upon each Transfer and each recomputation of the
Transferred Interest,  the Purchaser Agents shall acquire a
valid and perfected first priority  undivided  percentage  ownership interest to
the extent of the Transferred  Interest or a first priority  perfected  security
interest  in each  Receivable  that  exists  on the  date of such  Transfer  and
recomputation  and in the Collections with respect thereto free and clear of any
Adverse Claim.

(k)      Tradenames, Etc.

                           Except as set forth on  Exhibit  H, as  amended  from
time to time, (i) the Transferor's chief executive office
is located at the address for notices set forth in Section 10.3 hereof; (ii) the
Transferor has no  subsidiaries;  and (iii) the Transferor  has, within the last
five (5) years,  operated only under its legal name,  and,  within the last five
(5) years,  has not changed its name,  merged with or into or consolidated  with
any other  corporation  or been the  subject of any  proceeding  under Title 11,
United  States Code (as  amended,  supplemented  or  otherwise  modified  and in
effect, the "Bankruptcy Code").

(l)      Nature of Receivables.

                           Each  Receivable (x)  represented by the  Transferor
or the  Collection  Agent to be an Eligible  Receivable
(including in any Investor Report or other report delivered  pursuant to Section
2.11 hereof) or (y) included in the calculation of Principal Receivables in fact
satisfies at such time the definition thereof.

(m)      Coverage Requirement; Amount of Receivables.

                           The  Buyer's  Percentage  Factor  does not exceed
the  Maximum  Buyer's  Percentage  Factor.  As of the day
preceding the Cut-Off Date, the aggregate  outstanding  balance of the Principal
Receivables in existence was $803,461,210.

(n)      Collections and Servicing.

                           Since  September 8,  1998,  there has been no
material adverse change in the ability of the Collection Agent
(to the extent it is the Seller,  the  Transferor or any  Subsidiary  or
Affiliate of any of the  foregoing) to service and collect the
Receivables.

(o)      No Termination Event.

                           No event has occurred and is continuing and no
condition exists which  constitutes a Termination  Event or a
Potential Termination Event.

(p)      Not an Investment Company.

                           The  Transferor  is not,  and is not  controlled  by,
an  "investment  company"  within  the  meaning of the
Investment Company Act of 1940, as amended,  or is exempt from all provisions of
such Act.

(q)      ERISA.

                           Each of the Transferor and its ERISA Affiliates is in
compliance in all material  respects with ERISA and no
lien exists in favor of the Pension Benefit Guaranty Corporation on any of the
Receivables.

(r)      Bulk Sales.

                           No transaction  contemplated  hereby or by the
Receivables  Purchase Agreements requires compliance with any
bulk sales act or similar law.

(s)      Transfers under Receivables Purchase Agreements.

                           Each  Receivable  which has been  transferred to the
Transferor by the Initial  Purchaser and to the Initial
Purchaser by the Seller has been purchased, respectively, by the Transferor from
the Initial  Purchaser and by the Initial Purchaser from the Seller pursuant to,
and in  accordance  with,  the  terms  of the  respective  Receivables  Purchase
Agreements.  The  Affected  Assets  have been  conveyed  by DMCCB to the Initial
Purchaser  pursuant to the Receivables  Purchase Agreement between DMCCB and the
Initial Purchaser.

(t)      Preference; Voidability.

                           The  Transferor  and the  Initial  Purchaser  shall
have given  reasonably  equivalent  value to the Initial
Purchaser and the Seller, respectively, in consideration for the transfer to the
Transferor  and the  Initial  Purchaser  of the  Receivables  from  the  Initial
Purchaser and the Seller,  respectively,  and each such transfer  shall not have
been made for or on account of an antecedent debt owed by the Initial  Purchaser
to the Transferor or Seller to the Initial Purchaser,  respectively, and no such
transfer is or may be voidable under any Section of the Bankruptcy Code.

(u)      Representations and Warranties of the Seller.

                           Each of the  representations and warranties of the
Seller and Initial Purchaser set forth in the Receivables
Purchase  Agreements and of the Seller,  Initial Purchaser and the Transferor in
each other  Transaction  Document are true and correct in all material  respects
and the Transferor  hereby remakes all such  representations  and warranties for
the benefit of the Purchasers,  the Bank Investors and the Purchaser Agents. Any
document,  instrument,   certificate  or  notice  delivered  to  the  Purchasers
hereunder shall be deemed a representation and warranty by the Transferor.

(v)      Year 2000 Compliance.

                           (i)      The  Transferor  has (x) initiated a review
and  assessment of all areas within its and each of its
Subsidiaries'  business and operations  (including  those affected by suppliers,
vendors  and  customers)  that  could be  adversely  affected  by the "Year 2000
Problem" (that is, the risk that computer applications used by the Transferor or
any of its Subsidiaries  (or suppliers,  vendors and customers) may be unable to
recognize and perform properly date-sensitive  functions involving certain dates
prior to and any  date  after  December  31,  1999),  (y)  developed  a plan and
timeline  for  addressing  the Year 2000 Problem on a timely  basis,  and (z) to
date,  implemented  that plan in accordance  with that  timetable.  Based on the
foregoing,  the Transferor  believes that all computer  applications  (including
those of its suppliers,  vendors and customers)  that are material to its or any
of its Subsidiaries' business and operations are reasonably expected on a timely
basis to be able to  perform  properly  date-sensitive  functions  for all dates
before and after January 1, 2000 (that is, be "Year 2000 Compliant"),  except to
that extent that a failure to do so could not reasonably be expected (A) to have
a Material Adverse Effect or (B) to result in a Termination Event.

                           (ii) The  Transferor  (x) has  completed a review and
assessment of all computer applications (including,
but not  limited to those of its  suppliers,  vendors,  customers  and any third
party  servicers),  which  are  related  to  or  involved  in  the  origination,
collection,   management  or  servicing  of  the  Receivables  (the  "Receivable
Systems") and (y) has  determined in its  reasonable  judgment  based on current
information that such Receivable Systems are Year 2000 Compliant or will be Year
2000  Compliant on or before June 1, 1999 and  thereafter,  except to the extent
that a failure to be Year 2000 Compliant could not reasonably be expected (A) to
have a Material Adverse Effect or (B) to result in a Termination Event.

                           (iii)  The  costs  of  all  assessment,  remediation,
testing and integration related to the Transferor's plan
for becoming Year 2000 Compliant will not have a Material Adverse Effect.

SECTION 3.2.        Reaffirmation of Representations and Warranties by the
Transferor.

                  On each day that a Transfer is made hereunder, the Transferor,
by accepting the proceeds of such Transfer,  whether delivered to the Transferor
pursuant  to  Section  2.2(a) or  Section  2.5  hereof,  shall be deemed to have
certified  that all  representations  and  warranties  described  in Section 3.1
hereof are  correct on and as of such day as though  made on and as of such day.
Each Incremental  Transfer shall be subject to the further conditions  precedent
that (a) prior to the date of such  Incremental  Transfer,  the Collection Agent
shall have  delivered to each of the  Purchaser  Agents,  in form and  substance
satisfactory  to  the  Purchaser  Agents,  a  completed  Additional   Investment
Certificate,  together  with such  additional  information  as may be reasonably
requested by any of the Purchaser Agents;  and the Transferor shall be deemed to
have  represented  and  warranted  that  such  conditions  precedent  have  been
satisfied and (b) all  representations  and warranties of the  Collection  Agent
shall be true and correct on and as of the date of such Incremental Transfer.

SECTION 3.3.        Representations and Warranties of the Collection Agent.

                  The   Collection   Agent   represents   and  warrants  to  the
Administrative  Agent,  Purchaser Agents,  each Purchaser and the Bank Investors
that:

(a)      Corporate Existence and Power.

                           The  Collection  Agent is a national  banking
association  duly  organized,  validly  existing  and in good
standing under the laws of the United States and has all corporate power and all
material governmental licenses, authorizations,  consents and approvals required
to carry on its  business  in each  jurisdiction  in which its  business  is now
conducted.  The Collection  Agent is duly qualified to do business in, and is in
good standing (or is exempt from such requirements) in, every other jurisdiction
in which the nature of its business requires it to be so qualified, except where
the failure to be so  qualified  or in good  standing  would not have a Material
Adverse Effect.

(b)      Corporate and Governmental Authorization; Contravention.

                           The execution,  delivery and performance by the
Collection Agent of this Agreement are within the Collection
Agent's corporate powers,  have been duly authorized by all necessary  corporate
action, require no action by or in respect of, or filing with, any Official Body
or official thereof,  and do not contravene,  or constitute a default under, any
provision  of  applicable  law,  rule  or  regulation  or  of  the  Articles  of
Association  or Bylaws of the Collection  Agent or of any  agreement,  judgment,
injunction,  order, writ, decree or other instrument binding upon the Collection
Agent or result in the creation or imposition of any Adverse Claim on the assets
of the Collection  Agent or any of its  Subsidiaries  (except as contemplated by
Section 2.8).

(c)      Binding Effect.

                           This Agreement and each other Transaction  Document
to which the Collection Agent is a party constitutes the
legal,  valid and binding  obligation of the  Collection  Agent,  enforceable in
accordance  with  its  terms,  subject  to  applicable  bankruptcy,  insolvency,
moratorium or other  similar laws  affecting the rights of creditors and as such
enforceability   may  be  limited  by  general  principles  of  equity  (whether
considered in a proceeding at law or in equity).

(d)      Accuracy of Information.

                           All  information  heretofore  furnished by the
Collection  Agent to a  Purchaser,  any Bank  Investor,  the
Administrative  Agent  or any of the  Purchaser  Agents  for  purposes  of or in
connection  with this Agreement or any transaction  contemplated  hereby is, and
all such information hereafter furnished by the Collection Agent to a Purchaser,
any Bank Investor,  the  Administrative  Agent and the Purchaser Agents will be,
true and accurate in every  material  respect,  on the date such  information is
stated or certified.

(e)      Actions, Suits.

                           There are no actions,  suits or proceedings pending,
or to the knowledge of the Collection Agent threatened,
against or affecting the Collection  Agent or its respective  properties,  in or
before any court,  arbitrator or other body,  which have or could  reasonably be
expected to have, individually or in the aggregate, a Material Adverse Effect.

(f)      Nature of Receivables.

                           Each Receivable included in the calculation of the
Principal  Receivables in fact satisfies at such time the
definition of "Eligible Receivable".  Each Account is either a VISA or
MasterCard account.

(g)      Amount of Receivables.

                           As of the day preceding the Cut-Off Date, the
aggregate  outstanding balance of the Principal Receivables in
existence was $803,461,210.

(h)      Collections and Servicing.

                           Since  September 8,  1998,  there has been no
material adverse change in the ability of the Collection Agent
to service and collect the Receivables.

(i)      Not an Investment Company.

                           The Collection  Agent is not, and is not controlled
by, an "investment  company"  within the meaning of the
Investment Company Act of 1940, as amended,  or is exempt from all provisions of
such Act.

(j)      Tax Status.

                           The Collection Agent has filed all tax returns
(federal,  state and local) required to be filed and has paid
or made adequate  provision for the payment of all taxes,  assessments and other
governmental charges,  except to the extent it is contesting any such payment in
good faith, through appropriate  proceedings and after having set aside adequate
reserves therefor.

(k)      ERISA.

                           The Collection Agent is in compliance in all material
respects with ERISA.

(l)      Chief Executive Office.

                           Its chief  executive  office for purposes of Article
9 of the UCC is located as specified  below its name in
Section 10.3.

(m)      Year 2000 Compliance.

                           (i)      The Collection  Agent has (x) initiated a
review and assessment of all areas within its and each of
its  Subsidiaries'   business  and  operations   (including  those  affected  by
suppliers,  vendors and customers) that could be adversely  affected by the Year
2000  Problem,  (y) developed a plan and timeline for  addressing  the Year 2000
Problem on a timely basis, and (z) to date,  implemented that plan in accordance
with that timetable.  Based on the foregoing, the Collection Agent believes that
all  computer  applications  (including  those  of its  suppliers,  vendors  and
customers)  that are  material to its or any of its  Subsidiaries'  business and
operations are reasonably  expected on a timely basis to be Year 2000 Compliant,
except to the extent  that a failure to do so could not  reasonably  be expected
(A) to have a Material Adverse Effect or (B) to result in a Termination Event.

                           (ii) The Collection  Agent (x) has completed a review
and assessment of all its Receivable Systems and
(y) has determined in its reasonable  judgment based on current information that
such  Receivable  Systems are Year 2000 Compliant or will be Year 2000 Compliant
on or before June 1, 1999 and thereafter, except to the extent that a failure to
be Year 2000 Compliant  could not be reasonably  expected (A) to have a Material
Adverse Effect or (B) to result in a Termination Event.

                           (iii)  The  costs  of  all  assessment,  remediation,
testing and integration related to the Collection
Agent's plan for becoming Year 2000 Compliant  will not have a Material  Adverse
Effect.


                                   ARTICLE IV

                              CONDITIONS PRECEDENT

                    Conditions to Closing.

                  On or prior to the date of execution  hereof,  the  Transferor
shall deliver to the Administrative Agent and the Purchaser Agents the following
documents,  instruments  and fees, all of which shall be in a form and substance
acceptable to the Administrative Agent and the Purchaser Agents:

(a) A copy of the  resolutions  of the  Board  of  Directors  of the  Transferor
certified by its Secretary approving the execution,  delivery and performance by
the Transferor of this Agreement, the Receivables Purchase Agreement to which it
is a party and the other Transaction Documents to be delivered by the Transferor
hereunder or thereunder.

(b) A copy of the  resolutions  of the Board of  Directors of each of the Seller
and the Initial Purchaser,  certified by its Secretary, approving the execution,
delivery  and  performance  by the  Seller  and the  Initial  Purchaser  of this
Agreement,  the  Receivables  Purchase  Agreements  and the  other  Transactions
Documents to be delivered by the Seller and the Initial  Purchaser  hereunder or
thereunder.

(c)  The  Certificate  of  Incorporation  of  the  Transferor  certified  by the
Secretary of State or other similar official of the Transferor's jurisdiction of
incorporation.

(d) The  Articles  of  Association  of the  Seller,  certified  by the  Seller's
corporate  secretary,  and  the  Certificate  of  Incorporation  of the  Initial
Purchaser,  certified by the Secretary of State or other similar official of the
Initial Purchaser's jurisdiction of incorporation.

(e) A Good Standing  Certificate  for the Transferor  issued by the Secretary of
State or a similar official of the Transferor's  jurisdiction of  incorporation,
dated a date reasonably prior to the Closing Date.

(f) A  Good  Standing  Certificate  for  the  Initial  Purchaser  issued  by the
Secretary of State or a similar official of its  jurisdiction of  incorporation,
dated a date reasonably prior to the Closing Date.

(g) A Certificate of an officer of the Transferor,  Seller and Initial Purchaser
as to the truth of  representations  and  warranties on the Closing Date,  and a
certificate of the Secretary of each of the  Transferor,  Seller and the Initial
Purchaser as to the incumbency of all officers signing Transaction  Documents on
their behalf,  with such attachments,  and including such other matters,  as are
requested by the Administrative Agent or any of the Purchaser Agents.

(h) Copies of proper financing  statements (Form UCC-1), dated a date reasonably
near to the date of the initial  Incremental  Transfer  naming the Transferor as
the debtor in favor of the Purchaser  Agents,  for the benefit of the Purchasers
and the  Bank  Investors,  as  secured  party or other  similar  instruments  or
documents  as may be  necessary or in the  reasonable  opinion of the  Purchaser
Agents  desirable  under  the  UCC  of  all  appropriate  jurisdictions  or  any
comparable law to perfect the Purchaser Agents' undivided percentage interest in
all Receivables, Related Security, Collections and Proceeds relating thereto.

(i) Copies of proper financing statements (Form UCC-1), (x) naming the Seller as
the debtor in favor of the Initial Purchaser as secured party,  which were filed
in respect of the Receivables  Purchase Agreement between such parties,  and (y)
dated a date  reasonably near to the date of the initial  Incremental  Transfer,
naming the Initial Purchaser as the debtor in favor of the Transferor as secured
party,  or other similar  instruments or documents as may be necessary or in the
reasonable  opinion  of  the  Administrative  Agent  and  the  Purchaser  Agents
desirable under the UCC of all appropriate  jurisdictions  or any comparable law
to perfect the Transferor's and the Initial  Purchaser's  ownership  interest in
all Receivables, Related Security, Collections and Proceeds.

(j) Copies of proper  financing  statements (Form UCC-3),  if any,  necessary to
terminate all security  interests and other rights of any person in  Receivables
previously granted by Transferor.

(k) Copies of proper  financing  statements (Form UCC-3),  if any,  necessary to
terminate all security  interests and other rights of any person in  Receivables
previously granted by PNC, the Seller or the Initial Purchaser.

(l)  Certified  copies of request for  information  (Form  UCC-11) (or a similar
search report certified by parties  acceptable to the  Administrative  Agent and
the  Purchaser  Agents)  dated a date  reasonably  near the date of the  initial
Incremental  Transfer listing all effective financing  statements which name the
Transferor,  the Seller or the Initial Purchaser (under their respective present
names and any previous names) as debtor and which are filed in  jurisdictions in
which the filings  were made  pursuant to items (h) or (i) above  together  with
copies of such financing  statements  (none of which shall cover any Receivables
or Accounts except for those referred to in clause (i)(x) above).

(m) An opinion of in-house counsel to the Transferor,  the Collection Agent, the
Seller  and  the  Initial  Purchaser,  covering  the  matters  requested  by the
Administrative Agent and the Purchaser Agents.

(n) A copy of an executed  notice to Bank of New York excluding the  Receivables
from being conveyed pursuant to a certain receivables purchase agreement between
the Initial Purchaser and Metris Receivables, Inc.

(o) An  opinion  of Dorsey & Whitney  LLP,  counsel  to the  Transferor  and the
Initial  Purchaser,  covering  certain  bankruptcy and insolvency  matters (i.e.
"true sale" and "non-consolidation").

(p) An  opinion of  O'Connor,  Cavanagh,  Anderson,  Killingsworth  &  Beshears,
special Arizona counsel to the Seller,  as to the perfection and priority of the
ownership or security interests created under the Receivables Purchase Agreement
between the Seller and the Initial Purchaser and the Assignment.

(q) (i) An opinion of Dorsey & Whitney  LLP,  counsel to the  Seller,  as to the
enforceability  of  any  security  interest  referred  to in  clause  (p)  above
notwithstanding  any insolvency of the Seller and (ii) an officer's  certificate
delivered  by  an  officer  of  PNC  as  to  certain   facts   relevant  to  the
enforceability  of  the  security  interest  created  under  the  PNC  Agreement
notwithstanding any insolvency of PNC.

(r) Opinions of Dorsey & Whitney LLP,  counsel to the Initial  Purchaser and the
Transferor,  covering  the (i)  perfection  and  priority  of the  ownership  or
security  interests under this Agreement,  the PNC Agreement and the Receivables
Purchase  Agreement  between  the Initial  Purchaser  and the  Transferor,  (ii)
creation of the ownership or security  interests under the Receivables  Purchase
Agreement between DMCCB and the Initial Purchaser and (iii) the characterization
of the Receivables as accounts or general intangibles.

(s) Opinions of counsel to PNC and the Seller  regarding the  enforceability  of
the PNC Agreement against PNC and the Seller, respectively.

(t) A computer tape (to the  Administrative  Agent only) setting forth as of the
Cut-Off Date all Receivables and the Receivables balances thereon and such other
information as the  Administrative  Agent or any Purchaser  Agent may reasonably
request.

(u) An executed copy of this Agreement, the Receivables Purchase Agreements, the
Fee Letter, the PARCO Fee Letter, the Sheffield Fee Letter, the Assignment,  the
Asset  Purchase  Agreement,  the  Sheffield  Agreement  and  each  of the  other
Transaction Documents to be executed by the Seller, the Initial Purchaser or the
Transferor.

(v)      The Transfer Certificates, duly executed by the Transferor.

(w)      The Certificates, duly executed by the Transferor and appropriately
completed.

(x)      The Additional Investment Certificate, duly executed by the Transferor.

(y)  Evidence  that the fees due and  owing on the  Closing  Date  under the Fee
Letter, the PARCO Fee Letter and the Sheffield Fee Letter have been paid.

(z)  Evidence  that the Spread  Account,  the  Excess  Funding  Account  and the
Collection  Account have been  established  in accordance  with Section  2.12(b)
hereof.

(aa)     All documents pursuant to which the Receivables have been sold by PNC
to the Seller.

(bb) PARCO shall have received  letters from each of the Rating  Agencies (other
than Fitch) confirming the rating of PARCO's  Commercial Paper after taking into
effect PARCO's execution and performance of this Agreement.

(cc) Sheffield  shall have received a letter from Moody's  confirming the rating
of Sheffield's  Commercial Paper after taking into effect Sheffield's  execution
and performance of this Agreement.

(dd)     Assignment by DMCCB to MCI, by MCI to the Transferor and by the
Transferor to  NationsBank,  as  Administrative  Agent, of the
Assigned Rights.

(ee) Substantially  simultaneously with the execution hereof,  evidence that the
proceeds of a cash capital  contribution in the amount of at least  $200,000,000
made to the Initial  Purchaser by Thomas H. Lee Equity Fund IV, L.P. and certain
of its  affiliates  have been  transferred  by wire  transfer  to PNC in partial
payment of the purchase price payable by DMCCB under the PNC Agreement.

(ff) A letter  agreement (the "PNC  Consent")  pursuant to which PNC consents to
the assignment by DMCCB of the Assigned Rights.

(gg)     A draft confirmation with respect to the Interest Rate Cap in effect
on the Closing Date.

(hh)  Such  other  documents,  instruments,  certificates  and  opinions  as the
Administrative Agent and the Purchaser Agents shall reasonably request.


                                    ARTICLE V

                                    COVENANTS

                    Affirmative Covenants of Transferor.

                  At all times from the date hereof to the later to occur of (i)
the Termination Date (ii) a Special  Termination Date or (iii) the date on which
the Net Investments  have been reduced to zero and all other  Aggregate  Unpaids
shall  have  been paid in full,  in cash,  unless  the  Purchaser  Agents  shall
otherwise consent in writing:

(a)      Financial Reporting.

                           The Transferor will maintain,  for itself and each of
its Subsidiaries,  a system of accounting  established
and administered in accordance with GAAP, and furnish or cause to be furnished
to the Purchaser Agents:

(i)      Annual Reporting.

         Within one hundred  (100) days after the close of the Initial
         Purchaser's  fiscal  years,  audited financial   statements,
         prepared  in   accordance   with  GAAP  on  a
         consolidated  basis for the Initial Purchaser and its Subsidiaries,  in
         each  case,  including  balance  sheets  as of the end of such  period,
         related statements of income and cash flows,  accompanied by an opinion
         (which shall not be qualified in any material  respect) of a "Big Five"
         independent  certified public  accounting firm,  prepared in accordance
         with generally accepted auditing standards and by a certificate of said
         accountants that, in the course of the foregoing, they have obtained no
         knowledge of any Termination Event or Potential  Termination  Event, or
         if,  in the  opinion  of such  accountants,  any  Termination  Event or
         Potential  Termination Event shall exist, stating the nature and status
         thereof.

(ii)     Quarterly Reporting.

         Within  fifty  (50) days  after  the close
         of the first  three  quarterly  periods  of the  Initial
         Purchaser's   fiscal   years,   for  the  Initial   Purchaser  and  its
         Subsidiaries, in each case, consolidated unaudited balance sheets as at
         the close of each such period and  consolidated  related  statements of
         income and cash flows for the period from the  beginning of such fiscal
         year  to the end of  such  quarter,  all as  contained  in the  Initial
         Purchaser's filing with the Securities and Exchange  Commission on Form
         10-Q.

(iii)    Compliance Certificate.

         Together with the financial statements required hereunder,  a
         compliance  certificate signed by the
         Initial  Purchaser's  chief  financial  officer  stating  that  (x) the
         attached  financial  statements  have been prepared in accordance  with
         GAAP and  accurately  reflect the  financial  condition  of the Initial
         Purchaser  and its  Subsidiaries  and (y) to the best of such  Person's
         knowledge,  no Termination Event or Potential Termination Event exists,
         or if any  Termination  Event or Potential  Termination  Event  exists,
         stating the nature and status thereof.

(iv)     Notice of Termination Events or Potential Termination Events.

         As soon as possible  and in any event
         within two (2) Business  Days after the  occurrence  of each
         Termination Event or each Potential  Termination  Event, a statement of
         the  chief  financial  officer  or  chief  accounting  officer  of  the
         Transferor setting forth details of such Termination Event or Potential
         Termination Event and the action which the Transferor  proposes to take
         with respect thereto.

(v)      Debt Ratings.

         Within five (5) days after the date of any
         change in the Transferor's,  the Seller's or the Initial
         Purchaser's  public  or  private  debt  ratings,   if  any,  a  written
         certification  of  the  Transferor's,   the  Seller's  or  the  Initial
         Purchaser's  public and private debt ratings after giving effect to any
         such change.

(vi)     ERISA.

         Promptly after the filing or receiving
         thereof,  copies of all reports and notices with respect to
         any  Reportable  Event (as  defined in  Article IV of ERISA)  which the
         Transferor, the Initial Purchaser, the Seller or any ERISA Affiliate of
         the Transferor,  the Initial  Purchaser or the Seller files under ERISA
         with  the  Internal  Revenue  Service,  the  Pension  Benefit  Guaranty
         Corporation  or the U.S.  Department of Labor or which the  Transferor,
         the  Initial  Purchaser,  the  Seller  or any ERISA  Affiliates  of the
         Transferor,  the Initial  Purchaser,  or the Seller  receives  from the
         Internal Revenue Service,  the Pension Benefit Guaranty  Corporation or
         the U.S. Department of Labor.

(vii) Year 2000 Reporting.

         The  certificate  referred to in Section
         5.1(m)(ii) as and when required to be delivered and shall
         cause the Collection  Agent to deliver the  certificate  referred to in
         Section 5.3(e) as and when required to be delivered.

(viii) Litigation.

         Promptly upon the commencement thereof, notice of all legal or arbitral
         proceedings and of all proceedings by or before any  governmental  or
         regulatory  authority or agency,  and  (promptly  upon the  occurrence
         thereof) of any material development  in respect of such legal or other
         proceedings,  affecting the Transferor.

(ix)     Other Information.

         Such other information  (including  non-financial  information) as
         the Administrative Agent and the Purchaser Agents may from time to time
         reasonably  request with respect to the Seller, the Initial Purchaser,
         the Transferor or any Subsidiary of any of the foregoing.

(b)      Conduct of Business.

The Transferor will carry on and conduct its business in substantially  the same
manner and in substantially the same fields of  enterprise  as it is presently
conducted,  and will do, and cause the Initial Purchaser and the Seller to do,
all things necessary to remain duly  incorporated,  validly  existing  and  in
good  standing  as  a  domestic corporation  in its  jurisdiction  of
incorporation  and maintain all requisite authority to conduct its business in
each  jurisdiction in which its business is conducted.

(c)      Compliance with Laws.

The Transferor will, and will cause each of the Seller and the Initial
Purchaser to, comply in all material respects  with  all  laws,  rules,
regulations,   orders,  writs,   judgments, injunctions,  decrees or awards to
which it or its respective  properties may be subject,  where the failure to
comply  with the  foregoing  could be  reasonably expected to have a Material
Adverse Effect.

(d)      Furnishing of Information and Inspection of Records.

The  Transferor  will,  and  will  cause  each of the  Seller  and the  Initial
Purchaser,  furnish  to the Administrative Agent and the Purchaser Agents from
time to time such information with  respect  to the  Receivables  as the
Administrative  Agent  or any of the Purchaser Agents may reasonably request,
including, without limitation, listings identifying the Obligor and the
outstanding  balance for each  Receivable.  The Transferor will, and will cause
each of the Seller and the Initial Purchaser to, at any time and from  time to
time  during  regular  business  hours  and  after reasonable notice permit the
Administrative  Agent and the Purchaser Agents, or their respective  agents or
representatives,  (i) to examine and make copies of and take abstracts from all
Records and (ii) to visit the offices and properties
of the Transferor,  the Initial Purchaser or the Seller, as applicable,  for the
purpose  of  examining  such  Records,   and  to  discuss  matters  relating  to
Receivables  or the  Transferor's,  the  Initial  Purchaser's  or  the  Seller's
performance  hereunder and under the other  Transaction  Documents to which such
Person is a party with any of the officers, directors,  employees or independent
public  accountants of the Transferor,  the Initial  Purchaser or the Seller, as
applicable, having knowledge of such matters.

(e)      Keeping of Records and Books of Account.

The  Transferor  will,  and will cause the  Initial  Purchaser  and the Seller
to,  maintain  and  implement administrative  and operating  procedures
(including,  without  limitation,  an ability  to  recreate  records  evidencing
Receivables  in  the  event  of  the
destruction  of the originals  thereof),  and keep and maintain,  all documents,
books,  records and other information  reasonably necessary or advisable for the
collection of all Receivables (including,  without limitation,  records adequate
to permit the daily identification of each new Receivable and all Collections of
and adjustments to each existing Receivable).

(f) Performance and Compliance with Receivables and Accounts.

The Transferor,  at its expense,  will, and will cause the Seller and
Initial Purchaser to, timely and fully
perform and comply with all material  provisions,  covenants and other  promises
required to be observed by the Transferor, Initial Purchaser or the Seller under
the Accounts related to the Receivables.

(g)      Credit and Collection Policies.

                           The  Transferor  will,  and will  cause  the  Seller,
Initial Purchaser and the Collection Agent to, comply with
the Credit and Collection  Policy in regard to the  Receivables  and the related
Accounts,  except  insofar as any failure to so comply  could not be  reasonably
expected to impair the  collectibility  of the  Receivables,  on the whole, or a
substantial amount thereof, or otherwise have a Material Adverse Effect.

(h)      Collections Received.

                           The Transferor  shall,  and shall cause the Seller
and the Collection  Agent to, hold in trust, and deposit,
immediately,  but in any event  not later  than  forty-eight  (48)  hours of its
receipt thereof, to the Collection Account all Collections received from time to
time by the Transferor,  Initial Purchaser or the Seller, as the case may be, in
accordance with Section 2.12(a).

(i)      Sale Treatment.

                           The  Transferor  will not (i) and will not permit the
Seller or the Initial  Purchaser  to,  account for, or
otherwise  treat,  the  transactions  contemplated by the  Receivables  Purchase
Agreements  in any manner other than as a sale of  Receivables  by the Seller to
the Initial  Purchaser or by the Initial  Purchaser to the  Transferor,  or (ii)
account for (other than for tax  purposes) or otherwise  treat the  transactions
contemplated  hereby in any manner  other than as a sale of  Receivables  by the
Transferor  to the  Purchaser  Agents,  on behalf of the  Purchasers or the Bank
Investors, as applicable. In addition, the Transferor shall, and shall cause the
Seller and the Initial  Purchaser  to,  disclose (in a footnote or otherwise) in
all of their  respective  financial  statements  (including  any such  financial
statements  consolidated  with any  other  Persons'  financial  statements)  the
existence  and  nature  of  the  transaction  contemplated  hereby  and  by  the
Receivables  Purchase Agreements and the interest of the Transferor (in the case
of the Initial  Purchaser's  financial  statements) and the Purchaser Agents, on
behalf of the Purchasers and the Bank Investors, in the Affected Assets.

(j)      Separate Existence

The  Transferor  shall at all times (a) to the extent
the  Transferor's  office is located in the offices of
the Seller,  Metris Direct,  or any Affiliate of Metris Direct,  pay fair market
rent for its executive office space located in the offices of the Seller, Metris
Direct,  or any Affiliate of Metris  Direct,  (b) have at all times at least two
members of its board of directors  which are not and have never been  employees,
officers or directors of the Seller,  Metris Direct,  or any Affiliate of Metris
Direct,  or of any creditor of the Seller,  Metris  Direct,  or any Affiliate of
Metris  Direct  (other than any  special  purpose  corporations  which have been
established  by the Initial  Purchaser or any of its  Affiliates in  conjunction
with the  securitization  by the Initial  Purchaser or any of its  Affiliates of
credit card  receivables)  and are persons who are familiar and have  experience
with asset  securitization,  (c)  maintain  the  Transferor's  books,  financial
statements,  accounting  records  and  other  corporate  documents  and  records
separate  from  those of the  Seller,  Metris  Direct,  or any other  entity and
maintain separate accounts, (d) not commingle the Transferor's assets with those
of the  Seller or any other  entity,  (e) act solely in its  corporate  name and
through its own authorized officers and agents, (f) make investments directly or
by brokers  engaged and paid by the  Transferor or its agents  (provided that if
any such agent is an Affiliate of the  Transferor it shall be  compensated  at a
fair market  rate for its  services),  (g)  separately  manage the  Transferor's
liabilities from those of the Seller, Metris Direct, or any Affiliates of Metris
Direct, and pay its own liabilities, including all administrative expenses, from
its own  separate  assets,  except  that the Seller  may pay the  organizational
expenses of the Transferor, (h) pay from the Transferor's assets all obligations
and indebtedness of any kind incurred by the Transferor, and (i) take no actions
which may mislead  third  parties as to the separate  corporate  identities  and
separate  assets and  liabilities  of the  Seller,  Metris  Direct,  the Initial
Purchaser,  and the  Transferor.  The  Transferor  shall abide by all  corporate
formalities,  including  the  maintenance  of  current  minute  books,  and  the
Transferor  shall cause its  financial  statements  to be prepared in accordance
with  generally  accepted  accounting  principles in a manner that indicates the
separate  existence  of the  Transferor  and its  assets  and  liabilities.  The
Transferor shall (i) pay all its liabilities, (ii) not assume the liabilities of
the Seller,  Metris Direct,  or any Affiliate of Metris  Direct,  (iii) not lend
funds or extend credit to the Seller and (iv) not guarantee the  liabilities  of
the Seller,  Metris Direct, or any Affiliates of Metris Direct. The officers and
directors of the Transferor (as  appropriate)  shall make decisions with respect
to the business and daily  operations of the  Transferor  independent of and not
dictated  by any  controlling  entity.  The  Transferor  shall not engage in any
business not permitted by its Certificate of Incorporation.

(k)      Corporate Documents.

                           The Transferor  shall not amend,  alter or change (i)
Article III, VI, X, XI, XII or XIV of its Certificate
of Incorporation, (ii) any provision of the agreement mentioned in clause (b) of
the  definition  of  "Receivables  Purchase  Agreements"  or (iii) the agreement
mentioned in clause (a) of the definition of "Receivables  Purchase  Agreements"
if such amendment,  alteration,  or change to such agreement referred to in such
clause  (a)  could  have  an  adverse  effect  on  the   collectibility  of  the
Receivables,  the interests of the  Administrative  Agent,  any of the Purchaser
Agents, the Purchasers or the Bank Investors,  without,  in each case, the prior
written  consent of the  Administrative  Agent and the Purchaser  Agents,  which
consent shall not be unreasonably withheld.

(l)      Payment to the Initial Purchaser.

                           With respect to any Receivable sold by the Initial
Purchaser to the Transferor,  the Transferor  shall, and
shall cause the Initial  Purchaser to,  effect such sale under,  and pursuant to
the terms of, the applicable Receivables Purchase Agreement,  including, without
limitation,  the payment by the  Transferor to the Initial  Purchaser and by the
Initial  Purchaser to the Seller of the purchase  price for such  Receivable  as
required by the terms of the applicable Receivables Purchase Agreement.

(m)      Year 2000 Compliance.

                           (i)      The Transferor will promptly notify the
Administrative  Agent and the Purchaser Agents in the event
the Transferor discovers or determines that any computer application  (including
those of its  suppliers,  vendors and  customers)  (x) that is necessary for the
origination, collection, management, or servicing of the Receivables will not be
Year 2000  Compliant  on or before June 1, 1999 and  thereafter,  or (y) that is
otherwise  material to its or any of its  Subsidiaries'  business and operations
will not be Year 2000 Compliant on a timely basis, except to the extent that, in
the case of (y) above, such failure could not reasonably be expected (A) to have
a Material Adverse Effect or (B) to result in a Termination Event.

                           (ii)   Further,    the   Transferor    will   deliver
simultaneously with any quarterly or annual financial
statements or reports to be delivered under this Agreement, a certificate signed
by its chief financial  officer that no material  event,  problems or conditions
have occurred which in the opinion of management would (x) prevent or materially
delay the  Transferor's  plan to become Year 2000  Compliant  or (y) cause or be
likely to cause the Transferor's  representations and warranties with respect to
being or becoming Year 2000 Compliant no longer to be true.

(n)      Interest Rate Caps.

                           (i)      The Transferor will obtain and at all times
prior to a date (the "Cap  Termination  Date") which is
twenty-seven   months  after  the  later  of  a  Special  Termination  Date  and
Termination  Date,  as each may be extended,  maintain one or more interest rate
caps  (collectively,  "Interest  Rate  Caps"),  the  notional  amounts of which,
individually or in the aggregate,  shall equal or exceed the outstanding balance
of the Net  Investments.  Pursuant to the Interest Rate Caps, on each Remittance
Date on which the LIBOR Cap Rate for a related  Collection Period exceeds 7.35%,
the  Interest  Rate Cap  Provider  will make a payment to the  Transferor  in an
amount equal to the product of (i) such excess,  (ii) the notional  amount as of
such  Remittance  Date  and  (iii)  the  actual  number  of days in the  related
Collection  Period  divided by 360. The Interest Rate Caps will terminate on the
Cap  Termination  Date;  provided,  however,  that the Interest Rate Caps may be
terminated  at an earlier  date if the  Transferor  has  obtained  a  substitute
interest rate cap or entered into an alternative arrangement satisfactory to the
Purchaser  Agents and each Rating Agency then rating the Commercial Paper of any
Purchaser,  which in each case will not result in the reduction or withdrawal of
the rating of any such Commercial  Paper (such  substitute  interest rate cap, a
"Replacement  Interest Rate Cap";  such  alternative  arrangement,  a "Qualified
Substitute Arrangement").

                           (ii) In the event  that the  rating  of the  Interest
Rate Cap Provider is reduced or withdrawn, as
specified in the Interest Rate Caps,  the  Transferor  will obtain for each such
Interest  Rate Cap a  Replacement  Interest  Rate Cap, or enter into a Qualified
Substitute Arrangement. It shall be a condition to any such Replacement Interest
Rate Cap or  Qualified  Substitute  Arrangement  that there be  delivered to the
Purchaser  Agents an Officer's  Certificate by the  Transferor  stating that the
conditions  to such  substitution  set forth in this  Section  5.1(n)  have been
satisfied.

                           (iii) Each Interest  Rate Cap Agreement  will provide
that payments due to the Transferor shall be
deposited into the Collection Account.

                           (iv) The  Transferor  agrees  to  notify  the  Rating
Agencies rating the Commercial Paper of any Purchaser
of any assignment by an Interest Rate Cap Provider and shall,  prior to amending
any  Interest  Rate Cap  Agreement,  obtain  confirmation  from each such Rating
Agency that such amendment will not result in the reduction or withdrawal of the
rating of any such Commercial Paper.

                           (v) Within five Business Days after the Closing Date,
the Transferor shall deliver to the Purchaser
Agents and the Rating  Agencies a fully  executed  Interest  Rate Cap  Agreement
satisfactory  to the Rating  Agencies  and all fees  payable  by the  Transferor
thereunder to the Interest Rate Cap Provider shall have been  contributed to the
capital of the Transferor by MCI and paid by the Transferor to the Interest Rate
Cap Provider.

SECTION 5.2.        Negative Covenants of the Transferor.

                  At all times from the date hereof to the later to occur of (i)
the Termination Date, (ii) a Special Termination Date or (iii) the date on which
the Net Investments  have been reduced to zero and all other  Aggregate  Unpaids
shall  have  been paid in full,  in cash,  unless  the  Purchaser  Agents  shall
otherwise consent in writing:

(a)      No Sales, Liens, Etc.

                           Except as otherwise  provided herein and in the
Receivables  Purchase  Agreements,  the Transferor will not,
and will not permit the Initial  Purchaser  or the Seller to,  sell,  assign (by
operation of law or otherwise)  or otherwise  dispose of, or create or suffer to
exist any Adverse Claim upon (or the filing of any financing  statement) or with
respect to any of the Affected Assets,  or assign any right to receive income in
respect thereof.

(b)      No Extension or Amendment of Receivables.

                           The  Transferor  will not,  and will not  permit  the
Seller or Initial Purchaser to, extend, amend or otherwise
modify  the  terms of any  Receivable,  or  amend,  modify  or waive any term or
condition  of any Account  related  thereto if such action could have a Material
Adverse  Effect.  The Transferor  further  covenants  that,  except as otherwise
required  by law (or as is  deemed  by the  Seller or  Initial  Purchaser  to be
necessary in order to maintain its credit card business on a competitive basis),
it shall not, and shall not cause or otherwise  permit the  Collection  Agent or
Initial Purchaser at any time to reduce the periodic finance charges assessed on
any  Receivable or other fees on any Account if, as a result of such  reduction,
the  reasonable  expectation  of the Excess Spread as of such date would be less
than 2.00% and unless (i) such  reduction is made  applicable to the  comparable
segment of the  consumer  revolving  credit  accounts  owned and serviced by the
Collection Agent that have characteristics the same as, or substantially similar
to, the Accounts  that are the subject of such change or (ii) if it does not own
such a comparable  segment,  it will not make any such change with the intent to
materially benefit itself over the Purchasers and the Bank Investors.

(c)      No Change in Business or Credit and Collection Policy.

                           The  Transferor  will not make any change in the
character of its business or in the Credit and  Collection
Policy,  which change would, in either case,  impair the  collectibility  of the
Receivables or otherwise have a Material Adverse Effect.

(d)      No Mergers, Etc.

                            The  Transferor  will  not,  and  except  as
otherwise  permitted  pursuant  to the  Receivables  Purchase
Agreements, will not permit the Seller to, (i) consolidate or merge with or into
any other Person,  or (ii) sell, lease or transfer all or  substantially  all of
its assets to any other Person,  except that the Seller may consolidate or merge
with or into any other Person if (a) the Seller is the surviving corporation, or
the entity or Person formed by or surviving any such consolidation or merger (if
other than the Seller) or to which such sale,  lease or transfer shall have been
made is a corporation organized or existing under the laws of the United States,
any state  thereof or the District of Columbia;  (b) the entity or Person formed
by or surviving any such  consolidation  or merger (if other than the Seller) or
the entity or Person to which such sale, lease, or transfer shall have been made
assumes all the  obligations of the Seller,  respectively,  under this Agreement
and the  other  Transaction  Documents  pursuant  to an  agreement  in form  and
substance  satisfactory to the Purchaser Agents;  and (c) immediately after such
transaction,  no Potential  Termination  Event or Termination  Event will result
therefrom.

(e)      Change of Name, Etc.

                           The  Transferor  will not, and will not permit the
Seller to, change its name,  identity or structure or the
location  of its chief  executive  office,  unless at least 10 days prior to the
effective date of any such change the  Transferor or the Seller,  as applicable,
delivers to the  Administrative  Agent and the Purchaser  Agents such documents,
instruments  or  agreements,  executed  by  the  Transferor  or the  Seller,  as
applicable,  as are  necessary  to  reflect  such  change  and to  continue  the
perfection of the Purchaser Agents' ownership interests or security interests in
the Affected Assets.

(f)      Amendment to Transaction Documents.

                           The Transferor  will not, and will not permit the
Seller to, amend,  modify,  or supplement the  Transaction
Documents  or waive any  provision  thereof,  in each case except with the prior
written  consent of the  Administrative  Agent and the  Purchaser  Agents (which
shall not be unreasonably  withheld);  nor shall the Transferor  take, or permit
the Seller to take, any other action under the Transaction  Documents that shall
have a material adverse affect on the Administrative Agent, any of the Purchaser
Agents, a Purchaser or any Bank Investor or which is inconsistent with the terms
of this Agreement.

(g)      Other Debt.

                           Except as  provided  for  herein,  the  Transferor
will not  create,  incur,  assume or suffer to exist any
indebtedness,  whether current or funded,  or any other liability other than (i)
indebtedness  of the  Transferor  representing  fees,  expenses and  indemnities
arising hereunder or under the Receivables  Purchase  Agreement to which it is a
party for the purchase price of such Receivables under the Receivables  Purchase
Agreements,  and (ii) other indebtedness  incurred in the ordinary course of its
business in an amount not to exceed $9,750 at any time outstanding.

(h)      ERISA Matters.

                           The  Transferor  will not, and will not permit the
Seller or the Initial  Purchaser to, (i) engage or permit
any of its respective ERISA  Affiliates to engage in any prohibited  transaction
(as  defined in Section  4975 of the Code and Section 406 of ERISA) for which an
exemption is not  available or has not  previously  been  obtained from the U.S.
Department of Labor; (ii) permit to exist any accumulated funding deficiency (as
defined in Section  302(a) of ERISA and  Section  412(a) of the Code) or funding
deficiency  with  respect to any Benefit Plan other than a  Multiemployer  Plan;
(iii) fail to make any payments to any  Multiemployer  Plan that the Transferor,
the Seller, the Initial Purchaser or any ERISA Affiliate of the Transferor,  the
Initial Purchaser or the Seller is required to make under the agreement relating
to such  Multiemployer  Plan or any law pertaining  thereto;  (iv) terminate any
Benefit  Plan so as to  result  in any  liability;  or (v)  permit  to exist any
occurrence  of any  reportable  event  described  in  Title  IV of  ERISA  which
represents a material  risk of a liability to the  Transferor,  the Seller,  the
Initial  Purchaser  or any  ERISA  Affiliate  of  the  Transferor,  the  Initial
Purchaser or the Seller under ERISA or the Code.

(i)      Performance of Account Agreements.

                           The  Transferor  shall not,  and shall not permit the
Seller or Initial Purchaser to fail to comply with and
perform its obligations under the applicable Account Agreements  relating to the
Accounts and the Credit and Collection Policy except insofar as any such failure
to comply or perform would not materially  and adversely  affect the rights of a
Purchaser,  the  Administrative  Agent,  any of the Purchaser Agents or any Bank
Investor  in the  Receivables  or the  collectibility  of the  Receivables.  The
Transferor  shall not, and shall not permit the Seller or Initial  Purchaser to,
change  the terms and  provisions  of the  Account  Agreement  or the Credit and
Collection Policy in any respect (including, without limitation, the calculation
of the amount, and the timing, of uncollectible  Receivables) with the intent to
materially benefit itself over a Purchaser, the Administrative Agent, any of the
Purchaser  Agents or any Bank  Investor,  unless such change does not materially
and adversely affect the rights of a Purchaser, the Administrative Agent, any of
the  Purchase   Agents  or  any  Bank  Investor  in  the   Receivables   or  the
collectibility of the Receivables.

SECTION 5.3.        Affirmative Covenants of the Collection Agent.

                  At all times from the date hereof to the later to occur of (i)
the Termination Date, (ii) a Special Termination Date or (iii) the date on which
the Net Investments  have been reduced to zero and all other  Aggregate  Unpaids
shall  have  been paid in full,  in cash,  unless  the  Purchaser  Agents  shall
otherwise consent in writing:

(a)      Conduct of Business.

                           The  Collection  Agent  shall carry on and conduct
its  business  in  substantially  the same manner and in
substantially the same fields of enterprise as it is presently  conducted and do
all things  necessary  to remain duly  chartered,  validly  existing and in good
standing as a national banking  association and maintain all requisite authority
to conduct its business in each jurisdiction in which its business is conducted.

(b)      Compliance with Laws.

                           The  Collection  Agent shall  comply in all  material
respects with all laws, rules, regulations, orders,
writs, judgments,  injunctions,  decrees or awards to which it or its properties
may be subject  which  pertain to its duties  hereunder  and shall  maintain  in
effect all material  qualifications  required by law to service the  Receivables
and Accounts properly.

(c)      Furnishing of Information and Inspection of Records.

                           The   Collection   Agent   shall   furnish   to   the
Administrative Agent and the Purchaser Agents from time to time
such information with respect to the Receivables as the Administrative Agent and
the Purchaser  Agents may reasonably  request,  including,  without  limitation,
listings  identifying the Obligor by Account number and the outstanding  balance
for each  Receivable.  The Collection  Agent shall, at any time and from time to
time  during  regular  business  hours and upon  reasonable  notice  permit  the
Administrative   Agent,  any  of  the  Purchaser   Agents,   or  its  agents  or
representatives,  (i) to examine and make copies of and take  abstracts from all
Records and (ii) to visit the offices and properties of the Collection Agent for
the  purpose of  examining  such  Records,  and to discuss  matters  relating to
Receivables or the Transferor's,  the Seller's,  the Initial  Purchaser's or the
Collection  Agent's  performance  hereunder  and  under  the  other  Transaction
Documents to which such Person is a party with any of the  officers,  directors,
employees or  independent  public  accountants  of the  Collection  Agent having
knowledge of such matters.

(d)      Keeping of Records and Books of Account.

                           The Collection Agent shall maintain and implement
operating procedures  (including,  without limitation,  an
ability  to  recreate  records  evidencing  Receivables  in  the  event  of  the
destruction  of the originals  thereof),  and keep and maintain,  all documents,
books,  records and other information  reasonably necessary or advisable for the
collection of all Receivables (including,  without limitation,  records adequate
to permit the daily identification of each new Receivable and all Collections of
and adjustments to each existing Receivable).

(e)      Year 2000 Compliance.

                           (i)      The Collection Agent will promptly notify
the Administrative  Agent and the Purchaser Agents in the
event the Collection Agent discovers or determines that any computer application
(including those of its suppliers,  vendors and customers) (x) that is necessary
for the  origination,  collection,  management,  or servicing of the Receivables
will not be Year 2000 Compliant on or before June 1, 1999 and thereafter, or (y)
that is  otherwise  material  to its or any of its  Subsidiaries'  business  and
operations  will not be Year 2000  Compliant  on a timely  basis,  except to the
extent that,  in the case of (y) above,  such failure  could not  reasonably  be
expected (A) to have a Material Adverse Effect or (B) to result in a Termination
Event.

                           (ii)  Further,  the  Collection  Agent  will  deliver
simultaneously with any quarterly or annual financial
statements or reports to be delivered under this Agreement, a certificate signed
by its chief financial  officer that no material  event,  problems or conditions
have occurred which in the opinion of management would (x) prevent or materially
delay the  Transferor's  plan to become Year 2000  Compliant  or (y) cause or be
likely to cause the Transferor's  representations and warranties with respect to
being or becoming Year 2000 Compliant no longer to be true.

(f)      Credit and Collection Policies.

                           The Collection  Agent shall comply with the Credit
and Collection  Policy in regard to the  Receivables  and
each related  Account,  except  insofar as any failure to so comply could not be
reasonably  expected to impair the  collectibility  of the  Receivables,  on the
whole,  or a substantial  amount thereof,  or otherwise have a Material  Adverse
Effect.

(g)      No Rescission or Cancellation.

                           The Collection Agent shall not permit any rescission
or cancellation of a Receivable  except as ordered by a
court of  competent  jurisdiction  or  other  governmental  authority  or in the
ordinary course of its business and in accordance with the Credit and Collection
Policy.

(h)      Protection of Purchasers' Rights.

                           The Collection  Agent shall take no action,  nor omit
to take any action, which would impair the rights of
the Purchasers in the Receivables or the related Accounts.

(i)      Litigation.

                           Promptly upon the  commencement  thereof,  the
Collection Agent shall give to the Purchaser Agents notice of
all legal or  arbitral  proceedings  and of all  proceedings  by or  before  any
governmental or regulatory authority or agency,  affecting the Collection Agent,
Seller, Initial Purchaser or any of their respective  Subsidiaries (i) involving
amounts in excess of  $10,000,000,  (ii) which could  reasonably  be expected to
have a Material  Adverse  Effect,  or (iii)  which could  otherwise  result in a
Termination  Event  or  Potential  Termination  Event,  and  (promptly  upon the
occurrence  thereof)  notice of any material  development in respect of any such
legal or other proceedings.

(j)      Notice of Termination Events, Potential Termination Events or
Collection Agent Default.

                           As soon as possible and in any event within two (2)
Business Days after the  occurrence of each  Termination
Event,  Potential  Termination Event or Collection Agent Default, the Collection
Agent  shall  deliver to the  Administrative  Agent and the  Purchaser  Agents a
statement  of the chief  financial  officer or chief  accounting  officer of the
Collection  Agent  setting forth details of such  Termination  Event,  Potential
Termination  Event  or  Collection  Agent  Default  and  the  action  which  the
Collection Agent proposes to take with respect thereto.

(k)      [Reserved].

(l)      Notices under the PNC Agreement.

                           The Collection  Agent shall deliver to the Purchaser
Agents copies of all notices and other  communications
delivered  by or to the  Collection  Agent  under  the PNC  Agreement  after the
Closing Date,  promptly upon such delivery or receipt  thereof,  as the case may
be, (i) in  connection  with the Assigned  Rights and (ii)  involving  any claim
against PNC in excess of  $1,000,000.  The  Collection  Agent  shall  notify the
Purchaser  Agents of any  breach by PNC of any term of the PNC  Agreement  which
involves an amount in excess of $1,000,000, upon its knowledge thereof.

(m)      PNC Agreement.

                           (i) The Collection  Agent shall take all commercially
         reasonable  actions  necessary to collect  payments due to it under the
         PNC Agreement and shall exercise diligently and promptly all its rights
         and  remedies  thereunder  unless  and until the  Administrative  Agent
         provides the notice to PNC under the PNC Consent and pursuant to clause
         (ii) below.

                           (ii) The Administrative Agent may, in its discretion,
         provide  to PNC a  notice  as  described  in the PNC  Consent  upon the
         occurrence of any one or more of the following: (A) the occurrence of a
         Potential  Termination  Event  which  involves  an  amount in excess of
         $5,000,000 or a Termination Event which involves an amount in excess of
         $1,000,000  that,  in each case, is caused by or related to a breach by
         PNC under the PNC  Agreement or would be cured by a payment made by PNC
         under  the  PNC  Agreement,  or  (B)  a  Collection  Agent  Default  or
         Termination  Event with respect to the Collection  Agent which involves
         an amount in excess of $1,000,000

                           (iii)  In the  event  that the  Administrative  Agent
         delivers to PNC a notice as  described in the PNC Consent and agrees to
         settle  any  claim  against  PNC for an  amount  that is less  than the
         original  amount of the claim (the  difference  between  such  original
         amount and the amount of such settlement being the "Claim Amount"), the
         Administrative  Agent and the  Purchaser  Agents agree that DMCCB shall
         not be liable for the Claim Amount with respect to such claims, but the
         Transferor  and MCI,  to the extent they were  liable  therefor,  shall
         remain liable for the payment thereof.

(n)      Remittance to Collection Account.

                           The Collection  Agent shall,  within one Business Day
after the Collection Agent's receipt thereof, remit to
the Collection  Account any payment received by the Collection Agent pursuant to
the PNC Agreement which relates to an amount due and owing under this Agreement,
unless otherwise previously paid by the Collection Agent or Transferor hereunder
or by PNC directly to the Administrative Agent.

SECTION 5.4.        Negative Covenants of the Collection Agent.

                  At all times from the date hereof to the later to occur of (i)
the Termination Date, (ii) a Special Termination Date or (iii) the date on which
the Net Investments  have been reduced to zero and all other  Aggregate  Unpaids
shall  have  been paid in full,  in cash,  unless  the  Purchaser  Agents  shall
otherwise consent in writing.

(a)      No Sales, Liens, Etc.

                           Except as otherwise  provided herein,  the Collection
Agent shall not sell,  assign (by operation of law or
otherwise)  or  otherwise  dispose  of, or create or suffer to exist any Adverse
Claim upon (or the filing of any financing statement) or with respect to (x) any
of the  Affected  Assets  or (y) any  account  to which any  Collections  of any
Receivable are sent, or assign any right to receive income in respect thereof.

(b)      No Change in Business or Credit Collection Policy.

                           The  Collection  Agent  shall not make any  change in
the  character  of its  business  or in the Credit and
Collection Policy, which change would, in either case, impair the collectibility
of the Receivables, on the whole, or otherwise have a Material Adverse Effect.

(c)      No Extension or Amendment of Receivables.

                           Except as  otherwise  permitted  in Section  6.2
hereof,  the  Collection  Agent shall not extend,  amend or
otherwise modify the terms of any Receivable, or amend, modify or waive any term
or condition of any Account related thereto if such action could have a Material
Adverse Effect.

(d)      No Mergers, Etc.

                           The  Collection  Agent shall not (i)  consolidate  or
merge with or into any other Person, or (ii) sell, lease
or transfer all or substantially  all of its assets to any other Person,  unless
(a) the Collection Agent is the surviving  corporation,  or the entity or Person
formed by or  surviving  any such  consolidation  or merger  (if other  than the
Collection  Agent) or to which such sale, lease or transfer shall have been made
is a corporation  or a national bank organized or existing under the laws of the
United States, any state thereof or the District of Columbia;  (b) the entity or
Person  formed by or surviving any such  consolidation  or merger (if other than
the  Collection  Agent) or the  entity or Person to which  such  sale,  lease or
transfer  shall have been made  assumes all the  obligations  of the  Collection
Agent under this Agreement and the other  Transaction  Documents  pursuant to an
agreement in form and substance  satisfactory  to the  Administrative  Agent and
each Purchaser Agent; and (c) immediately after such  transaction,  no Potential
Termination Event or Termination Event will result therefrom.

(e)      Amendment to PNC Agreement.

                           The  Collection  Agent  will  not  amend,  modify  or
supplement the PNC Agreement or waive any provision thereof
regarding or relating to the Assigned Rights, in each case except with the prior
written consent of the Administrative  Agent and the Purchaser Agents; nor shall
the  Collection  Agent take any other action under the PNC Agreement  that could
reasonably  be  expected  to  have  a  Material   Adverse  Effect  or  which  is
inconsistent with the terms of this Agreement.


                                   ARTICLE VI

                         ADMINISTRATION AND COLLECTIONS

                    Appointment of Collection Agent.

                  The servicing, administering and collection of the Receivables
shall be conducted by such Person (the  "Collection  Agent") so designated  from
time to time in accordance with this Section 6.1. Until the Administrative Agent
gives notice to the Seller of the designation of a new Collection  Agent,  under
the  circumstances  set forth  below,  the Seller is hereby  designated  as, and
hereby agrees to perform the duties and  obligations  of, the  Collection  Agent
pursuant to the terms hereof.  The Collection  Agent may not delegate any of its
material  rights,  duties or obligations  hereunder  without prior notice to the
Administrative  Agent  and  the  Purchaser  Agents  or  designate  a  substitute
Collection Agent,  without the prior written consent of the Administrative Agent
and the Purchaser  Agents,  and provided that in all events the Collection Agent
shall  continue to remain  solely  liable for the  performance  of the duties as
Collection Agent hereunder  notwithstanding any such delegation  hereunder.  The
Administrative  Agent shall,  after the occurrence of a Collection Agent Default
or any other Termination Event, and at the direction of the Required Purchasers,
designate as Collection  Agent any Person  (including  itself)  approved by such
Required  Purchaser  Agents to succeed  the Seller or any  successor  Collection
Agent,  on the condition in each case that any such Person so  designated  shall
agree to perform the duties and obligations of the Collection  Agent pursuant to
the terms hereof. The Collection Agent may notify any Obligor of the Transferred
Interest.

SECTION 6.2.        Duties of Collection Agent.

(a) The Collection  Agent shall take or cause to be taken all such action as may
be necessary or advisable to collect each  Receivable  from time to time, all in
accordance with applicable laws, rules and regulations, with reasonable care and
diligence,  and in accordance with the Credit and Collection Policy. Each of the
Transferor,  the Purchasers,  the Purchaser Agents and the Bank Investors hereby
appoints  as its  agent  the  Collection  Agent,  from  time to time  designated
pursuant to Section 6.1 hereof,  to enforce its respective  rights and interests
in and under the Affected  Assets.  To the extent  permitted by applicable  law,
each of the  Transferor  and the  Seller  (to the  extent  not  then  acting  as
Collection  Agent  hereunder)  hereby grants to any Collection  Agent  appointed
hereunder  an  irrevocable  power of  attorney  to take any and all steps in the
Transferor's  and/or the Seller's  name and on behalf of the  Transferor  or the
Seller necessary or desirable, in the reasonable determination of the Collection
Agent,  to collect  all amounts  due under any and all  Receivables,  including,
without  limitation,  endorsing  the  Transferor's  and/or the Seller's  name on
checks  and  other  instruments  representing  Collections  and  enforcing  such
Receivables and the related Account  Agreements.  The Collection Agent shall set
aside  for  the  account  of the  Transferor  and  the  Purchaser  Agents  their
respective allocable shares of the Collections of Receivables in accordance with
Sections 2.5 and 2.6 hereof. The Collection Agent shall segregate and deposit to
each of the Purchase  Agent's  account its  allocable  share of  Collections  of
Receivables  when required  pursuant to Article II hereof.  The Transferor shall
deliver to the Collection  Agent or its designee(s) and the Collection  Agent or
its designees  shall hold in trust for the Transferor and the Purchaser  Agents,
on behalf of their related  Purchasers and Bank  Investors,  in accordance  with
their respective interests, all Records which evidence or relate to Receivables.
The  Collection  Agent  shall  not make  the  Administrative  Agent,  any of the
Purchaser  Agents,  a  Purchaser  or any of the  Bank  Investors  a party to any
litigation with respect to the Receivables  without the prior written consent of
such  Person,  unless such  joinder is required by law and such Person would not
become subject to any liability for which it is not indemnified hereunder.

(b)  The  Collection  Agent  shall,  as soon as  practicable  following  receipt
thereof,  turn over to the Transferor any collections of any indebtedness of any
Person which is not on account of a Receivable.  If the Collection  Agent is not
the  Transferor  or the Seller or an Affiliate of the  Transferor or the Seller,
the Collection Agent, by giving three Business Days' prior written notice to the
Purchaser Agents,  may revise the percentage used to calculate the Servicing Fee
so long as the  revised  percentage  will not  result  in a  Servicing  Fee that
exceeds 110% of the reasonable and appropriate  out-of-pocket costs and expenses
of such  Collection  Agent  incurred in connection  with the  performance of its
obligations  hereunder  as  documented  to the  reasonable  satisfaction  of the
Purchaser  Agents;  provided,  however,  that  at any  time  after  the  Buyer's
Percentage  Factor equals or exceeds 100%,  any  compensation  to the Collection
Agent in excess of the Servicing  Fee initially  provided for herein shall be an
obligation of the Transferor and shall not be payable, in whole or in part, from
Collections  allocated to the Purchasers or the Bank  Investors,  as applicable.
The Collection Agent, if other than the Transferor or the Seller or an Affiliate
of the  Transferor  or the Seller,  shall as soon as  practicable  upon  demand,
deliver to the Seller all Records in its possession  which evidence or relate to
indebtedness of an Obligor which is not a Receivable.

(c) On or before 100 days after the end of each  fiscal  year of the  Collection
Agent,  beginning with the fiscal year ending  December 31, 1998, the Collection
Agent shall cause a firm of nationally recognized independent public accountants
(who may also render other services to the Collection Agent, the Transferor, the
Seller or any  Affiliates  of any of the  foregoing)  to furnish a report to the
Purchaser  Agents to the effect that they have (i) applied  certain  procedures,
agreed upon with the Collection Agent and the Purchaser Agents and substantially
as set forth in Exhibit C hereto,  which  would  re-perform  certain  accounting
procedures  performed by the Collection Agent pursuant to certain  documents and
records  relating to the  servicing of the  Accounts  under this  Agreement;  in
addition,  each report shall set forth the agreed upon procedures  performed and
the results of such  procedures;  and (ii) compared the amounts and  percentages
set forth in the Investor Reports  forwarded by the Collection Agent pursuant to
Section 2.11 during the period covered by such report with the computer  reports
(which may include personal computer  generated reports that summarize data from
the computer  reports  generated by either the  Transferor or  Collection  Agent
which are used to prepare the  Investor  Reports)  which were the source of such
amounts and percentages and that on the basis of such  comparison,  such amounts
and percentages are in agreement except as shall be set forth in such report.

(d)  Notwithstanding  anything to the contrary contained in this Article VI, the
Collection  Agent,  if not the  Transferor,  the Seller or any  Affiliate of the
Transferor or the Seller,  shall have no obligation to collect,  enforce or take
any other action  described in this Article VI with respect to any  indebtedness
that is not included in the  Transferred  Interest  other than to deliver to the
Transferor the collections  and documents with respect to any such  indebtedness
as described in Section 6.2(b) hereof.

SECTION 6.3.        Rights After Designation of New Collection Agent.

                  At any time following the  designation  of a Collection  Agent
(other than the Transferor, the Seller or any Affiliate of the Transferor or the
Seller) pursuant to Section 6.1 hereof:

(i)      The  Administrative  Agent  may  or  shall,  at  the  direction  of the
         Purchaser Agents,  direct that payment of all amounts payable under any
         Receivable  be  made  directly  to  the  Administrative  Agent  or  its
         designee,  to be applied  in  accordance  with  Sections  2.5,  2.6 and
         2.12(d), as applicable.

(ii)     In the event that a  Termination  Event has  occurred,  the  Transferor
         shall, at the  Administrative  Agent's request and at the  Transferor's
         expense,  direct that  payments be made directly by each Obligor to the
         Administrative Agent or its designee, and, if necessary, give notice of
         any  of  the  Purchaser  Agents',  the  Transferor's  and/or  the  Bank
         Investors' ownership of Receivables to each Obligor.

(iii)    The  Transferor  shall,  at the  Administrative  Agent's  request,  (A)
         assemble all of the Records,  and shall make the same  available to the
         Administrative  Agent  or  its  designee  at a  place  selected  by the
         Administrative  Agent or its  designee,  and (B)  segregate  all  cash,
         checks  and  other  instruments  received  by  it  from  time  to  time
         constituting  Collections of Receivables in a manner  acceptable to the
         Administrative Agent and shall,  promptly upon receipt,  remit all such
         cash,  checks and  instruments,  duly  endorsed  or with duly  executed
         instruments of transfer, to the Administrative Agent or its designee.

(iv)     The Transferor and the Seller hereby authorize the Administrative Agent
         to take any and all lawful steps in the  Transferor's  or Seller's name
         and on behalf of the Transferor  and the Seller  necessary or desirable
         and reasonable,  in the determination of the  Administrative  Agent, to
         collect  all  amounts  due  under any and all  Receivables,  including,
         without  limitation,  endorsing  the  Transferor's  or Seller's name on
         checks and other  instruments  representing  Collections  and enforcing
         such Receivables and the related Account Agreements, and the Transferor
         and the Seller  shall  request any third  party  holding any Records to
         provide the  Administrative  Agent with access to such  Records to same
         extent as the Transferor and Seller have such access.

SECTION 6.4.        Collection Agent Default.

                  The  occurrence  of any one or more  of the  following  events
shall constitute a Collection Agent Default:

(a) the Collection  Agent or, to the extent that the  Transferor,  the Seller or
any  Affiliate  of the  Transferor,  the Seller,  the Initial  Purchaser is then
acting as Collection Agent, the Transferor, the Seller, the Initial Purchaser or
such  Affiliate,  as applicable,  shall fail to (i) observe or perform any term,
covenant or agreement to be observed or performed under Section 5.3(a), (f), (g)
or (h) or Section  5.4(b),  (c) or (d), and any such failure to observe  Section
5.3(a),  (g) or (h) or Section 5.4(c) shall have a Material  Adverse Effect,  or
(ii) observe or perform any term, covenant or agreement hereunder (other than as
referred to in clause (i) or (iii) of this  Section  6.4(a)) or under any of the
other  Transaction  Documents  to which such  Person is a party or by which such
Person is bound,  which failure shall have a Material  Adverse  Effect and shall
remain  unremedied  for ten (10)  days,  or (iii)  make any  payment  or deposit
required to be made by it hereunder when due or the Collection  Agent shall fail
to observe or perform any term,  covenant or agreement on the Collection Agent's
part to be performed under Section 2.8(b) hereof; or

(b)  any  representation,  warranty,  certification  or  statement  made  by the
Collection Agent (in the event that the Transferor, the Seller or such Affiliate
is then  acting as the  Collection  Agent) in this  Agreement,  the  Receivables
Purchase  Agreements  or in any of the  other  Transaction  Documents  or in any
certificate  or report  delivered by it pursuant to any of the  foregoing  shall
prove to have been incorrect in any material adverse respect when made or deemed
made; or

(c) any event of default by the Collection  Agent or any of its  Subsidiaries in
the performance of any term,  provision or condition  contained in any agreement
under  which  any  Indebtedness  greater  than  $10,000,000  was  created  or is
governed,  if the effect of such event of default is to cause that  Indebtedness
to become or be  declared  due and payable  prior to its stated  maturity or the
stated maturity of any underlying obligation, as the case may be; or

(d) any Event of Bankruptcy  shall occur with respect to the Collection Agent or
any of its Subsidiaries; or

(e) there shall have occurred any material  adverse  change in the operations of
the  Collection  Agent since the end of the last fiscal year ending prior to the
date of its appointment as Collection Agent hereunder which, in the commercially
reasonable  judgment of the Required Purchaser Agents,  materially and adversely
affects the Collection  Agent's  ability to either collect the Receivables or to
perform under this Agreement; or

(f) a final  judgment  or  judgments  for the  payment  of  money in  excess  of
$10,000,000  individually  or in the aggregate  shall be rendered by one or more
courts, administrative tribunals or other bodies having jurisdiction against the
Collection Agent and the same shall not be discharged (or provision shall not be
made for such discharge),  or a stay of execution thereof shall not be procured,
within 30 days from the date of entry thereof.

SECTION 6.5.        Responsibilities of the Transferor and the Seller.

                  Anything   herein  to  the   contrary   notwithstanding,   the
Transferor  shall,  and/or  shall  cause the Seller to, (i)  perform  all of the
Seller's  obligations  under the Accounts related to the Receivables to the same
extent as if interests in such Receivables had not been sold hereunder and under
the  Receivables  Purchase  Agreements  and the  exercise by the  Administrative
Agent,  the Purchaser  Agents,  the  Purchasers  and the Bank Investors of their
rights hereunder and under the Receivables Purchase Agreements shall not relieve
the  Transferor  or the Seller from such  obligations  and (ii) pay when due any
taxes, including without limitation,  any sales taxes payable in connection with
the Receivables and their creation and satisfaction.  Neither the Administrative
Agent, any of the Purchaser Agents, the Purchasers nor any of the Bank Investors
shall have any obligation or liability with respect to any Receivable or related
Accounts,  nor shall it be  obligated to perform any of the  obligations  of the
Seller thereunder.


                                   ARTICLE VII

                               TERMINATION EVENTS

                    Termination Events.

                  The  occurrence  of any one or more  of the  following  events
shall constitute a Termination Event:
(a) the Transferor,  the Seller,  the Initial  Purchaser or the Collection Agent
shall fail to make any  payment or deposit to be made by it  hereunder  or under
the Receivables  Purchase Agreements when due hereunder or thereunder,  and such
failure shall continue for 2 Business Days; or

(b)  any  representation,  warranty,  certification  or  statement  made  by the
Transferor in this Agreement,  any other  Transaction  Document to which it is a
party or in any other document  delivered pursuant hereto or thereto shall prove
to have been incorrect in any material  adverse respect when made or deemed made
and, if  susceptible  of being  remedied,  has not been remedied  within 30 days
thereafter; or

(c) the Transferor or the Collection Agent,  shall default in the performance of
any payment,  covenant or  undertaking  (other than those  covered by clause (a)
above):  (i) to be  performed or observed  under  Sections  5.1(a)(iv),  5.1(b),
5.1(f),  5.1(g),  5.1(i), 5.1(k), 5.1(l), 5.2(a), 5.2(c), 5.2(d) or 5.2(g); (ii)
to be performed or observed  under  Section  5.1(a)(vi) or Section 5.3, and such
default in the case of this  clause  (ii) shall  continue  for two (2)  Business
Days; and (iii) to be performed or observed under any other provision  hereof or
any other Transaction Document and such default in the case of this clause (iii)
shall continue for ten (10) days; or

(d) any event of default by the Transferor, the Seller, the Initial Purchaser or
any Subsidiary of the Transferor,  the Seller,  or the Initial  Purchaser in the
performance  of any term,  provision or condition  contained in any agreement to
which any such  Person is a party or under which any  Indebtedness  owing by the
Transferor,  the  Seller,  the  Initial  Purchaser  or  any  Subsidiary  of  the
Transferor,  the Initial  Purchaser or the Seller greater than  $10,000,000  was
created or is  governed  if the effect of such event of default is to cause that
Indebtedness  to become  or be  declared  due and  payable  prior to its  stated
maturity or the stated  maturity of any underlying  obligation,  as the case may
be; or

(e) an Event of  Bankruptcy  shall  occur with  respect to the  Transferor,  the
Collection  Agent,  the Initial  Purchaser or the Seller,  Metris  Direct or any
Subsidiary of any of the foregoing (which, in the case of such Subsidiary, could
reasonably be expected to have a Material Adverse Effect); or

(f) the  Transferor  shall,  for  any  reason,  fail  to have a valid  ownership
interest in the Affected  Assets or any of the  Purchaser  Agents,  on behalf of
their related Purchasers and Bank Investors shall, for any reason, fail or cease
to have a valid and perfected first priority  ownership or security  interest in
the Affected Assets free and clear of any Adverse Claims; or

(g)      a Collection Agent Default shall have occurred; or

(h) (x) either of the Receivables  Purchase  Agreements shall have terminated or
(y) a default shall occur under either of the  Receivables  Purchase  Agreements
which has a Material Adverse Effect; or

(i) the  Transferor,  the  Collection  Agent (except as permitted  under Section
5.4(d), the Initial Purchaser, or the Seller shall enter into any transaction or
merger whereby it is not the surviving entity; or

(j) there shall have occurred any material  adverse  change in the operations of
the  Transferor  or the Seller  since  September  8, 1998 or any other  Material
Adverse Effect shall have occurred; or

(k) on any date (i) the  Buyer's  Percentage  Factor  shall  exceed the  Maximum
Buyer's  Percentage  Factor  and  shall not be cured  within  one  Business  Day
thereafter or (ii) the Buyer's  Percentage  Factor shall equal or exceed 100% at
any time; or

(l) on any Remittance  Date,  the Spread Account  balance shall be less than the
Spread Account Cap Percentage Amount and such deficiency shall continue to exist
unremedied at the close of business on the fifth Remittance Date thereafter; or

(m)      the average Excess Spread for any three rolling  consecutive
Collection Periods shall be less than or equal to 2% but greater
than 0%; or

(n)  the  Initial  Purchaser  shall  at any  time  cease  to  own,  directly  or
indirectly, all of the outstanding capital stock of the Seller; or

(o) any  failure by the  Initial  Purchaser  or any of its ERISA  Affiliates  to
maintain its Benefit  Plans in  accordance  with ERISA or the  occurrence of any
event of the type set forth in clauses (i)  through  (v) of Section  5.2(h) with
respect  to any  such  entity  which,  in any  case,  results  in a lien  on the
Receivables or otherwise has a Material Adverse Effect; or

(p) (i) the Net Investments plus, in the case where the Transferred  Interest is
held  by  a  Purchaser,  the  Interest  Component  of  all  outstanding  Related
Commercial  Paper,  shall  exceed  the  Facility  Limit or (ii) any  Purchaser's
applicable  Net  Investment  (together  with the  Interest  Component of all its
outstanding  Related  Commercial  Paper) shall exceed its  Applicable  Purchaser
Percentage of the Facility Limit; provided, that, in the event that the Facility
Limit is  reduced  by the  Purchasers  pursuant  to the  definition  thereof,  a
Termination  Event  shall  occur  hereunder  if the Net  Investments  (plus  the
Interest  Component of outstanding  Related  Commercial Paper to the extent that
the Transferred Interest is held by a Purchaser) exceeds such Facility Limit, as
reduced,  for a period of up to two months after the date of any such reduction;
or

(q) a final  judgment  or  judgments  for the  payment  of  money in  excess  of
$10,000,000  individually (in the case of the Collection Agent, Seller,  Initial
Purchaser or any of their respective  Subsidiaries other than the Transferor) or
in the  aggregate  shall  be  rendered  by one or  more  courts,  administrative
tribunals or other bodies  having  jurisdiction  against the  Collection  Agent,
Seller,  Initial Purchaser or any of their respective  Subsidiaries and the same
shall not be discharged (or provision shall not be made for such discharge),  or
a stay of execution thereof shall not be procured,  within 30 days from the date
of entry thereof; or

(r) the Interest Rate Cap Agreement shall not be in full force and effect and no
substitute shall have been obtained  therefor within 10 days  thereafter,  or an
Event of  Bankruptcy  shall have  occurred with respect to the Interest Rate Cap
Provider or the Interest Rate Cap Provider shall repudiate the Interest Rate Cap
Agreement or refuse to make a payment thereunder; or

(s) the Interest Rate Cap Provider is downgraded below the ratings  specified in
the definition thereof by either Standard & Poor's or Moody's, respectively, and
is not replaced with a substitute Interest Rate Cap Provider within 10 days; or

(t)      the average Excess Spread for any three rolling consecutive Collection
Periods shall be 0% or less.

SECTION 7.2.        Termination.

(a) Upon the occurrence of any Termination  Event, the Required Purchaser Agents
may,  by notice  to the other  Purchaser  Agent  and to the  Transferor  and the
Collection  Agent,  declare the  Termination  Date to have  occurred;  provided,
however,  that in the case of any event  described  in Section  7.1(e),  7.1(f),
7.1(k)(ii),  7.1(p),  7.1(r), 7.1(s) or 7.1(t) above, the Termination Date shall
be deemed to have occurred automatically upon the occurrence of such event. Upon
any such declaration or automatic  occurrence,  the Purchaser Agents shall have,
in addition to all other rights and remedies  under this Agreement or otherwise,
all  other  rights  and  remedies  provided  under  the  UCC of  the  applicable
jurisdiction and other applicable laws, all of which rights shall be cumulative.

(b)  At  all  times  after  the  declaration  or  automatic  occurrence  of  the
Termination  Date  pursuant to Section  7.2(a),  interest  shall  thereafter  be
calculated on the basis of the Base Rate plus 2.00% and all other Carrying Costs
shall accrue  interest on the basis of the Base Rate plus 2.00%  until,  in each
case, such interest and Carrying Costs are paid in full.


                                  ARTICLE VIII

                   INDEMNIFICATION; EXPENSES; RELATED MATTERS

                    Indemnities by the Transferor.

                  Without  limiting any other  rights  which the  Administrative
Agent,  any of the Purchaser  Agents,  the  Purchasers or the Bank Investors may
have  hereunder  or  under  applicable  law,  each  of the  Transferor  and  the
Collection Agent hereby  severally agrees to indemnify the Purchasers,  the Bank
Investors, the Administrative Agent, the Purchaser Agents, the Collateral Agent,
each Liquidity  Provider and each Credit Support Provider and any successors and
permitted  assigns  and  their  respective  officers,  directors  and  employees
(collectively,  "Indemnified  Parties")  from and against  any and all  damages,
losses, claims, liabilities,  costs and expenses, including, without limitation,
reasonable attorneys' fees (which such attorneys may be employees of a Liquidity
Provider,  a Credit  Support  Provider,  the  Administrative  Agent,  any of the
Purchaser Agents or the Collateral Agent, as applicable) and disbursements  (all
of the  foregoing  being  collectively  referred  to as  "Indemnified  Amounts")
awarded  against or incurred by any of them in any action or proceeding  between
the Transferor,  the Initial Purchaser or the Seller (including, in its capacity
as the  Collection  Agent,  except  for  indemnification  which is being  sought
against the Collection Agent) and any of the Indemnified  Parties or between any
of the Indemnified Parties and any third party or otherwise arising out of or as
a result of this Agreement,  the other Transaction  Documents,  the ownership or
maintenance,  either directly or indirectly, by the Administrative Agent, any of
the  Purchaser  Agents,  a Purchaser  or any Bank  Investor  of the  Transferred
Interest  or any of the  other  transactions  contemplated  hereby  or  thereby,
excluding,  however,  (i) Indemnified Amounts to the extent resulting from gross
negligence  or willful  misconduct on the part of an  Indemnified  Party or (ii)
recourse  (except as  otherwise  specifically  provided in this  Agreement)  for
uncollectible  Receivables.  Notwithstanding the foregoing, the indemnity of the
Collection  Agent  pursuant  to this  Section  shall be limited  to  Indemnified
Amounts  relating to or resulting from any of the following  which relate to the
failure,  breach or other action of the Collection Agent or the Seller,  whether
in  its  individual  capacity  or as  Collection  Agent.  Without  limiting  the
generality of the foregoing,  the Transferor  shall  indemnify each  Indemnified
Party for  Indemnified  Amounts  relating to or  resulting  from all matters set
forth below (other than those described in the preceding sentence):

(i)      any  representation  or  warranty  made  by  the  Transferor,   Initial
         Purchaser or the Seller  (including,  in its capacity as the Collection
         Agent) or any officers of the Transferor,  the Initial Purchaser or the
         Seller (including, in its capacity as the Collection Agent) under or in
         connection with this Agreement, the Receivable Purchase Agreements, any
         of the other  Transaction  Documents,  any Investor Report or any other
         information  or  report  delivered  by the  Transferor,  Seller  or the
         Collection  Agent  pursuant  hereto,  which  shall  have been  false or
         incorrect in any material respect when made or deemed made;

(ii)     the  failure by the  Transferor,  the Initial  Purchaser  or the Seller
         (including, in its capacity as the Collection Agent) to comply with any
         applicable  law, rule or regulation  with respect to any  Receivable or
         the related  Account,  or the  nonconformity  of any  Receivable or the
         related Account with any such applicable law, rule or regulation;

(iii)    the  failure  (x) to vest and  maintain  vested  in the  Purchaser
         Agents,  on behalf of their  related  Purchasers  and Bank
         Investors,  an undivided first priority,  perfected percentage
         ownership interest (to the extent of the Transferred  Interest)
         in the Affected  Assets free and clear of any Adverse Claim or (y) to
         create or maintain a valid and perfected  first priority
         security interest in favor of the Purchaser  Agents,  for the benefit
         of their related  Purchasers and Bank Investors,  in the
         Affected  Assets as  contemplated  pursuant to Section  10.11  hereof,
         free and clear of any Adverse  Claim,  except that any
         ownership  interest  or security  interest  created  hereunder  with
         respect to Related  Security  shall be a first  priority
         perfected  interest only to the extent possible by filing the financing
         statements  contemplated to be filed hereunder on the
         Closing Date (and any amendments thereto or continuations thereof);

(iv)     the  failure  to file,  or any delay in filing,  financing  statements,
         continuation  statements,  or other  similar  instruments  or documents
         under the UCC of any applicable  jurisdiction or other  applicable laws
         with respect to any of the Affected Assets;

(v)      any  dispute,  claim,  offset  or  defense  (other  than  discharge  in
         bankruptcy) of the Obligor to the payment of any Receivable (including,
         without  limitation,  a defense based on such Receivable or the related
         Account  not being the  legal,  valid and  binding  obligation  of such
         Obligor enforceable against it in accordance with its terms);

(vi) any failure of the Collection Agent to perform its duties or obligations in
accordance with the provisions hereof;

(vii)    any products liability claim or personal injury or property damage suit
         or other  similar or related  claim or action of whatever  sort arising
         out of or in  connection  with  merchandise  or services  which are the
         subject of any Receivable;

(viii) the transfer of an  ownership  interest in any  Receivable  other than an
Eligible Receivable;

(ix)     the  failure  by the  Transferor  or  the  Seller  (individually  or as
         Collection  Agent)  to  comply  with any term,  provision  or  covenant
         contained in this Agreement or any of the other  Transaction  Documents
         to which it is a party or to perform any of its respective duties under
         the Account Agreements;

(x)      [Reserved]

(xi)     the failure of PNC, the Seller or Initial Purchaser to pay when due any
         taxes, including without limitation, sales, excise or personal property
         taxes payable in connection with any of the Receivables;

(xii)    any  repayment  by  any  Indemnified  Party  of any  amount  previously
         distributed  in reduction  of Net  Investments  which such  Indemnified
         Party believes in good faith is required to be made;

(xiii)   the commingling by the Transferor, the Seller, the Collection Agent, or
         Initial  Purchaser of Collections of Receivables at any time with other
         funds;

(xiv)    any investigation,  litigation or proceeding related to this Agreement,
         any of  the  other  Transaction  Documents,  the  use  of  proceeds  of
         Transfers by the Transferor or the Seller, the ownership of Transferred
         Interests, or any Receivable or Account;

(xv)     any  inability  to obtain any judgment in or utilize the court or other
         adjudication system of, any state in which an Obligor may be located as
         a result of the failure of the  Transferor  or the Seller to qualify to
         do  business  or file any  notice of  business  activity  report or any
         similar report;

(xvi)    any failure of the Transferor or Initial  Purchaser to give  reasonably
         equivalent value to the Initial Purchaser or Seller,  respectively,  in
         consideration  of  the  transfer  by the  Transferor  and  the  Initial
         Purchaser from the Initial Purchaser and the Seller,  respectively,  of
         any  Receivable,  or any attempt by any Person to void,  rescind or set
         aside any such  transfer  under  statutory  provisions or common law or
         equitable action, including,  without limitation,  any provision of the
         Bankruptcy Code; or

(xvii)   any action taken by the Transferor,  the Seller,  the Initial Purchaser
         or the Collection Agent (if the Transferor, the Seller or any Affiliate
         or designee of the  Transferor  or the  Seller) in the  enforcement  or
         collection of any Receivable;

provided,  however,  that if a Purchaser enters into agreements for the purchase
of interests in receivables from one or more Other  Transferors,  such Purchaser
shall  allocate  such  Indemnified  Amounts  which  are in  connection  with the
Liquidity Provider Agreement, the Credit Support Agreement or the credit support
furnished  by the  Credit  Support  Provider  to the  Transferor  and each Other
Transferor;  and,  provided,  further,  that if  such  Indemnified  Amounts  are
attributable  to the  Transferor,  the  Seller,  the  Initial  Purchaser  or the
Collection  Agent and not attributable to any Other  Transferor,  the Transferor
shall be solely  liable  for such  Indemnified  Amounts  or if such  Indemnified
Amounts  are  attributable  to Other  Transferors  and not  attributable  to the
Transferor,  the Seller,  the Initial  Purchaser or the Collection  Agent,  such
Other Transferors shall be solely liable for such Indemnified Amounts.

SECTION 8.2.        Indemnity for Taxes, Reserves and Expenses.

(a) If  after  the  date  hereof,  the  adoption  of any Law or bank  regulatory
guideline or any  amendment or change in the  interpretation  of any existing or
future Law or bank  regulatory  guideline by any Official  Body charged with the
administration,  interpretation or application  thereof,  or the compliance with
any  directive  of any  Official  Body  (in  the  case  of any  bank  regulatory
guideline,  whether  or not  having  the force of Law):  (i) shall  subject  any
Indemnified  Party to any tax, duty or other charge (other than Excluded  Taxes)
with respect to this Agreement, the other Transaction Documents, the ownership,
maintenance or financing of the Transferred  Interest,  the Receivables or
payments of amounts  due  hereunder,  or shall  change the basis of  taxation of
payments to any Indemnified Party of amounts payable in respect of this
Agreement, the other Transaction Documents, the ownership,  maintenance
or financing of the Transferred  Interest,  the Receivables or payments
of amounts due hereunder or its obligation to advance funds  hereunder,
under a Liquidity Provider Agreement or the credit support furnished by
a Credit  Support  Provider or otherwise in respect of this  Agreement,
the  other  Transaction  Documents,   the  ownership,   maintenance  or
financing of the Transferred  Interest or the  Receivables  (except for
changes  in the rate of  general  corporate,  franchise,  net income or
other income tax imposed on such Indemnified  Party by the jurisdiction
in  which  such  Indemnified  Party's  principal  executive  office  is
located);

(ii) shall impose, modify or deem applicable any reserve,  special deposit or
similar requirement  (including,  without limitation, any such  requirement
imposed by the Board of Governors of the Federal Reserve  System)  against
assets of, deposits with or for the account of, or credit  extended by, any
Indemnified  Party or shall impose on any  Indemnified  Party or on the United
States market for  certificates of deposit or the London interbank
market any other condition  affecting this Agreement,  the
other  Transaction  Documents,  the  ownership,  maintenance  or financing
of the  Transferred  Interest,  the  Receivables or
payments of amounts due hereunder or its obligation to advance funds
hereunder under the Liquidity  Provider  Agreement or the
credit  support  provided by a Credit  Support  Provider or  otherwise
in respect of this  Agreement,  the other  Transaction
Documents, the ownership, maintenance or financing of the Transferred
Interest or the Receivables; or

(iii)    imposes  upon any  Indemnified  Party  any  other  expense  (including,
without  limitation,  reasonable  attorneys'  fees  and  expenses,  and
expenses of litigation or preparation therefor in contesting any of the
foregoing)  with  respect  to this  Agreement,  the  other  Transaction
Documents,  the ownership,  maintenance or financing of the Transferred
Interest,  the  Receivables or payments of amounts due hereunder or its
obligation  to  advance  funds  hereunder  under a  Liquidity  Provider
Agreement or the credit support  furnished by a Credit Support Provider
or  otherwise  in  respect  of this  Agreement,  the other  Transaction
Documents,  the ownership,  maintenance or financing of the Transferred
Interests or the Receivables,

and  the  result  of any of the  foregoing  is to  increase  the  cost  to  such
Indemnified  Party  with  respect  to  this  Agreement,  the  other  Transaction
Documents, the ownership,  maintenance or financing of the Transferred Interest,
the  Receivables,  the  obligations  hereunder,  the  funding  of any  purchases
hereunder,  the Liquidity Provider Agreement or the Credit Support Agreement, by
an amount deemed by such Indemnified Party to be material, then, within ten (10)
days after demand by such  Indemnified  Party,  the Transferor shall pay to such
Indemnified  Party,  such  additional  amount or amounts as will compensate such
Indemnified Party for such increased cost or reduction.

(b) If any  Indemnified  Party shall have determined that after the date hereof,
the  adoption  of any  applicable  Law or bank  regulatory  guideline  regarding
capital  adequacy,  or any change therein,  or any change in the  interpretation
thereof by any Official Body, or any directive  regarding  capital  adequacy (in
the case of any bank  regulatory  guideline,  whether or not having the force of
law) of any such  Official  Body,  has or would have the effect of reducing  the
rate of  return on  capital  of such  Indemnified  Party  (or its  parent)  as a
consequence of such Indemnified  Party's  obligations  hereunder or with respect
hereto to a level below that which such Indemnified  Party (or its parent) could
have achieved but for such adoption,  change,  request or directive (taking into
consideration its policies with respect to capital adequacy) by an amount deemed
by such  Indemnified  Party to be material,  then from time to time,  within ten
(10) days after demand by such  Indemnified  Party  through any of the Purchaser
Agents,  the Transferor  shall pay to the applicable  Purchaser  Agent,  for the
benefit of such  Indemnified  Party,  such additional  amount or amounts as will
compensate such Indemnified Party (or its parent) for such reduction.

(c) The applicable  Purchaser  Agent will promptly  notify the Transferor of any
event of which it has  knowledge,  occurring  after the date hereof,  which will
entitle an  Indemnified  Party to  compensation  pursuant to this Section 8.2. A
notice  by any of the  Purchaser  Agents  or the  applicable  Indemnified  Party
claiming compensation under this Section and setting forth the additional amount
or amounts to be paid to it  hereunder  shall be  conclusive  in the  absence of
manifest error. In determining  such amount,  any of the Purchaser Agents or any
applicable  Indemnified  Party may use any reasonable  averaging and attributing
methods.

(d) Anything in this Section 8.2 to the contrary notwithstanding, if a Purchaser
enters into agreements for the acquisition of interests in receivables  from one
or more Other  Transferors,  such Purchaser shall allocate the liability for any
amounts  under  this  Section  8.2 which are in  connection  with the  Liquidity
Provider Agreement,  the Credit Support Agreement or the credit support provided
by the Credit Support Provider  ("Section 8.2 Costs") to the Transferor and each
Other  Transferor;  provided,  however,  that  if such  Section  8.2  Costs  are
attributable  to the  Transferor,  the  Seller or the  Collection  Agent and not
attributable to any Other Transferor,  the Transferor shall be solely liable for
such  Section 8.2 Costs or if such Section 8.2 Costs are  attributable  to Other
Transferors and not attributable to the Transferor, the Seller or the Collection
Agent, such Other Transferors shall be solely liable for such Section 8.2 Costs.

SECTION 8.3.        Taxes.

                  All  payments  made   hereunder  by  the   Transferor  or  the
Collection  Agent  (each,  a "payor") to a  Purchaser,  any Bank  Investor,  the
Administrative  Agent or any of the Purchaser Agents (each, a "recipient") shall
be made  free and  clear of and  without  deduction  for any  present  or future
income,  excise,  stamp or franchise  taxes and any other taxes,  fees,  duties,
withholdings  or other  charges of any nature  whatsoever  imposed by any taxing
authority on any recipient (or any assignee of such parties)  (such  nonexcluded
items being called "Taxes"),  but excluding franchise taxes and taxes imposed on
or measured by the recipient's net income or gross receipts  ("Excluded Taxes").
In the event that any  withholding  or  deduction  from any payment  made by the
payor hereunder is required in respect of any Taxes, then such payor shall:

(a)      pay directly to the relevant authority the full amount required to be
so withheld or deducted;

(b)  promptly  forward  to the  Purchaser  Agents an  official  receipt or other
documentation  satisfactory to the Purchaser  Agents  evidencing such payment to
such authority; and

(c) pay to the recipient  such  additional  amount or amounts as is necessary to
ensure that the net amount  actually  received by the  recipient  will equal the
full  amount such  recipient  would have  received  had no such  withholding  or
deduction been required.

Moreover,  if any Taxes are directly asserted against any recipient with respect
to any payment received by such recipient hereunder,  the recipient may pay such
Taxes and the payor will promptly pay such  additional  amounts  (including  any
penalties,  interest or  expenses)  as shall be  necessary in order that the net
amount received by the recipient after the payment of such Taxes  (including any
Taxes on such  additional  amount) shall equal the amount such  recipient  would
have received had such Taxes not been asserted.

                  If  the  payor  fails  to  pay  any  Taxes  when  due  to  the
appropriate  taxing  authority or fails to remit to the  recipient  the required
receipts or other required documentary  evidence,  the payor shall indemnify the
recipient for any  incremental  Taxes,  interest,  or penalties  that may become
payable by any recipient as a result of any such failure.

SECTION 8.4.        Other Costs, Expenses and Related Matters.

(a) The Transferor agrees, upon receipt of a written invoice, to pay or cause to
be paid, and to save the  Purchasers,  the Bank  Investors,  the  Administrative
Agent and the Purchaser  Agents harmless  against  liability for the payment of,
all  reasonable   out-of-pocket   expenses   (including,   without   limitation,
attorneys',  accountants',  rating  agencies' and other third  parties' fees and
expenses,  any filing fees and expenses incurred by officers or employees of the
Purchasers,  the Bank  Investors,  the  Administrative  Agent  and/or any of the
Purchaser  Agents) or intangible,  documentary or recording taxes incurred by or
on behalf of a Purchaser,  any Bank Investor,  the Administrative  Agent and the
Purchaser Agents (i) in connection with the negotiation, execution, delivery and
preparation of this Agreement, the other Transaction Documents and any documents
or  instruments  delivered  pursuant  hereto and  thereto  and the  transactions
contemplated hereby or thereby (including, without limitation, the perfection or
protection  of  the  Transferred  Interest)  whether  or  not  the  transactions
contemplated  hereby are  consummated and (ii) from time to time (a) relating to
any  amendments,  waivers  or  consents  under  this  Agreement  and  the  other
Transaction  Documents,  (b) arising in connection with a Purchaser's,  any Bank
Investor's,  the  Administrative  Agent's,  any of the Purchaser  Agents' or the
Collateral  Agent's  enforcement or preservation of rights  (including,  without
limitation, the perfection and protection of the Transferred Interest under this
Agreement), or (c) arising in connection with any audit, dispute,  disagreement,
litigation or preparation for litigation  involving this Agreement or any of the
other  Transaction  Documents (all of such amounts,  collectively,  "Transaction
Costs").

(b) The  Transferor  shall pay the  Purchaser  Agents,  for the  account  of the
Purchasers and the Bank Investors, as applicable, on demand any Early Collection
Fee, including interest thereon, due on account of the receipt by a Purchaser or
any Bank  Investor of any amounts  applied in  reduction of the  applicable  Net
Investment on any day other than the next Remittance Date or the last day of any
applicable funding period (in the case of any LIBOR-based funding).

SECTION 8.5.        Reconveyance Under Certain Circumstances.

                  The  Transferor  agrees to accept  the  reconveyance  from the
Purchaser Agents,  on behalf of the applicable  Purchaser and/or applicable Bank
Investors,  of the Transferred  Interest if any of the Purchaser Agents notifies
Transferor  of a breach of any  representation  or warranty  made or deemed made
pursuant to Sections  3.1(a),  (b), (c), (d) or (j) hereof and Transferor  shall
fail to cure such breach  (including,  without  limitation,  pursuant to Section
2.9(b)) within 15 days (or, in the case of the representations and warranties in
Sections 3.1(d) and 3.1(j) hereof 3 days) of such notice. The reconveyance price
shall  be paid by the  Transferor  to the  applicable  Purchaser  Agent  for the
account of the related  Purchasers and the Bank  Investors,  as  applicable,  in
immediately  available  funds on such 15th day (or 3rd day, if applicable) in an
amount equal to the Aggregate Unpaids.


                                   ARTICLE IX

                   THE ADMINISTRATIVE AGENT; BANK COMMITMENT;
                                PURCHASER AGENTS

                    Authorization and Action of Administrative Agent.

(a)  Each  of  the  Purchaser   Agents  hereby   appoints  and   authorizes  the
Administrative  Agent to take such action as agent on its behalf and to exercise
such powers  under this  Agreement  and the other  Transaction  Documents as are
expressly delegated to the Administrative Agent by the terms hereof and thereof,
together with such powers as are reasonably  incidental thereto. In furtherance,
and without  limiting the  generality,  of the foregoing,  each of the Purchaser
Agents  hereby  appoints  the  Administrative  Agent as its agent to execute and
deliver all further instruments and documents,  and take all further action that
the Administrative Agent may deem necessary or appropriate or that the Purchaser
Agents  may  reasonably  request  in order to  perfect,  protect  or more  fully
evidence the interests transferred or to be transferred from time to time by the
Transferor  hereunder,  or to enable any of them to  exercise  or enforce any of
their respective rights hereunder,  including, without limitation, the execution
by the  Administrative  Agent as secured  party/assignee  of such  financing  or
continuation statements,  or amendments thereto or assignments thereof, relative
to all or any of the  Receivables  now existing or hereafter  arising,  and such
other  instruments  or  notices,  as may be  necessary  or  appropriate  for the
purposes  stated herein above.  With respect to any actions which are incidental
to the actions specifically delegated to the Administrative Agent hereunder, and
in  any  event  with  respect  to  any  action  taken  or to  be  taken  by  the
Administrative  Agent with respect to the Assigned  Rights,  the  Administrative
Agent shall not be required to take any such incidental  action  hereunder,  but
shall be required to act or to refrain from acting (and shall be fully protected
in acting or refraining from acting) upon the direction of the Purchaser Agents;
provided,  however,  that the Administrative Agent shall not be required to take
any  action  hereunder  if  the  taking  of  such  action,   in  the  reasonable
determination  of  the  Administrative  Agent,  shall  be in  violation  of  any
applicable  law,  rule  or  regulation  or  contrary  to any  provision  of this
Agreement or shall  expose the  Administrative  Agent to liability  hereunder or
otherwise.

(b) The Administrative  Agent shall exercise such rights and powers vested in it
by this Agreement and the other Transaction  Documents,  and use the same degree
of care and skill in their  exercise,  as a prudent person would exercise or use
under the circumstances in the conduct of such person's own affairs.

SECTION 9.2.        Administrative Agent's Reliance, Etc.

                  Neither  the  Administrative  Agent nor any of its  directors,
officers, agents or employees shall be liable for any action taken or omitted to
be taken by it or them as Administrative  Agent under or in connection with this
Agreement or any of the other Transaction Documents, except for its or their own
gross  negligence or willful  misconduct.  Without  limiting the foregoing,  the
Administrative  Agent: (i) may consult with legal counsel (including counsel for
the Transferor or the Seller),  independent public accountants and other experts
selected  by it and shall not be liable  for any  action  taken or omitted to be
taken  in good  faith  by it in  accordance  with the  advice  of such  counsel,
accountants or experts; (ii) makes no warranty or representation,  and shall not
be responsible for, any statements,  warranties or representations made in or in
connection with this Agreement; (iii) shall not have any duty to ascertain or to
inquire as to the  performance  or observance of any of the terms,  covenants or
conditions of this  Agreement or any of the other  Transaction  Documents on the
part of the  Transferor,  the  Collection  Agent or the Seller or to inspect the
property  (including  the books and records) of the  Transferor,  the Collection
Agent or the  Seller;  (iv)  shall  not be  responsible  for the due  execution,
legality, validity,  enforceability,  genuineness,  sufficiency or value of this
Agreement,  any of the other  Transaction  Documents or any other  instrument or
document furnished pursuant hereto or thereto;  and (v) shall incur no liability
under or in respect of this Agreement or any of the other Transaction  Documents
by acting upon any notice (including notice by telephone),  consent, certificate
or other  instrument  or writing  (which may be by telex)  believed  by it to be
genuine and signed or sent by the proper party or parties.

SECTION 9.3.        Credit Decision With Respect to Administrative Agent.

                  Each  of the  Purchaser  Agents,  and  each of  their  related
Purchasers  and Bank  Investors,  acknowledges  that it has,  independently  and
without  reliance upon the  Administrative  Agent, or any of the  Administrative
Agent's  Affiliates,  and based upon such  documents and  information  as it has
deemed  appropriate,  made its own  evaluation  and  decision to enter into this
Agreement and the other Transaction  Documents to which it is a party and, if it
so determines, to accept the transfer of any undivided ownership interest in the
Affected  Assets  hereunder.  Each of the  Purchaser  Agents,  and each of their
related  Purchasers  and  Bank  Investors,   also  acknowledges  that  it  will,
independently and without reliance upon the  Administrative  Agent or any of the
Administrative  Agent's Affiliates,  and based on such documents and information
as it shall deem appropriate at the time,  continue to make its own decisions in
taking or not taking  action  under  this  Agreement  and the other  Transaction
Documents to which it is a party.

SECTION 9.4.        Indemnification of the Administrative Agent.

                  Each of the  Purchaser  Agents  and Bank  Investors  agrees to
indemnify the Administrative Agent (to the extent not reimbursed by or on behalf
of the Transferor or the Collection Agent under the Transaction  Documents,  and
without  limiting the obligation of such Persons to do so in accordance with the
Transaction Documents),  ratably in accordance with its Pro Rata Share, from and
against  any and  all  liabilities,  obligations,  losses,  damages,  penalties,
actions,  judgments,  suits,  costs,  expenses or  disbursements  of any kind or
nature  whatsoever which may be imposed on, incurred by, or asserted against the
Administrative  Agent in any way relating to or arising out of this Agreement or
any  action  taken or  omitted  by the  Administrative  Agent,  any of the other
Transaction Documents hereunder or thereunder;  provided,  however, that none of
the  Purchaser  Agents  shall be liable  for any  portion  of such  liabilities,
obligations,  losses,  damages,  penalties,  actions,  judgments,  suits, costs,
expenses  or  disbursements  resulting  from the  Administrative  Agent's  gross
negligence or willful misconduct.  Without limitation of the foregoing,  each of
the Purchaser Agents agrees to reimburse the  Administrative  Agent,  ratably as
above described,  promptly upon demand for any out-of-pocket expenses (including
counsel  fees)  incurred  by the  Administrative  Agent in  connection  with the
administration,   modification,   amendment  or  enforcement   (whether  through
negotiations,  legal proceedings or otherwise) of, or legal advice in respect of
rights or  responsibilities  under,  this  Agreement  and the other  Transaction
Documents,  to the extent that such expenses are incurred in the interests of or
otherwise in respect of the Purchaser Agents hereunder and/or  thereunder and to
the extent that the Administrative  Agent is not reimbursed for such expenses by
the Transferor.

SECTION 9.5.        Successor Administrative Agent.

                  The Administrative Agent may resign at any time by giving five
(5) days' prior written notice  thereof to each of the Purchaser  Agents and the
Transferor,  such resignation to be effective when the  Administrative  Agent is
discharged  from its  duties  and  obligations  as set forth  below,  and may be
removed  at any  time  with  cause  by  the  Purchaser  Agents.  Upon  any  such
resignation  or  removal,   the  Purchaser  Agents  shall  appoint  a  successor
Administrative  Agent.  Each of the  Purchaser  Agents  agrees that it shall not
unreasonably  withhold or delay its approval of the  appointment  of a successor
Administrative Agent. If no such successor  Administrative Agent shall have been
so appointed, and shall have accepted such appointment, within 30 days after the
retiring  Administrative  Agent's giving of notice of resignation or the removal
of the retiring  Administrative  Agent, then the retiring  Administrative  Agent
may, on behalf of the Purchaser Agents, appoint a successor Administrative Agent
which  successor  Administrative  Agent  shall be either (i) a  commercial  bank
organized under the laws of the United States or of any state thereof and have a
combined  capital and surplus of at least  $50,000,000  or (ii) an  Affiliate of
such a bank.  Upon the  acceptance of any  appointment as  Administrative  Agent
hereunder by a successor  Administrative  Agent,  such successor  Administrative
Agent shall thereupon succeed to and become vested with all the rights,  powers,
privileges  and duties of the retiring  Administrative  Agent,  and the retiring
Administrative  Agent shall be discharged from its duties and obligations  under
this Agreement. After any retiring Administrative Agent's resignation or removal
hereunder  as  Administrative  Agent,  the  provisions  of this Article IX shall
continue to inure to its benefit as to any actions  taken or omitted to be taken
by it while it was Administrative Agent under this Agreement.

SECTION 9.6.        Payments by the Administrative Agent.

                  Unless specifically allocated to the Purchaser Agents pursuant
to  the  terms  of  this  Agreement,  all  amounts  (if  any)  received  by  the
Administrative  Agent on behalf  of the  Purchaser  Agents  shall be paid by the
Administrative  Agent to the  Purchaser  Agents  (at their  respective  accounts
specified  in  their  respective   Assignment  and  Assumption   Agreements)  in
accordance  with their  respective  related pro rata interests in the applicable
Net Investment on the Business Day received by the Administrative  Agent, unless
such amounts are received  after 12:00 noon on such  Business Day, in which case
the Administrative Agent shall use its reasonable efforts to pay such amounts to
the Purchaser  Agents on such  Business  Day, but, in any event,  shall pay such
amounts to the Purchaser Agents in accordance with their respective  related pro
rata  interests in the  applicable  Net  Investment not later than the following
Business Day.

SECTION 9.7.        Bank Commitment; Assignment to Bank Investors.

(a)      Bank Commitment.

                           At any time on or prior to the Commitment
Termination Date, in the event that Enterprise does not effect an
Incremental  Transfer as requested under Section  2.2(a),  then at any time, the
Transferor  shall  have the  right  to  require  Enterprise  to  assign  its Net
Investment in whole to the Enterprise  Bank  Investors  pursuant to this Section
9.7. In addition, at any time on or prior to the Commitment Termination Date (i)
upon the occurrence of an Enterprise Wind-Down Event or (ii) upon the occurrence
of a  Termination  Event  that  results  in  the  Termination  Date  or  Special
Termination Date with respect to Enterprise or (iii)  Enterprise  elects to give
notice  to the  Transferor  of a  Reinvestment  Termination  Date or (iv)  after
Enterprise  elects to  amortize  its Net  Investment  or  elects  not to make an
additional Incremental Transfer, the Transferor hereby requests and directs that
Enterprise  assign its Net Investment in whole to the Enterprise  Bank Investors
pursuant to this Section 9.7 and the Transferor hereby agrees to pay the amounts
described in Section  9.7(d) below.  Upon any such election by Enterprise or any
such  request by the  Transferor,  Enterprise  shall be deemed to have made such
assignment to the Enterprise  Bank  Investors and the Enterprise  Bank Investors
shall be deemed to have accepted such  assignment  from  Enterprise  and to have
assumed all of  Enterprise's  obligations  hereunder,  in each case  without any
further  action  on  the  part  of  either  Enterprise  or the  Enterprise  Bank
Investors.  In connection  with any assignment from Enterprise to the Enterprise
Bank  Investors  pursuant to this Section 9.7,  each  Enterprise  Bank  Investor
shall, on the date of such assignment,  pay to Enterprise an amount equal to its
Assignment  Amount.  If such  Assignment  Amount is not paid on such date,  such
Enterprise  Bank  Investor  shall pay interest  thereon to Enterprise at the per
annum rate of 2% in excess of clause (x) of the definition of the Base Rate from
such date until such amount is paid in full.  Upon any  assignment by Enterprise
to the Enterprise Bank Investors contemplated hereunder,  Enterprise shall cease
to make any additional Incremental Transfers hereunder.

(b)      Assignment.

                           No Enterprise  Bank Investor may assign all or a
portion of its interests in the applicable Net  Investment,
the  Receivables,  and  Collections,  Proceeds and Related Security with respect
thereto and its rights and  obligations  hereunder to any Person unless approved
in writing by the  Transferor,  the  Administrative  Agent,  and the  Enterprise
Agent.  In connection with any such assignment by an Enterprise Bank Investor to
another Person,  the assignor shall deliver to the assignee(s) an Assignment and
Assumption  Agreement,  duly  executed,  assigning  to the  assignee  a pro rata
interest in its Net Investment, the Receivables,  and Collections,  Proceeds and
Related Security with respect thereto and the assignor's  rights and obligations
hereunder  and the  assignor  shall  promptly  execute  and  deliver all further
instruments and documents,  and take all further  action,  that the assignee may
reasonably  request,  in order to protect, or more fully evidence the assignee's
right,  title and interest in and to such interest and to enable the  Enterprise
Agent, on behalf of such assignee,  to exercise or enforce any rights  hereunder
and  under  the  other  Transaction  Documents  to which  such  assignor  is or,
immediately prior to such assignment, was a party. Upon any such assignment, (i)
the  assignee  shall  have all of the  rights and  obligations  of the  assignor
hereunder  and under the other  Transaction  Documents to which such assignor is
or,  immediately  prior to such  assignment,  was a party  with  respect to such
interest  for all  purposes of this  Agreement  and under the other  Transaction
Documents to which such assignor is or,  immediately  prior to such  assignment,
was a party (it being  understood that the Bank Investors,  as assignees,  shall
(x) be obligated to fund  Incremental  Transfers  under Section 2.2(a) hereof in
accordance  with the terms thereof,  notwithstanding  that Enterprise was not so
obligated  and  (y)  not  have  the  right  to  elect  the  commencement  of the
amortization of its Net Investment  pursuant to the definition of  "Reinvestment
Termination Date",  notwithstanding that Enterprise had such right) and (ii) the
assignor  shall  relinquish  its rights with  respect to such  interest  for all
purposes of this  Agreement and under the other  Transaction  Documents to which
such assignor is or, immediately prior to such assignment,  was a party. No such
assignment  shall be  effective  unless  a fully  executed  copy of the  related
Assignment and  Assumption  Agreement  shall be delivered to the  Administrative
Agent,  the Enterprise  Agent and the Transferor.  All costs and expenses of the
Administrative  Agent,  the  Enterprise  Agent  and the  assignor  and  assignee
incurred  in  connection  with any  assignment  hereunder  shall be borne by the
Transferor  and not by the assignor or any such  assignee.  No  Enterprise  Bank
Investor  shall  assign any portion of its  Commitment  hereunder  without  also
simultaneously  assigning  an  equal  portion  of its  interest  in the  related
Liquidity Provider Agreement.

(c)      Effects of Assignment.

                           By executing and  delivering an Assignment and
Assumption  Agreement,  the assignor and assignee  thereunder
confirm to and agree with each other and the other  parties  hereto as  follows:
(i) other than as provided in such  Assignment  and  Assumption  Agreement,  the
assignor makes no representation or warranty and assumes no responsibility  with
respect  to  any  statements,  warranties  or  representations  made  in  or  in
connection with this  Agreement,  the other  Transaction  Documents or any other
instrument or document  furnished  pursuant  hereto or thereto or the execution,
legality, validity,  enforceability,  genuineness,  sufficiency or value or this
Agreement,  the other  Transaction  Documents  or any such other  instrument  or
document;  (ii) the assignor makes no  representation or warranty and assumes no
responsibility  with respect to the financial  condition of the Transferor,  the
Seller  or  the  Collection  Agent  or  the  performance  or  observance  by the
Transferor,  the  Seller  or the  Collection  Agent of any of  their  respective
obligations under this Agreement,  the Receivables Purchase Agreement, the other
Transaction  Documents or any other  instrument or document  furnished  pursuant
hereto;  (iii)  such  assignee  confirms  that  it has  received  a copy of this
Agreement,  the  Receivables  Purchase  Agreement  and such  other  instruments,
documents and  information  as it has deemed  appropriate to make its own credit
analysis and decision to enter into such Assignment and Assumption Agreement and
to purchase such interest;  (iv) such assignee will,  independently  and without
reliance upon the  Administrative  Agent,  the Enterprise  Agent or any of their
Affiliates,  or the  assignor  and  based  on  such  agreements,  documents  and
information as it shall deem  appropriate at the time,  continue to make its own
credit  decisions in taking or not taking  action under this  Agreement  and the
other  Transaction  Documents;  (v) such assignee  appoints and  authorizes  the
Enterprise Agent to take such action as agent on its behalf and to exercise such
powers  under this  Agreement,  the other  Transaction  Documents  and any other
instrument or document  furnished pursuant hereto or thereto as are delegated to
such agent by the terms  hereof or  thereof,  together  with such  powers as are
reasonably incidental thereto and to enforce its respective rights and interests
in and under this Agreement,  the other Transaction  Documents,  the Receivables
and the Account  Agreements;  (vi) such assignee  agrees that it will perform in
accordance  with their terms all of the  obligations  which by the terms of this
Agreement and the other Transaction Documents are required to be performed by it
as the assignee of the assignor; and (vii) such assignee agrees that it will not
institute  against  Enterprise any proceeding of the type referred to in Section
10.9 hereof prior to the date which is one year and one day after the payment in
full of all Commercial Paper issued by Enterprise.

(d)      Transferor's Obligation to Pay Certain Amounts; Additional Assignment
Amount.

                           The Transferor  shall pay to the  Enterprise  Agent
for the account of  Enterprise,  in connection  with any
assignment by  Enterprise  to the  Enterprise  Bank  Investors  pursuant to this
Section 9.7, an aggregate  amount equal to all Carrying  Costs to accrue through
the end of each  outstanding  funding  period plus all other  Aggregate  Unpaids
(other than the  applicable  Net  Investment).  To the extent that such Carrying
Costs  relate to  interest  or  discount  on Related  Commercial  Paper,  if the
Transferor  fails to make  payment  of such  amounts  at or prior to the time of
assignment by Enterprise to the Enterprise Bank Investors,  such amount shall be
paid by the  Enterprise  Bank  Investors (in  accordance  with their  respective
Special Pro Rata  Shares) to  Enterprise  as  additional  consideration  for the
interests  assigned to the Enterprise  Bank Investors and the amount of the "Net
Investments"  hereunder held by the Enterprise Bank Investors shall be increased
by an  amount  equal to the  additional  amount so paid by the  Enterprise  Bank
Investors.

(e)      Administration of Agreement After Assignment.

                           After any  assignment by Enterprise to the Enterprise
Bank Investors  pursuant to this Section 9.7 (and the
payment of all amounts  owing to such  Purchaser in connection  therewith),  all
rights of the Enterprise  Agent and the Collateral  Agent set forth herein shall
be deemed to be afforded  to the  Enterprise  Agent on behalf of the  Enterprise
Bank Investors instead of either such party.

(f)      Payments.

                           After any  assignment by  Enterprise  to the
Enterprise  Bank  Investors  pursuant to this Section 9.7, all
payments to be made  hereunder  by the  Transferor  or the  Collection  Agent to
Enterprise shall be made to the account of the Enterprise Agent, as such account
shall have been notified to the  Transferor  and the  Collection  Agent.  In the
event that the Assignment Amount paid by the Enterprise Bank Investors  pursuant
to Section 9.7(a) is less than the sum of the applicable Net Investment plus the
Interest  Component of all outstanding  Related  Commercial  Paper,  then to the
extent  payments  made  hereunder in respect of the  applicable  Net  Investment
(excluding  interest) exceed the Assignment Amount, such excess amounts shall be
remitted by the Enterprise Agent to Enterprise.

(g)      Downgrade of Bank Investor.

                           If at any time prior to any  assignment by
Enterprise  to the  Enterprise  Bank  Investors as  contemplated
pursuant to this Section 9.7, the short term debt rating of any Enterprise  Bank
Investor   shall  be  "A-2"  or  "P-2"  from   Standard  &  Poor's  or  Moody's,
respectively,  with negative credit implications, such Enterprise Bank Investor,
upon request of the  Enterprise  Agent,  shall,  within 30 days of such request,
assign its rights and  obligations  hereunder to another  financial  institution
(which  institution's  short term debt  shall be rated at least  "A-2" and "P-2"
from  Standard & Poor's and  Moody's,  respectively,  and which  shall not be so
rated with negative  credit  implications).  If the short term debt rating of an
Enterprise  Bank  Investor  shall be "A-3" or "P-3",  or lower,  from Standard &
Poor's or Moody's,  respectively  (or such rating  shall have been  withdrawn by
Standard  &  Poor's  or  Moody's),  such  Bank  Investor,  upon  request  of the
Enterprise Agent, shall,  within five (5) Business Days of such request,  assign
its rights and obligations  hereunder to another  financial  institution  (which
institution's  short  term debt  shall be rated at least  "A-2"  and "P-2"  from
Standard & Poor's and  Moody's,  respectively,  and which  shall not be so rated
with negative credit implications).  In either such case, if any such Enterprise
Bank  Investor  shall not have  assigned its rights and  obligations  under this
Agreement within the applicable time period  described  above,  Enterprise shall
have the right to require such Enterprise Bank Investor to pay to the Enterprise
Agent an amount equal to such Enterprise Bank Investor's  Commitment for deposit
by the Enterprise  Agent into an account,  in the name of the Enterprise  Agent,
which shall be in satisfaction of such Enterprise Bank Investor's  obligation to
make  Incremental  Purchases  and to accept an  assignment  from  Enterprise  in
accordance with Section 9.7 hereof.  The amount on deposit in such account shall
be invested by the Enterprise  Agent in Eligible  Investments  and such Eligible
Investments shall have a term of no more than 30 days, at the Enterprise Agent's
sole  discretion.  The  Enterprise  Agent  shall remit to such  Enterprise  Bank
Investor,  monthly, the income thereon. Nothing in the three preceding sentences
shall  affect  or  diminish  in any  way any  such  downgraded  Enterprise  Bank
Investor's  Commitment to the  Transferor  or such  downgraded  Enterprise  Bank
Investor's  other  obligations  and  liabilities  hereunder  and under the other
Transaction Documents.

(h)      Bank Investor Consent.

                           Upon the occurrence and during the continuance of any
Termination Event or Potential  Termination Event, the
Enterprise Agent shall take no action hereunder (other than ministerial  actions
or such  actions as are  specifically  provided  for  herein)  without the prior
consent  of the  Enterprise  Majority  Investors  (which  consent  shall  not be
unreasonably  withheld or delayed).  The Enterprise Agent shall not, without the
prior written  consent of all  Enterprise  Bank  Investors,  agree to (i) amend,
modify or waive  any  provision  of this  Agreement  in any way which  would (A)
reduce  or  impair  Collections  or the  payment  of  interest  or fees  payable
hereunder  to such Bank  Investors or delay the  scheduled  dates for payment of
such amounts,  (B) increase the Servicing Fee (other than as permitted  pursuant
to  Section  6.2(b)),  (C)  modify  any  provisions  of  this  Agreement  or the
Receivables Purchase Agreement relating to the timing of payments required to be
made by the Transferor or the Seller or the  application of the proceeds of such
payments,   (D)  permit  the   appointment   of  any  Person   (other  than  the
Administrative  Agent) as successor  Collection  Agent, (E) release any property
from the lien provided by this Agreement  (other than as expressly  contemplated
herein) or (F) extend or permit the extension of the Commitment Termination Date
without the consent of each such Enterprise Bank Investor.  The Enterprise Agent
shall not agree to any amendment of this  Agreement  which  increases the dollar
amount of an Enterprise Bank Investor's  Commitment without the prior consent of
such Enterprise Bank Investor. In addition, the Enterprise Agent shall not agree
to any  amendment  of  this  Agreement  not  specifically  described  in the two
preceding  sentences  without the consent of the Enterprise  Majority  Investors
(which  consent  shall not be  unreasonably  withheld or  delayed).  "Enterprise
Majority  Investors"  shall  mean at any time,  the  Enterprise  Agent and those
Enterprise Bank Investors which hold Commitments aggregating in excess of 66 and
2/3% of  Enterprise's  Pro Rata Share of the Facility  Limit as of such date. In
the event the Enterprise  Agent requests an Enterprise Bank  Investor's  consent
pursuant to the foregoing provisions and the Enterprise Agent does not receive a
consent (either  positive or negative) from such Enterprise Bank Investor within
10 Business Days of such  Enterprise  Bank  Investor's  receipt of such request,
then such Enterprise Bank Investor (and its percentage interest hereunder) shall
be disregarded in determining  whether the Enterprise  Agent shall have obtained
sufficient consent hereunder.

SECTION 9.8.        Authorization and Action of Enterprise Agent.

(a) Enterprise and each  Enterprise Bank Investor hereby appoints and authorizes
the Enterprise  Agent to take such action as agent on its behalf and to exercise
such powers  under this  Agreement  and the other  Transaction  Documents as are
delegated to the Enterprise Agent by the terms hereof and thereof, together with
such powers as are reasonably  incidental thereto.  In furtherance,  and without
limiting the generality,  of the foregoing,  Enterprise and each Enterprise Bank
Investor  hereby  appoints  the  Enterprise  Agent as its agent to  execute  and
deliver all further instruments and documents,  and take all further action that
the Enterprise  Agent may deem necessary or appropriate or that Enterprise or an
Enterprise Bank Investor may reasonably request in order to perfect,  protect or
more fully evidence the interests  transferred or to be transferred from time to
time by the  Transferor  hereunder,  or to  enable  any of them to  exercise  or
enforce any of their respective rights hereunder, including, without limitation,
the  execution  by the  Enterprise  Agent  as  secured  party/assignee  of  such
financing or  continuation  statements,  or  amendments  thereto or  assignments
thereof,  relative to all or any of the  Receivables  now  existing or hereafter
arising,  and  such  other  instruments  or  notices,  as  may be  necessary  or
appropriate for the purposes stated herein above.  Enterprise and the Enterprise
Majority  Investors may direct the Enterprise  Agent to take any such incidental
action  hereunder.  With respect to other  actions  which are  incidental to the
actions specifically delegated to the Enterprise Agent hereunder, the Enterprise
Agent shall not be required to take any such incidental  action  hereunder,  but
shall be required to act or to refrain from acting (and shall be fully protected
in acting or refraining  from acting) upon the  direction of Enterprise  and the
Enterprise  Majority  Investors;  provided,  however,  that the Enterprise Agent
shall not be required to take any action hereunder if the taking of such action,
in the reasonable  determination of the Enterprise Agent,  shall be in violation
of any  applicable  law, rule or regulation or contrary to any provision of this
Agreement  or shall  expose  the  Enterprise  Agent to  liability  hereunder  or
otherwise.

(b) The  Enterprise  Agent shall exercise such rights and powers vested in it by
this Agreement and the other Transaction  Documents,  and use the same degree of
care and skill in their  exercise,  as a prudent  person  would  exercise or use
under the  circumstances  in the conduct of such  person's own affairs.  SECTION
9.9. Reliance, Etc. of Enterprise Agent.

                  Neither  the  Enterprise  Agent  nor  any  of  its  directors,
officers, agents or employees shall be liable for any action taken or omitted to
be taken by it or them as  Enterprise  Agent  under or in  connection  with this
Agreement or any of the other Transaction Documents, except for its or their own
gross  negligence or willful  misconduct.  Without  limiting the foregoing,  the
Enterprise Agent: (i) may consult with legal counsel  (including counsel for the
Transferor  or the Seller),  independent  public  accountants  and other experts
selected  by it and shall not be liable  for any  action  taken or omitted to be
taken  in good  faith  by it in  accordance  with the  advice  of such  counsel,
accountants or experts;  (ii) makes no warranty or  representation to Enterprise
or any  Enterprise  Bank Investor and shall not be  responsible to Enterprise or
any Enterprise Bank Investor for any statements,  warranties or  representations
made in or in connection with this  Agreement;  (iii) shall not have any duty to
ascertain or to inquire as to the performance or observance of any of the terms,
covenants  or  conditions  of this  Agreement  or any of the  other  Transaction
Documents on the part of the Transferor,  the Collection  Agent or the Seller or
to inspect the property (including the books and records) of the Transferor, the
Collection Agent or the Seller;  (iv) shall not be responsible to a Purchaser or
any Bank Investor for the due  execution,  legality,  validity,  enforceability,
genuineness,   sufficiency  or  value  of  this  Agreement,  any  of  the  other
Transaction  Documents or any other  instrument or document  furnished  pursuant
hereto or thereto;  and (v) shall incur no liability under or in respect of this
Agreement  or any of the other  Transaction  Documents by acting upon any notice
(including  notice by telephone),  consent,  certificate or other  instrument or
writing (which may be by telex)  believed by it to be genuine and signed or sent
by the proper party or parties.

SECTION 9.10.       Credit Decision with respect to Enterprise.

                  Enterprise and each Enterprise Bank Investor acknowledges that
it has, independently and without reliance upon the Enterprise Agent, any of the
Enterprise Agent's Affiliates,  any other Enterprise Bank Investor or Enterprise
(in the case of any Enterprise  Bank Investor) and based upon such documents and
information as it has deemed  appropriate,  made its own evaluation and decision
to enter into this Agreement and the other Transaction  Documents to which it is
a party and, if it so determines, to accept the transfer to the Enterprise Agent
on its  behalf  of any  undivided  ownership  interest  in the  Affected  Assets
hereunder.  Enterprise and each Enterprise Bank Investor also  acknowledges that
it will,  independently  and without reliance upon the Enterprise  Agent, any of
the  Enterprise  Agent's  Affiliates,  any other  Enterprise  Bank  Investor  or
Enterprise  (in the case of any  Enterprise  Bank  Investor)  and  based on such
documents and information as it shall deem appropriate at the time,  continue to
make its own decisions in taking or not taking  action under this  Agreement and
the other Transaction Documents to which it is a party.

SECTION 9.11.       Indemnification of Enterprise Agent.

                  The  Enterprise   Bank   Investors   agree  to  indemnify  the
Enterprise  Agent (to the extent not reimbursed by the  Transferor),  ratably in
accordance  with their  Special  Pro Rata  Shares,  from and against any and all
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
costs,  expenses or disbursements of any kind or nature  whatsoever which may be
imposed on,  incurred by, or asserted  against the  Enterprise  Agent in any way
relating to or arising out of this  Agreement  or any action taken or omitted by
the  Enterprise  Agent,  any of the other  Transaction  Documents  hereunder  or
thereunder;  provided,  however, that the Enterprise Bank Investors shall not be
liable  for any  portion  of such  liabilities,  obligations,  losses,  damages,
penalties, actions, judgments, suits, costs, expenses or disbursements resulting
from the  Enterprise  Agent's gross  negligence or willful  misconduct.  Without
limitation of the foregoing,  the Enterprise  Bank Investors  agree to reimburse
the Enterprise Agent,  ratably in accordance with their Special Pro Rata Shares,
promptly upon demand for any  out-of-pocket  expenses  (including  counsel fees)
incurred  by  the  Enterprise  Agent  in  connection  with  the  administration,
modification,  amendment or enforcement  (whether  through  negotiations,  legal
proceedings  or  otherwise)  of,  or  legal  advice  in  respect  of  rights  or
responsibilities  under, this Agreement and the other Transaction Documents,  to
the extent that such  expenses are incurred in the  interests of or otherwise in
respect of the Enterprise Bank Investors  hereunder and/or thereunder and to the
extent that the  Enterprise  Agent is not  reimbursed  for such  expenses by the
Transferor.

SECTION 9.12.       Successor Agent to Enterprise Agent.

                  The Enterprise  Agent may resign at any time by giving written
notice thereof to each Enterprise Bank Investor,  Enterprise, the Administrative
Agent  and the  Transferor  and may be  removed  at any time  with  cause by the
Enterprise Majority Investors. Upon any such resignation or removal,  Enterprise
and the  Enterprise  Majority  Investors  shall  appoint a successor  Enterprise
Agent.  Enterprise and each  Enterprise  Bank Investor  agrees that it shall not
unreasonably  withhold or delay its approval of the  appointment  of a successor
Enterprise  Agent.  If no such  successor  Enterprise  Agent  shall have been so
appointed,  and shall have accepted such  appointment,  within 30 days after the
retiring  Enterprise  Agent's  giving of notice of resignation or the Enterprise
Majority  Investors' removal of the retiring Enterprise Agent, then the retiring
Enterprise Agent may, on behalf of Enterprise and the Enterprise Bank Investors,
appoint a successor  Enterprise Agent which successor  Enterprise Agent shall be
either (i) a commercial bank organized under the laws of the United States or of
any  state  thereof  and  have  a  combined  capital  and  surplus  of at  least
$50,000,000  or (ii) an Affiliate  of such a bank.  Upon the  acceptance  of any
appointment as Enterprise Agent hereunder by a successor  Enterprise Agent, such
successor Enterprise Agent shall thereupon succeed to and become vested with all
the rights, powers,  privileges and duties of the retiring Enterprise Agent, and
the  retiring   Enterprise  Agent  shall  be  discharged  from  its  duties  and
obligations  under  this  Agreement.   After  any  retiring  Enterprise  Agent's
resignation  or removal  hereunder as Enterprise  Agent,  the provisions of this
Article IX shall  continue to inure to its  benefit as to any  actions  taken or
omitted to be taken by it while it was Enterprise Agent under this Agreement.

SECTION 9.13.       Payments by the Purchaser Agents.

                  Unless  specifically  allocated to a Bank Investor pursuant to
the terms of this Agreement,  all amounts  received by the applicable  Purchaser
Agent on behalf of the Bank Investors  shall be paid by such Purchaser  Agent to
the Bank Investors (at their respective  accounts  specified in their respective
Assignment  and  Assumption  Agreements)  in  accordance  with their  respective
related pro rata  interests in the applicable Net Investment on the Business Day
received by such Purchaser  Agent,  unless such amounts are received after 12:00
noon on such  Business  Day,  in which case such  Purchaser  Agent shall use its
reasonable  efforts to pay such amounts to the Bank  Investors on such  Business
Day,  but,  in any  event,  shall  pay such  amounts  to the Bank  Investors  in
accordance  with their  respective  related pro rata interests in the applicable
Net Investment not later than the following Business Day.


                                    ARTICLE X

                                  MISCELLANEOUS

                    Term of Agreement.

                  This Agreement shall terminate on the date following the later
of a  Termination  Date  and a  Special  Termination  Date  upon  which  the Net
Investments have been reduced to zero and all other Aggregate  Unpaids have been
paid in full, in each case, in cash; provided,  however, that (i) the rights and
remedies of the  Administrative  Agent, the Purchaser Agents, the Purchasers and
the Bank  Investors  with respect to any  representation  and  warranty  made or
deemed  to be made  by the  Transferor  pursuant  to this  Agreement,  (ii)  the
indemnification  and payment provisions of Article VIII, and (iii) the agreement
set forth in Section  10.9 hereof,  shall be  continuing  and shall  survive any
termination of this Agreement.

SECTION 10.2.       Waivers; Amendments.

                  No failure or delay on the part of the  Administrative  Agent,
any of the Purchaser  Agents, a Purchaser or any Bank Investor in exercising any
power,  right or remedy under this Agreement  shall operate as a waiver thereof,
nor shall any  single or partial  exercise  of any such  power,  right or remedy
preclude any other further  exercise thereof or the exercise of any other power,
right or remedy. The rights and remedies herein provided shall be cumulative and
nonexclusive  of any rights or remedies  provided by law. Any  provision of this
Agreement  may be  amended  or  waived  if,  but  only  if,  in the  case of any
amendment,  such  amendment is in writing and is signed by the  Transferor,  the
Purchasers,  the  Administrative  Agent,  the  Purchaser  Agents  and  the  Bank
Investors holding Commitments  aggregating 66 and 2/3 % of the Pro Rata Share of
its  related  Purchaser's  Facility  Limit and in the case of any  waiver,  such
waiver is granted in writing by the Administrative  Agent,  Purchaser Agents and
such Bank Investors.  The Transferor shall notify each Rating Agency then rating
the Commercial Paper of any Purchaser of any waiver or amendment with respect to
this  Agreement,  and, as to each material  waiver or amendment  (other than any
extension of the Commitment Termination Date or decrease in the Facility Limit),
shall obtain  confirmation  by such Rating Agency that such  material  waiver or
amendment shall not result in a reduction or withdrawal of any such rating.

SECTION 10.3.       Notices.

                  Except as  provided  below,  all  communications  and  notices
provided for  hereunder  shall be in writing  (including  telecopy or electronic
facsimile transmission or similar writing) and shall be given to the other party
at its  address or telecopy  number set forth below or at such other  address or
telecopy  number as such party may hereafter  specify for the purposes of notice
to such party. Each such notice or other communication shall be effective (i) if
given by telecopy,  when such  telecopy is  transmitted  to the telecopy  number
specified in this Section 10.3 and  confirmation  is received,  (ii) if given by
mail 3 Business Days following such posting,  postage prepaid, U.S. certified or
registered,  (iii) if given by  overnight  courier,  one (1)  Business Day after
deposit thereof with a national  overnight courier service,  or (iv) if given by
any other means,  when  received at the address  specified in this Section 10.3.
However,  anything  in  this  Section  to  the  contrary  notwithstanding,   the
Transferor  hereby  authorizes  the  Purchasers to effect  Transfers and funding
period  selections  based on  telephonic  notices  made by any Person  which the
Purchasers in good faith believe to be acting on behalf of the  Transferor.  The
Transferor  agrees to deliver promptly to the Purchasers a written  confirmation
of each  telephonic  notice  signed  by an  authorized  officer  of  Transferor.
However,  the absence of such confirmation shall not affect the validity of such
notice.  If the written  confirmation  differs in any material  respect from the
action  taken by the  Purchasers,  the records of the  Purchasers  shall  govern
absent manifest error.

                           If to Enterprise:

                                    Enterprise Funding Corporation
                                    c/o Merrill Lynch Money Markets, Inc.
                                    World Financial Center
                                    South Tower, 8th Floor
                                    225 Liberty Street
                                    New York, NY  10080

                                    Attention:  Gerard Haugh
                                    Telephone:  (212) 236-7200
                                    Telecopy:   (212) 236-7584

                                    (with a copy to the Enterprise Agent)

                                    Payment Information:
                                    Bankers Trust Company
                                    New York, New York
                                    ABA:  021 001 033
                                    BNF:  BTCo as Depository for EFC
                                    Account #: 000 362 917
                                    Ref:  Metris - PNC
                                    Attention:  Stacy Coulon

                           If to PARCO:

                                    Park Avenue Receivables Corporation
                                    c/o Global Securitization Services, LLC
                                    25 West 43rd Street, Suite 704
                                    New York, New York 10036
                                    Attention:  President
                                    Telephone:       (212) 302-5151
                                    Telecopy:        (212) 302-8767

                                    (with a copy to the PARCO Agent)

                                    Payment Information:
                                    Chase Manhattan Bank
                                    New York, New York
                                    ABA: 021-000-021
                                    Account: 507839463
                                    Account #: 507839463
                                    For account of:Park Avenue Receivables Corp.
                                    Ref: Metris/PNC

                           If to Sheffield:

                                    Sheffield Receivables Corporation
                                    c/o Barclays Bank plc
                                    222 Broadway, 7th Floor
                                    New York, New York  10030
                                    Attention:  Mike Wade
                                    Telephone:       (212) 412-7554
                                    Telecopy:        (212) 412-6846

                                    (with a copy to the Sheffield Agent)

                                    Payment Information:
                                    Barclays Bank plc
                                    New York, New York  10038
                                    ABA:  026 0025-74
                                    Account #: 050 791 516
                                    Ref:  Sheffield Funding Account/Metris

                           If to the Transferor:

                                    Metris Asset Funding Co.
                                    600 South Highway 169, Suite 300
                                    St. Louis Park, MN  55426
                                    Telephone:  (612) 525-5024
                                    Telecopy:  (612) 525-5070
                                    Payment Information:
                                    Bank:  Norwest Bank, N.A. Minnesota
                                    ABA 091 000 019
                                    Account #: 6355055112
                                    Reference:  EFC/PNC National Bank

                           If to the Collection Agent:

                                    Direct Merchants Credit Card Bank, N.A.
                                    6909 East Greenway Parkway
                                    Scottsdale, AZ 85254
                                    Telephone:  (602) 718-4600
                                    Telecopy:  (602) 718-4830

                           If to the Collateral Agent:

                                    NationsBank, N.A.
                                    NationsBank Corporate Center -- 10th Floor
                                    Charlotte, North Carolina  28255
                                    Attention:  Michelle M. Heath,
                                                Structured Finance
                                    Telephone:  (704) 386-7922
                                    Telecopy:   (704) 388-9169

                           If to the PARCO Agent:

                                    The Chase Manhattan Bank
                                    450 West 33rd Street, 15th Floor
                                    New York, New York 10001
                                    Attention:  Structured Finance Services
                                    Telephone:       (212) 946-7861
                                    Telecopy:        (212) 946-7776

                           If to the Sheffield Agent:

                                    Barclays Bank plc,
                                    222 Broadway, 7th Floor
                                    New York, New York  10035
                                    Attention:  Mary Logan
                                    Telephone:       (212) 412-3266
                                    Telecopy:        (212) 412-6846

                           If to the Enterprise Agent or the Administrative
                           Agent:

                                    NationsBank, N.A.
                                    NationsBank Corporate Center, -- 10th Floor
                                    Charlotte, North Carolina  28255
                                    Attention:  Michelle M. Heath, Structured
                                    Finance
                                    Telephone:  (704) 386-7922
                                    Telecopy:   (704) 388-9169
                                    Payment Information:
                                    NationsBank, N.A.
                                    ABA: 053000196
                                    for the account of IBG Operations/Admin.
                                    Account #: 1093601650000
                                    Ref: Metris PNC
                                    Attention: Jennifer Luhia

                  If to the Bank Investors,  at their  respective  addresses set
forth  on the  signature  pages  hereto  or of  the  Assignment  and  Assumption
Agreement pursuant to which it became a party hereto.

SECTION 10.4.       Governing Law; Submission to Jurisdiction; Integration.

(a) THIS  AGREEMENT  SHALL BE GOVERNED BY AND CONSTRUED IN  ACCORDANCE  WITH THE
LAWS OF THE STATE OF NEW YORK.  Each of the parties  hereto  agrees that a final
judgment in any such court shall be  conclusive  and may be enforced in such and
other  jurisdictions  by suit on the judgment or in any other manner provided by
law. Each of the Collection Agent and the Transferor hereby irrevocably  waives,
to the fullest extent it may  effectively do so, any objection  which it may now
or hereafter have to the laying of the venue of any such  proceeding  brought in
such a court and any claim that any such proceeding  brought in such a court has
been brought in an inconvenient  forum in connection with any objection based on
lack of personal  jurisdiction.  Nothing in this  Section  10.4 shall affect the
right  of  the  Purchasers  to  bring  any  action  or  proceeding  against  the
Transferor,  the  Collection  Agent or their  property  in the  courts  of other
jurisdictions.

(b)  EACH  OF  THE  PARTIES  HERETO  HEREBY  WAIVES  ANY  RIGHT  TO  HAVE A JURY
PARTICIPATE  IN RESOLVING  ANY DISPUTE,  WHETHER  SOUNDING IN CONTRACT,  TORT OR
OTHERWISE  AMONG ANY OF THEM  ARISING  OUT OF,  CONNECTED  WITH,  RELATING TO OR
INCIDENTAL TO THE RELATIONSHIP BETWEEN THEM IN CONNECTION WITH THIS AGREEMENT OR
THE OTHER TRANSACTION DOCUMENTS.

(c) This  Agreement  contains  the final and complete  integration  of all prior
expressions  by the parties hereto with respect to the subject matter hereof and
shall  constitute the entire  Agreement among the parties hereto with respect to
the subject matter hereof superseding all prior oral or written understandings.

(d) Each of the parties hereto irrevocably consents to service of process in the
manner  provided for notices in Section  10.3.  Nothing in this  Agreement  will
affect  the  right of any  party  hereto to serve  process  in any other  manner
permitted by law.

SECTION 10.5.       Severability; Counterparts.

                  This  Agreement may be executed in any number of  counterparts
and by different parties hereto in separate counterparts,  each of which when so
executed  shall be deemed to be an original and all of which when taken together
shall  constitute one and the same  Agreement.  Any provisions of this Agreement
which are prohibited or  unenforceable  in any  jurisdiction  shall,  as to such
jurisdiction,   be   ineffective   to  the   extent  of  such   prohibition   or
unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render unenforceable such provision in any other jurisdiction.

SECTION 10.6.       Successors and Assigns.

(a) This Agreement  shall be binding on the parties hereto and their  respective
successors and assigns;  provided,  however, that neither the Transferor nor the
Seller may assign any of its rights or delegate  any of its duties  hereunder or
under the Receivables  Purchase  Agreement or under any of the other Transaction
Documents  to which it is a party  without  the  prior  written  consent  of the
Administrative  Agent and the Purchaser  Agents.  No provision of this Agreement
shall in any manner  restrict the ability of a Purchaser or any Bank Investor to
assign,  participate,  grant  security  interests in, or otherwise  transfer any
portion of the Transferred Interest.

(b) Without  limiting the foregoing,  a Purchaser  may, from time to time,  with
prior  or  concurrent   notice  to  Transferor  and  Collection  Agent,  in  one
transaction  or a series of  transactions,  assign  all or a portion  of its Net
Investment  and its rights and  obligations  under this  Agreement and any other
Transaction Documents to which it is a party to a Conduit Assignee.  Upon and to
the extent of such assignment by such Purchaser to a Conduit Assignee,  (i) such
Conduit  Assignee  shall be the owner of the assigned  portion of the applicable
Net  Investment,  (ii) the related  administrative  or  managing  agent for such
Purchaser will act as the agent  hereunder for such Conduit  Assignee,  with all
corresponding  rights and powers,  express or implied,  granted to the Purchaser
Agent  hereunder or under the other  Transaction  Documents,  (iii) such Conduit
Assignee and its liquidity  support  provider(s) and credit support  provider(s)
and  other  related  parties  shall  have  the  benefit  of all the  rights  and
protections provided to such Purchaser and its Liquidity Support Provider(s) and
Credit Support  Provider(s),  respectively,  herein and in the other Transaction
Documents  (including,  without  limitation,  any limitation on recourse against
such  Purchaser or related  parties,  any  agreement  not to file or join in the
filing  of  a  petition  to  commence  an  insolvency  proceeding  against  such
Purchaser,  and the right to assign to another  Conduit  Assignee as provided in
this paragraph), (iv) such Conduit Assignee shall assume all (or the assigned or
assumed portion) of such Purchaser's obligations, if any, hereunder or any other
Transaction   Document,   and  such  Purchaser   shall  be  released  from  such
obligations,  in each case to the extent of such assignment, and the obligations
of such Purchaser and such Conduit  Assignee shall be several and not joint, (v)
all  distributions  in  respect  of the  Net  Investments  shall  be made to the
applicable Purchaser Agent or administrative agent, as applicable,  on behalf of
such Purchaser and such Conduit  Assignee on a pro rata basis according to their
respective interests,  (vi) the definition of the term "Interest Component" with
respect to the  portion of the Net  Investments  funded  with  commercial  paper
issued by such Purchaser from time to time shall be determined in the manner set
forth in the definition of " Interest Component" applicable to such Purchaser on
the basis of the interest rate or discount applicable to commercial paper issued
by such Conduit Assignee  (rather than such Purchaser),  (vii) the defined terms
and other  terms and  provisions  of this  Agreement  and the other  Transaction
Documents shall be interpreted in accordance  with the foregoing,  and (viii) if
requested  by any of the  Purchaser  Agents  or the  administrative  agent  with
respect to the Conduit  Assignee,  the  parties  will  execute and deliver  such
further  agreements  and documents and take such other actions as the applicable
Purchaser Agent or such administrative  agent may reasonably request to evidence
and give effect to the  foregoing.  No Assignment by such Purchaser to a Conduit
Assignee of all or any portion of the applicable Net Investment shall (A) in any
way diminish the related Bank  Investors'  obligation  under Section 9.9 to fund
any Incremental  Transfer not funded by such Purchaser or such Conduit  Assignee
or to acquire from such Purchaser or such Conduit Assignee all or any portion of
the  applicable  Net Investment or (B) result in the liability of the Transferor
for any Section 8.2 Costs  which are higher than those then  applicable  to such
Purchaser.

(c) Each of the  Transferor  and the Seller  hereby  agrees and  consents to the
assignment  by a  Purchaser  from time to time of all or any part of its  rights
under,  interest in and title to this Agreement and the Transferred  Interest to
any  Liquidity  Provider  or to any  Conduit  Assignee  as set forth in  section
10.6(b).  In addition,  each of the Transferor and the Seller hereby consents to
and  acknowledges  the  assignment by such Purchaser of all of its rights under,
interest  in and title to this  Agreement  and the  Transferred  Interest to the
Collateral  Agent, in the case of Enterprise,  and the collateral agent for each
of the other Purchasers in the case of such other Purchasers.

SECTION 10.7.       Waiver of Confidentiality.

                  Each of the Transferor  and the Seller hereby  consents to the
disclosure  of any  nonpublic  information  with  respect  to it  received  by a
Purchaser,  the  Administrative  Agent,  any of the Purchaser Agents or any Bank
Investor to any of a Purchaser,  the Administrative  Agent, any of the Purchaser
Agents,  any  nationally   recognized  rating  agency  rating  such  Purchaser's
Commercial  Paper,  the  Collateral  Agent,  any Bank Investor or potential Bank
Investor,  the Liquidity Provider, the Credit Support Provider or any dealers of
Commercial  Paper in relation to this  Agreement;  provided,  that each Purchase
Agent will notify the Transferor in advance of its sending nonpublic information
to a potential  related  Bank  Investor  and will use its best efforts to obtain
executed  confidentiality   agreements  covering  the  disclosure  of  any  such
information to any Bank Investor, potential Bank Investor, Liquidity Provider or
Credit Support Provider other than the Purchaser Agents.

SECTION 10.8.       Confidentiality Agreement.

                  Each of the Transferor and the Collection  Agent hereby agrees
that  it  will  not  disclose  the  contents  of  this  Agreement  or any  other
proprietary  or  confidential  information  of a Purchaser,  the  Administrative
Agent, any of the Purchaser Agents, the Collateral Agent, any Liquidity Provider
or any Bank Investor to any other Person except (i) its auditors and  attorneys,
employees  or  financial  advisors  (other  than any  commercial  bank)  and any
nationally  recognized  rating  agency,   provided  such  auditors,   attorneys,
employees,  financial  advisors or rating  agencies  are  informed of the highly
confidential  nature  of  such  information  or (ii) as  otherwise  required  by
applicable law (including any disclosure  required to be made under the rules of
the  Securities  and  Exchange  Commission)  or order  of a court  of  competent
jurisdiction.

SECTION 10.9.       No Bankruptcy Petition Against the Purchasers.

(a) Each of the parties  hereto  (other than  Enterprise)  hereby  covenants and
agrees  that,  prior to the date which is one year and one day after the payment
in full of all outstanding Commercial Paper or other indebtedness of Enterprise,
it will not institute against, or join any other Person in instituting  against,
Enterprise   any   bankruptcy,   reorganization,   arrangement,   insolvency  or
liquidation proceedings or other similar proceeding under the laws of the United
States or any state of the United States.

(b) Each of the parties  hereto (other than PARCO)  hereby  covenants and agrees
that,  prior to the date which is one year and one day after the payment in full
of all outstanding  Commercial Paper or other Indebtedness of PARCO, it will not
institute against,  or join any other Person in instituting  against,  PARCO any
bankruptcy,  reorganization,  arrangement, insolvency or liquidation proceedings
or other similar proceedings under the laws of the United States or any state of
the United States.

(c) Each of the parties  hereto  (other than  Sheffield)  hereby  covenants  and
agrees  that,  prior to the date which is one year and one day after the payment
in full of all outstanding  Commercial Paper or other indebtedness of Sheffield,
it will not institute against, or join any other Person in instituting  against,
Sheffield any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings or other similar  proceedings under the laws of the United States or
any state of the United States.

SECTION 10.10.      No Recourse Against Stockholders, Officers or Directors.

(a) (i) No recourse  under any  obligation,  covenant or agreement of Enterprise
contained in this  Agreement  shall be had against  Merrill  Lynch Money Markets
Inc.  (or any  affiliate  thereof)  or any  stockholder,  officer or director of
Enterprise,  as such, by the  enforcement  of any  assessment or by any legal or
equitable proceeding,  by virtue of any statute or otherwise; it being expressly
agreed and understood  that this  Agreement is solely a corporate  obligation of
Enterprise,  and that no personal  liability  whatsoever  shall  attach to or be
incurred by Merrill Lynch Money  Markets Inc. (or any affiliate  thereof) or the
stockholders,  officers or directors of such Purchaser, as such, or any of them,
under  or by  reason  of any of the  obligations,  covenants  or  agreements  of
Enterprise contained in this Agreement,  or implied therefrom,  and that any and
all personal  liability for breaches by  Enterprise of any of such  obligations,
covenants  or  agreements,  either at common law or at equity,  or by statute or
constitution,  of Merrill Lynch Money  Markets Inc. (or any affiliate  thereof),
and  every  such  stockholder,  officer  or  director  of  Enterprise  is hereby
expressly waived as a condition of and  consideration  for the execution of this
Agreement;  provided that the  foregoing  shall not relieve any such Person from
any liability it might  otherwise have as a result of its fraudulent  actions or
omissions. The provisions of this Section 10.10(a) shall survive the termination
of this Agreement.

                           (ii)     No recourse under any obligation, covenant
or agreement of PARCO contained in this Agreement shall
be had against any incorporator,  stockholder,  officer,  director,  employee or
agent of PARCO, the PARCO Agent or any of their Affiliates  (solely by virtue of
such capacity) by the enforcement of any assessment or by any legal or equitable
proceeding, by virtue of any statute or otherwise, it being expressly agreed and
understood  that this Agreement is solely a corporate  obligation of PARCO,  and
that no  personal  liability  whatever  shall  attach to or be  incurred  by any
incorporator,  stockholder,  officer, director,  employee or agent of PARCO, the
PARCO Agent or any of their  Affiliates  (solely by virtue of such  capacity) or
any  of  them  under  or by  reason  of any of  the  obligations,  covenants  or
agreements of PARCO contained in this Agreement, or implied therefrom,  and that
any and all personal liability for breaches by PARCO of any of such obligations,
covenants or agreements,  either at common law or at equity, or by statute, rule
or  regulation,  of every such  incorporator,  stockholder,  officer,  director,
employee  or  agent  is  hereby  expressly  waived  as a  condition  of  and  in
consideration  for the execution of this Agreement;  provided that the foregoing
shall not relieve any such Person from any liability it might  otherwise have as
a result of its fraudulent actions or fraudulent omissions.
The  provisions  of this Section  10.10(b)  shall  survive  termination  of this
Agreement.

                           (iii) No recourse under any  obligation,  covenant or
agreement of Sheffield contained in this Agreement
shall be had against any incorporator,  stockholder, officer, director, employee
or agent of Sheffield, the Sheffield Agent or any of their Affiliates (solely by
virtue of such capacity) by the enforcement of any assessment or by any legal or
equitable proceeding,  by virtue of any statute or otherwise, it being expressly
agreed and understood  that this  Agreement is solely a corporate  obligation of
Sheffield,  and  that no  personal  liability  whatever  shall  attach  to or be
incurred by any incorporator,  stockholder, officer, director, employee or agent
of Sheffield,  the Sheffield Agent or any of their Affiliates  (solely by virtue
of such  capacity) or any of them under or by reason of any of the  obligations,
covenants or agreements  of Sheffield  contained in this  Agreement,  or implied
therefrom,  and that any and all personal liability for breaches by Sheffield of
any of such  obligations,  covenants or  agreements,  either at common law or at
equity,  or  by  statute,  rule  or  regulation,  of  every  such  incorporator,
stockholder,  officer, director, employee or agent is hereby expressly waived as
a  condition  of and in  consideration  for the  execution  of  this  Agreement;
provided that the foregoing shall not relieve any such Person from any liability
it might  otherwise  have as a result of its  fraudulent  actions or  fraudulent
omissions.   The  provisions  of  this  Section   10.10(b)(iii)   shall  survive
termination of this Agreement.

(b)  Notwithstanding  anything to the contrary contained herein, the obligations
of each Purchaser under this Agreement and all other  Transaction  Documents are
solely  the  corporate  obligations  of  such  Purchaser  and,  in the  case  of
obligations  of such Purchaser  other than such  Purchaser's  Commercial  Paper,
shall be payable at such time as funds are received by or are  available to such
Purchaser in excess of funds  necessary  to pay in full all of such  Purchaser's
outstanding  Commercial  Paper, as applicable,  and, to the extent funds are not
available  to pay such  obligations,  the  claims  relating  thereto  shall  not
constitute a claim  against such  Purchaser but shall  continue to accrue.  Each
party hereto  agrees that the payment of any claim (as defined in Section 101 of
Title 11 of the Bankruptcy  Code) of any such party against any Purchaser  shall
be  subordinated  to the payment in full of all of such  Purchaser's  Commercial
Paper.

SECTION 10.11.      Characterization of the Transactions Contemplated by the
Agreement.

                  It is the  intention  of the  parties  that  the  transactions
contemplated hereby constitute the sale of the Transferred  Interest,  conveying
good title thereto free and clear of any Adverse Claims to the Purchaser Agents,
on  behalf  of  their  related  Purchasers  and  Bank  Investors,  and  that the
Transferred  Interest not be part of the Transferor's  estate in the event of an
insolvency.   If,   notwithstanding  the  foregoing,   in  the  event  that  the
transactions  contemplated hereby are deemed a financing,  the Transferor hereby
grants to the Purchaser Agents,  on behalf of their Related  Purchasers and Bank
Investors,  and the Transferor  hereby grants to the Purchaser Agents, on behalf
of their related  Purchasers and Bank Investors,  a first priority perfected and
continuing  security  interest  in all  of the  Transferor's  right,  title  and
interest in, to and under the Receivables,  together with Collections,  Proceeds
and (to the extent that a security  interest  therein can be perfected  and have
first  priority by the filing of the  financing  statements  contemplated  to be
filed  hereunder  on the Closing  Date,  together  with  amendments  thereto and
continuations  thereof) Related Security with respect thereto, and together with
all of the Transferor's rights under the Receivables Purchase Agreement to which
it is a  party  with  respect  to  the  Receivables  and  with  respect  to  any
obligations  thereunder of the Seller with respect to the Receivables,  and that
this Agreement shall  constitute a security  agreement under applicable law. The
Transferor  hereby assigns to the Purchaser  Agents,  on behalf of their related
Purchasers  and  Bank  Investors,  all of its  rights  and  remedies  under  the
Receivables  Purchase  Agreement  to which  it is a party  with  respect  to the
Receivables and with respect to any  obligations  thereunder of the Sellers with
respect to the Receivables.

SECTION 10.12.      Conflict Waiver.

(a) NationsBank acts as Enterprise's  administrative agent, as provider of other
facilities for  Enterprise,  and may provide other  services or facilities  from
time to time (the "NationsBank  Roles").  Each party hereto hereby  acknowledges
and consents to any and all NationsBank Roles, waives any objections it may have
to any actual or potential  conflict of interest caused by NationsBank's  acting
as the  Enterprise  Agent  or as a Bank  Investor  hereunder  and  acting  as or
maintaining any of the NationsBank Roles, and agrees that in connection with any
NationsBank Role, NationsBank may take, or refrain from taking, any action which
it in its discretion deems appropriate.

(b) Chase acts as PARCO's  administrative agent, as issuing and paying agent for
PARCO's  Commercial Paper, as provider of other backup facilities for PARCO, and
may provide other services or facilities  from time to time (the "Chase Roles").
Each party hereto hereby  acknowledges  and consents to any and all Chase Roles,
waives  any  objections  it may have to any  actual  or  potential  conflict  of
interest  caused by  Chase's  acting as the  PARCO  Agent or as a Bank  Investor
hereunder and acting as or maintaining  any of the Chase Roles,  and agrees that
in connection with any Chase Role,  Chase may take, or refrain from taking,  any
action which it in its discretion deems appropriate.

(c) Barclays acts as  Sheffield's  administrative  agent,  as issuing and paying
agent for Sheffield's  Commercial  Paper, as provider of other backup facilities
for Sheffield,  and may provide other  services or facilities  from time to time
(the "Barclays  Roles").  Each party hereto hereby  acknowledges and consents to
any and all Barclays  Roles,  waives any objections it may have to any actual or
potential conflict of interest caused by Barclays' acting as the Sheffield Agent
or as a Bank Investor hereunder and acting as or maintaining any of the Barclays
Roles, and agrees that in connection with any Barclays Role,  Barclays may take,
or refrain from taking, any action which it in its discretion deems appropriate.

SECTION 10.13.      Limitation of Liability.

                  Notwithstanding  any provision of this  Agreement or any other
Transaction  Document:   (i)  none  of  the  Purchaser  Agents  shall  have  any
obligations  under this Agreement or any other  Transaction  Document other than
those specifically set forth herein and therein,  and no implied  obligations of
any of the  Purchaser  Agents  shall be read  into this  Agreement  or any other
Transaction Document;  and (ii) in no event shall any of the Purchaser Agents be
liable  under or in  connection  with this  Agreement  or any other  Transaction
Document for indirect,  special, or consequential losses or damages of any kind,
including  lost  profits,  even  if  advised  of  the  possibility  thereof  and
regardless of the form of action by which such losses or damages may be claimed.
None of the  Purchaser  Agents nor any of its  respective  directors,  officers,
agents or employees  shall be liable for any action taken or omitted to be taken
in good faith by it or them under or in  connection  with this  Agreement or any
other  Transaction  Document,  except for its or their own gross  negligence  or
willful misconduct. Without limiting the foregoing, each Purchaser Agent (a) may
consult with legal counsel (including  counsel for the Purchasers),  independent
public  accountants and other experts selected by it and shall not be liable for
any action taken or omitted to be taken in good faith by it in  accordance  with
the advice of such counsel, accountants or experts, (b) shall not be responsible
to any party to this Agreement for any statements, warranties or representations
made in or in connection with this Agreement or the other Transaction  Documents
(other  than  its  own),  (c)  shall  not be  responsible  to any  party to this
Agreement   for  the  due   execution,   legality,   validity,   enforceability,
genuineness,  sufficiency  or value of this  Agreement or the other  Transaction
Documents (except with respect to itself), (d) shall incur no liability under or
in respect of any of the Commercial Paper or other  obligations of any Purchaser
under this Agreement or the other  Transaction  Documents and (e) shall incur no
liability  under  or in  respect  of this  Agreement  or the  other  Transaction
Documents by acting upon any notice  (including  notice by telephone),  consent,
certificate or other instrument or writing (which may be by facsimile)  believed
by it to be  genuine  and  signed  or  sent  by the  proper  party  or  parties.
Notwithstanding  anything else herein or in the other Transaction Documents,  it
is agreed  that where any of the  Purchaser  Agents may be  required  under this
Agreement  or the other  Transaction  Documents  to give  notice of any event or
condition  or to take any action as a result of the  occurrence  of any event or
the existence of any condition,  the applicable  Purchaser  Agent agrees to give
such notice or take such action only to the extent that it has actual  knowledge
of the  occurrence of such event or the existence of such  condition,  and shall
incur no  liability  for any  failure to give such notice or take such action in
the absence of such knowledge.

SECTION 10.14.      Pari Passu Interests.

                  It is the  intention of the parties  hereto that the interests
being  acquired  hereunder by the Purchaser  Agents,  on behalf of their related
Purchasers and Bank Investors, shall rank equally in priority.

SECTION 10.15.      Further Assurances.

                  Each of the Transferor  and Collection  Agent agrees to do and
perform  from time to time any and all acts and to execute  any and all  further
instruments  required or reasonably requested by the Administrative Agent or the
Purchaser  Agents more fully to effect the  purposes of this  Agreement  and the
other Transaction  Documents in a manner consistent with this Agreement and such
other Transaction Documents.



                  IN WITNESS  WHEREOF,  the  parties  hereto have  executed  and
delivered the Transfer and Administration Agreement as of the date first written
above.

                                    ENTERPRISE FUNDING CORPORATION,
                                    as Purchaser

                                    By:/s/
                                        Name:
                                        Title:


                                    PARK AVENUE RECEIVABLES
                                    CORPORATION,
                                    as Purchaser

                                    By: /s/ Andrea L. Stidd
                                        Name: Andrea L. Stidd
                                        Title:


                                    SHEFFIELD RECEIVABLES CORPORATION,
                                    as Purchaser

                                    By: /s/ Michael Wade
                                        Name: Michael Wade
                                        Title:Associate Director


                                    METRIS ASSET FUNDING CO.,
                                    as Transferor

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


                                    DIRECT MERCHANTS CREDIT CARD BANK,
                                    NATIONAL ASSOCIATION,
                                    as Collection Agent

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


<PAGE>



Commitment                           NATIONSBANK, N.A.,
$__________                          as a Bank Investor, Enterprise Agent and
                                     Administrative Agent

                                     By: /s/ Robert R. Wood
                                     Name:Robert R. Wood
                                     Title:Vice President



                                     THE CHASE MANHATTAN BANK,
                                     as a Bank Investor

                                     By: ______________________________________
                                         Name:
                                         Title:



                                     THE CHASE MANHATTAN BANK,
                                     as PARCO Agent

                                     By: /s/ Andrew Taylor
                                     Name:Andrew Taylor
                                     Title:Vice President



                                     BARCLAYS BANK PLC,
                                     as a Bank Investor and Sheffield Agent

                                     By: /s/ Mary Logan
                                     Name:Mary Logan
                                     Title:Director





<PAGE>



                                TABLE OF CONTENTS

                                                                            Page

ARTICLE I  DEFINITIONS........................................................1

         SECTION 1.1. Certain Defined Terms...................................1

         SECTION 1.2. Other Terms............................................24

         SECTION 1.3. Computation of Time Periods............................24

ARTICLE II  PURCHASES AND SETTLEMENTS........................................25

         SECTION 2.1. Facility...............................................25

         SECTION 2.2. Transfers; Certificates; Eligible Receivables..........25

         SECTION 2.3. Selection of Interest Rates and Interest Periods;
                      LIBOR Protection; Illegality...........................29

         SECTION 2.4. Carrying Costs, Fees and Other Costs and Expenses......32

         SECTION 2.5. Allocations of Collections; Non-Liquidation
                      Settlement and Reinvestment Procedures.................33

         SECTION 2.6. Liquidation Settlement Procedures......................35

         SECTION 2.7. Fees...................................................36

         SECTION 2.8. Protection of Ownership Interest of the Purchasers
                      and the Bank Investors.................................36

         SECTION 2.9. Application of Payments................................37

         SECTION 2.10. Payments and Computations, Etc........................38

         SECTION 2.11. Reports...............................................39

         SECTION 2.12. Collection Account, Spread Account
                       and Excess Funding Account............................39

         SECTION 2.13. Sharing of Payments, Etc..............................40

         SECTION 2.14. Right of Setoff.......................................41

         SECTION 2.15. Special Termination Date with Respect to
                       a Particular Purchaser................................41

ARTICLE III  REPRESENTATIONS AND WARRANTIES..................................42

         SECTION 3.1. Representations and Warranties of the Transferor.......42

         SECTION 3.2. Reaffirmation of Representations and
                      Warranties by the Transferor...........................46

         SECTION 3.3. Representations and Warranties of the
                      Collection Agent.......................................46

ARTICLE IV  CONDITIONS PRECEDENT.............................................49

         SECTION 4.1. Conditions to Closing..................................49

ARTICLE V  COVENANTS.........................................................52

         SECTION 5.1. Affirmative Covenants of Transferor....................52

         SECTION 5.2. Negative Covenants of the Transferor...................58

         SECTION 5.3. Affirmative Covenants of the Collection Agent..........60

         SECTION 5.4. Negative Covenants of the Collection Agent.............63

ARTICLE VI  ADMINISTRATION AND COLLECTIONS...................................64

         SECTION 6.1. Appointment of Collection Agent........................64

         SECTION 6.2. Duties of Collection Agent.............................65

         SECTION 6.3. Rights After Designation of New Collection Agent.......66

         SECTION 6.4. Collection Agent Default...............................67

         SECTION 6.5. Responsibilities of the Transferor and the Seller......75

ARTICLE VII  TERMINATION EVENTS..............................................76

         SECTION 7.1. Termination Events.....................................76

         SECTION 7.2. Termination............................................78

ARTICLE VIII  INDEMNIFICATION; EXPENSES; RELATED MATTERS.....................79

         SECTION 8.1. Indemnities by the Transferor..........................79

         SECTION 8.2. Indemnity for Taxes, Reserves and Expenses.............82

         SECTION 8.3. Taxes..................................................84

         SECTION 8.4. Other Costs, Expenses and Related Matters..............84

         SECTION 8.5. Reconveyance Under Certain Circumstances...............85

ARTICLE IX  THE ADMINISTRATIVE AGENT; BANK COMMITMENT; PURCHASER AGENTS......85

         SECTION 9.1. Authorization and Action of Administrative Agent.......85

         SECTION 9.2. Administrative Agent's Reliance, Etc...................86

         SECTION 9.3. Credit Decision With Respect to Administrative Agent...87

         SECTION 9.4. Indemnification of the Administrative Agent............87

         SECTION 9.5. Successor Administrative Agent.........................88

         SECTION 9.6. Payments by the Administrative Agent...................88

         SECTION 9.7. Bank Commitment; Assignment to Bank Investors..........88

         SECTION 9.8. Authorization and Action of Enterprise Agent...........93

         SECTION 9.9. Reliance, Etc. of Enterprise Agent.....................94

         SECTION 9.10. Credit Decision with respect to Enterprise............94

         SECTION 9.11. Indemnification of Enterprise Agent...................94

         SECTION 9.12. Successor Agent to Enterprise Agent...................95

         SECTION 9.13. Payments by the Purchaser Agents......................95

ARTICLE X  MISCELLANEOUS.....................................................96

         SECTION 10.1. Term of Agreement.....................................96

         SECTION 10.2. Waivers; Amendments...................................96

         SECTION 10.3. Notices...............................................97

         SECTION 10.4. Governing Law; Submission to Jurisdiction;
                       Integration..........................................100

         SECTION 10.5. Severability; Counterparts...........................101

         SECTION 10.6. Successors and Assigns...............................101

         SECTION 10.7. Waiver of Confidentiality............................103

         SECTION 10.8. Confidentiality Agreement............................103

         SECTION 10.9. No Bankruptcy Petition Against the Purchasers........103

         SECTION 10.10. No Recourse Against Stockholders,
                        Officers or Directors...............................104

         SECTION 10.11. Characterization of the Transactions
                        Contemplated by the Agreement.......................105

         SECTION 10.12. Conflict Waiver.....................................106

         SECTION 10.13. Limitation of Liability.............................106

         SECTION 10.14. Pari Passu Interests................................107

         SECTION 10.15. Further Assurances..................................107



EXHIBIT A          Form of Additional Investment Certificates

EXHIBIT B          Form of Assignment and Assumption Agreement

EXHIBIT C          Form of Agreed Upon Procedures

EXHIBIT D          Form of Investor Report

EXHIBIT E          Form of Certificates

EXHIBIT F          Form of Transfer Certificates

EXHIBIT G          Location of Records

EXHIBIT H          List of Subsidiaries, Divisions and Tradenames



<PAGE>

EXECUTION COPY


                      TRANSFER AND ADMINISTRATION AGREEMENT
                                      among
                            METRIS ASSET FUNDING CO.,
                               as the Transferor,
                         ENTERPRISE FUNDING CORPORATION,
                       PARK AVENUE RECEIVABLES CORPORATION
                                       and
                       SHEFFIELD RECEIVABLES CORPORATION,
                                 as Purchasers,
            DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION,
                            as the Collection Agent,
                               BARCLAYS BANK PLC,
                     as a Bank Investor and Sheffield Agent,
                            THE CHASE MANHATTAN BANK,

                       as a Bank Investor and PARCO Agent,
                                       and
                               NATIONSBANK, N.A.,
                    as a Bank Investor and Enterprise Agent,
                                       and
                               NATIONSBANK, N.A.,
                             as Administrative Agent
                          Dated as of December 9, 1998

                           PNC NATIONAL BANK PORTFOLIO





                         RECEIVABLES PURCHASE AGREEMENT

                  RECEIVABLES  PURCHASE AGREEMENT,  dated as of December 9, 1998
(the "Agreement"),  by and between METRIS COMPANIES INC., a Delaware corporation
("Metris" or the "Seller"), and METRIS ASSET FUNDING CO., a Delaware corporation
(the "Buyer").

                                   WITNESSETH:

                  WHEREAS,  pursuant to that certain  Amended and Restated  Bank
Receivables  Purchase Agreement dated as of July 30, 1998 (the "Bank Receivables
Purchase  Agreement")  between  Metris and Direct  Merchants  Credit  Card Bank,
National  Association,  a national banking association (the "Bank"),  the Seller
purchases  from  time to time  revolving  credit  card  receivables  (including,
without limitation, MasterCard and Visa credit card receivables); and

                  WHEREAS,  the  Buyer  wishes  to  purchase  from  time to time
revolving credit card receivables acquired by the Seller on or after the Closing
Date in connection with the Accounts; and

                  WHEREAS,  the Seller  desires to sell and assign  from time to
time such receivables to the Buyer upon the terms and conditions hereinafter set
forth; and

                  WHEREAS, the Buyer is an Affiliate of the Seller;

                  NOW,  THEREFORE,  it is hereby agreed by and between the Buyer
and the Seller as follows:

                                    ARTICLE I

                                   DEFINITIONS

                  Section 1.1  Definitions.  For all purposes of this Agreement,
except as otherwise  expressly  provided herein or unless the context  otherwise
requires,  capitalized  terms  used  herein  shall have the  following  meanings
assigned to them:

      "Conveyed Property" shall have the meaning set forth in Section 2.1(a).

      "Credit Adjustment" shall have the meaning set forth in Section 3.2(b).

      "Involuntary Case" shall have the meaning set forth in Section 2.1(c).

      "Purchase Price" shall have the meaning set forth in Section 3.1.
      "Related Security" means all of the Seller's right, title and interest in,
to and under:

                  (i) all guarantees,  indemnities,  warranties,  insurance (and
proceeds and premium refunds thereof) or other agreements or arrangements of any
kind from time to time supporting or securing  payment of a Receivable,  whether
pursuant to the Account related to such Receivable or otherwise;

                  (ii)     all Records related to the Receivables;

                  (iii)  all  rights  and  remedies  of the  Seller  under or in
connection with the  Receivables  Purchase  Agreements,  including all financing
statements filed in connection therewith,  other than those financing statements
filed in  connection  therewith  which  name the  Purchaser  Agents  as  initial
assignee; and

                  (iv)     all Proceeds of any of the foregoing.

                  "Relevant UCC State" shall mean each jurisdiction in which the
         filing  of a UCC  financing  statement  is  necessary  to  perfect  the
         ownership interest and security interest of the Buyer established under
         this Agreement.

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

                  "Sale Papers" shall have the meaning set forth in Section
         4.1(a).

                  "Secured Obligations" shall have the meaning set forth in
         Section 2.1(f).

                  "Transfer  Agreement"  means the Transfer  and  Administration
         Agreement  dated as of  December  9,  1998,  as  amended,  modified  or
         supplemented  from  time  to  time,  among  the  Buyer,  the  Bank,  as
         Collection Agent, Enterprise Funding Corporation,  as a Purchaser, Park
         Avenue Receivables Corporation,  as a Purchaser,  Sheffield Receivables
         Corporation,  as a  Purchaser,  The  Chase  Manhattan  Bank,  as a Bank
         Investor and as PARCO Agent,  Barclays Bank PLC, as a Bank Investor and
         as  Sheffield  Agent,  and  NationsBank,  N.A.,  as  a  Bank  Investor,
         Enterprise Agent, and NationsBank,  N.A., as the  Administrative  Agent
         for the Enterprise Agent and the PARCO Agent and the Sheffield Agent.

                  Section   1.2  Other   Definitional   Provisions.   The  words
"hereof,"'  "herein" and  "hereunder"  and words of similar  import when used in
this  Agreement or any Sale Papers shall refer to this  Agreement as a whole and
not to any  particular  provision of this  Agreement;  and Section,  Subsection,
Schedule and Exhibit  references  contained in this  Agreement are references to
Sections,  Subsections,  Schedules and Exhibits in or to this  Agreement  unless
otherwise  specified.  All  capitalized  terms not otherwise  defined herein are
defined  in the  Transfer  Agreement.  In the event  that any term or  provision
contained  herein shall  conflict with or be  inconsistent  with any  provisions
contained in the Transfer Agreement,  the terms and provisions  contained herein
shall govern with respect to this Agreement.

                  Section 1.3  Computation  of Time  Periods.  Unless  otherwise
stated  in this  Agreement,  in the  computation  of a  period  of  time  from a
specified  date to a later  specified  date,  the word  "from"  means  "from and
including" and the words "to" and "until" each means "to but excluding."

                                   ARTICLE II

                PURCHASE CONVEYANCE AND SERVICING OF RECEIVABLES

                  Section 2.1       Sale.

                  (a) Assets Conveyed.  In consideration  for the Purchase Price
and upon the terms and subject to the  conditions  set forth herein,  the Seller
does hereby sell, assign, transfer, set-over, and otherwise convey to the Buyer,
and the Buyer does hereby  purchase from the Seller,  all of the Seller's right,
title  and  interest  in,  to and under (i) the  Receivables  now  existing  and
hereafter  created  and  arising in  connection  with the  Accounts,  including,
without limitation, all accounts, general intangibles, contract rights and other
obligations  of any Obligor  with respect to the  Receivables,  now or hereafter
existing;  (ii) all Collections with respect thereto; (iii) all Proceeds of such
Receivables; and (iv) the Related Security (the "Conveyed Property") immediately
upon the Seller's acquisition of rights in such Conveyed Property. The foregoing
sale, transfer,  assignment,  set-over and conveyance does not constitute and is
not  intended  to  result in a  creation  or an  assumption  by the Buyer of any
obligation  of the  Seller  in  connection  with the  Conveyed  Property  or any
agreement or instrument relating thereto,  including,  without  limitation,  any
obligation to any Obligors,  merchant banks,  merchant clearance  systems,  VISA
U.S.A.,  Inc.,  MasterCard  International  Inc.  or  insurers.  Each  Account in
existence  on the  Closing  Date  shall be listed by  account  number and by the
outstanding  balance as of the Cut-Off Date in an Account Schedule  delivered to
the Buyer on the Closing Date.

                  (b) Financing  Statements.  In  connection  with the foregoing
sale, the Seller agrees to record and file promptly  following the Closing Date,
at its own  expense,  a financing  statement or  statements  with respect to the
Conveyed  Property  meeting the  requirements  of  applicable  state law in such
manner and in such  jurisdictions  as are  necessary  to perfect and protect the
interests  of the Buyer  created  hereby  under the  applicable  UCC against all
creditors of and purchasers from the Seller,  and to deliver a file-stamped copy
of such  financing  statements  or other  evidence of such  filings to the Buyer
within 10 days after the Closing Date.

                  (c)  Bankruptcy  of  Seller.  The  Buyer  shall  not  purchase
Receivables  hereunder if the Seller shall become an involuntary party to (or be
made  the  subject  of)  any  bankruptcy  proceeding  or any  other  insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings of or relating to the Seller or relating to all or substantially all
of its property (an  "Involuntary  Case") upon receipt by the Seller at its head
corporate office of notice of such Involuntary Case.

                  (d)  Insolvency  of  Seller.  The  Buyer  shall  not  purchase
Receivables  hereunder if the Seller shall admit in writing its inability to pay
its debts as they are due, or the Seller shall  commence a voluntary  case under
the federal  bankruptcy  laws, as now or hereafter in effect,  or any present or
future  federal or state  bankruptcy,  insolvency  or similar law, or the Seller
shall  consent  to  the  appointment  of or  taking  possession  by a  receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Seller or of any  substantial  part of its  property or the Seller  shall
make an  assignment  for the  benefit  of  creditors  or the  Seller  shall fail
generally  to pay its debts as such debts  become  due or the Seller  shall take
corporate action in furtherance of any of the foregoing.

                  (e)  Marking   Records.   In  connection  with  the  sale  and
conveyance hereunder,  the Seller agrees, at its own expense, on or prior to the
Closing  Date and on each  Business Day  thereafter,  to indicate or cause to be
indicated clearly and  unambiguously in its accounting  records and with respect
to any  Receivables  purchased  by the Seller from the Bank to cause the Bank to
indicate  clearly and  unambiguously in the Bank's  accounting  records that the
Conveyed  Property has been sold to the Buyer  pursuant to this  Agreement as of
the Closing Date or such Business Day as applicable.

                  (f) Sale Intended; Security Interest. It is the express intent
of the Seller and the Buyer that the conveyance of the Conveyed  Property by the
Seller to the Buyer pursuant to this Agreement be construed as a sale thereof by
the Seller to the Buyer. It is, further, not the intention of the Seller and the
Buyer  that such  conveyance  be deemed a grant of a  security  interest  in the
Conveyed  Property  by the  Seller  to the  Buyer  to  secure  a debt  or  other
obligation of the Seller. However, if notwithstanding the intent of the parties,
the Conveyed Property is held to continue to be property of the Seller, then (i)
this  Agreement  also shall be deemed to be and  hereby is a security  agreement
within the meaning of the UCC; (ii) this  Agreement  and the Seller's  books and
records shall  evidence the Buyer's  obligation to pay the Purchase  Price;  and
(iii) the  conveyance  by the Seller  provided  for in this  Agreement  shall be
deemed to be, and the Seller hereby  grants to the Buyer a security  interest in
and to, all of the Seller's right,  title and interest in the Conveyed  Property
to secure all  obligations  now or hereafter  arising of the Seller to the Buyer
including  without  limitation loans to the Seller in the amount of the Purchase
Price as set forth in this Agreement (the "Secured Obligations"). The Seller and
the Buyer shall, to the extent consistent with this Agreement,  take such action
as may be  necessary  to ensure that if this  Agreement  were deemed to create a
security  interest in the Conveyed  Property,  such security  interest  would be
deemed to be a perfected  security  interest  of first  priority in favor of the
Buyer under applicable law and will be maintained as such throughout the term of
this  Agreement.  The  Seller  and the Buyer may rely upon an opinion of counsel
addressed to them as to what is required to provide the Buyer with such security
interest; and any such opinion of counsel shall permit the Administrative Agent,
the  Enterprise  Agent,  the PARCO Agent and the Sheffield  Agent,  on behalf of
Enterprise,  PARCO and  Sheffield,  respectively,  the Bank  Investors,  and any
rating agencies to rely on it.
                                   ARTICLE III

                            CONSIDERATION AND PAYMENT

                  Section  3.1  Purchase  Price.  The  purchase  price  for  the
Conveyed  Property (the "Purchase  Price") shall be a dollar amount equal to the
aggregate  amount of all Principal  Receivables  sold as of such date subject to
adjustment  from time to time with  respect to new  Receivables  to reflect such
factors  as Buyer and Seller  mutually  agree  will  result in a Purchase  Price
determined to approximate the fair market value of such new Receivables.

                  Section 3.2       Payment of Purchase Price.

                  (a)  The  Purchase  Price  for  Receivables  shall  be paid or
         provided  for on the  Closing  Date  with  respect  to the  Receivables
         existing on the Closing  Date and on each  Business Day  thereafter  on
         which  Receivables  are transferred  hereunder,  as the case may be, by
         payment in immediately available funds on the following Business Day.

                  (b) The Purchase Price shall be adjusted on a daily basis (the
         "Credit  Adjustment")  with  respect  to  any  Receivable  adjusted  as
         provided in Section 2.9 of the Transfer Agreement in an amount equal to
         the amount of such Credit  Adjustment  specified  in Section 2.9 of the
         Transfer Agreement.  If the Buyer is required to make payments pursuant
         to Section  2.9 of the  Transfer  Agreement,  the Seller  shall pay the
         amount so adjusted to the Buyer on the last day of the calendar month.

                  Section 3.3 Daily  Reports.  On each  Business Day, the Seller
shall  deliver to the Buyer a Daily  Report  (the  "Daily  Report")  showing the
aggregate Purchase Price of Receivables generated, the aggregate amount, if any,
owing to the Buyer  pursuant to Section 6.1 and the aggregate net amount of cash
owing for  Receivables  generated in each case for the period from and including
the preceding Business Day.

                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES

                  Section 4.1       Seller's Representations and Warranties.
The Seller represents and warrants to the Buyer, that:

                  (a)   Organization   and  Good  Standing.   The  Seller  is  a
         corporation  duly organized and validly existing in good standing under
         the laws of the  State of  Delaware  and has the  corporate  power  and
         authority  and legal right to own its property and conduct its business
         as  such  properties  are  presently  owned  and as  such  business  is
         presently conducted and to execute, deliver and perform its obligations
         under  this  Agreement  and each other  document  or  instrument  to be
         delivered by the Seller hereunder (collectively, the "Sale Papers").

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

                  (c) Due Authorization.  The execution and delivery of the Sale
         Papers,  and the consummation of the  transactions  provided for herein
         and therein have been duly  authorized  by the Seller by all  necessary
         corporate action on its part.

                  (d)  Binding  Obligation.  Each of the  Sale  Papers,  and the
         consummation of the  transactions  provided for therein,  constitutes a
         legal,  valid and  binding  obligation  of the Seller,  enforceable  in
         accordance with its terms,  except as enforceability  may be limited by
         applicable bankruptcy, insolvency, reorganization,  moratorium or other
         similar laws now or hereinafter in effect, affecting the enforcement of
         creditors' rights in general.
                  (e) No  Conflicts.  The  execution  and  delivery  of the Sale
         Papers and the performance of the transactions contemplated thereby, do
         not (i) contravene the Seller's certificate of incorporation or by-laws
         or (ii)  violate any  material  provision  of law  applicable  to it or
         require any filing (except for the filings under the UCC, registration,
         consent or approval  under,  any law, rule,  regulation,  order,  writ,
         judgment,  injunction,  decree,  determination  or award  presently  in
         effect  having  applicability  to the Seller,  except for such filings,
         registrations,  consents or approvals as have already been obtained and
         are in full force and effect.

                  (f)  Taxes.  The  Seller has filed all  material  tax  returns
         required to be filed and has paid or made  adequate  provision  for the
         payment  of all  material  taxes,  assessments  and other  governmental
         charges due from the Seller or is contesting  any such tax,  assessment
         or  other  governmental   charge  in  good  faith  through  appropriate
         proceedings and having set up appropriate reserves.

                  (g) No  Violation.  The  execution  and  delivery  of the Sale
         Papers,  the performance of the  transactions  contemplated by the Sale
         Papers and the  fulfillment of the terms thereof,  will not violate any
         Requirements of Law applicable to the Seller, will not violate,  result
         in any  breach  of  any of the  material  terms  and  provisions  of or
         constitute  (with or without notice or lapse of time or both) a default
         under any Requirement of Law applicable to the Seller,  or any material
         indenture,  contract,  agreement,  mortgage,  deed of  trust  or  other
         material  instrument  to which the  Seller is a party or by which it or
         its properties are bound.

                  (h) No Proceedings. There are no proceedings or investigations
         pending or, to the best knowledge of the Seller, threatened against the
         Seller,  before any Official Body (i)  asserting the  invalidity of the
         Sale  Papers,  (ii) seeking to prevent the  consummation  of any of the
         transactions  contemplated thereby,  (iii) seeking any determination or
         ruling that would  materially and adversely  affect the  performance by
         the  Seller  of  its   obligations   thereunder  or  (iv)  seeking  any
         determination  or ruling that would materially and adversely affect the
         validity or enforceability thereof.

                  (i) All  Consents  Required.  All  approvals,  authorizations,
         consents,  orders or other  actions of any  Official  Body  required in
         connection  with the  execution  and delivery of the Sale  Papers,  the
         performance of the transactions contemplated by the Sale Papers and the
         fulfillment of the terms hereof and thereof, have been obtained.

                  (j) Bona Fide Receivables.  The Seller has no knowledge of any
         fact  which   should  have  led  it  to  expect  at  the  time  of  the
         classification  of any Receivable as an Eligible  Receivable  that such
         Receivable  would  not be paid in full when  due,  and each  Receivable
         classified  as an Eligible  Receivable by the Seller in any document or
         report  delivered  under this Agreement  satisfies the  requirements of
         eligibility  contained in the definition of "Eligible  Receivable"  set
         forth in the Transfer  Agreement.  No adverse  selection  criteria have
         been applied to the Receivables purchased hereunder.

                  (k) Place of Business.  The principal executive offices of the
         Seller are in St.  Louis  Park,  Minnesota  and the  offices  where the
         Seller  keeps  its  Records  concerning  the  Receivables  and  related
         Accounts are in Nebraska, Minnesota, Oklahoma, and Arizona.

                  (l) Use of Proceeds. No proceeds of the sale of any Receivable
         hereunder  received by the Seller will be used by the Seller to acquire
         any security in any transaction which is subject to Section 13 or 14 of
         the Securities Exchange Act of 1934, as amended.

                  (m) No Termination  Event. No Termination  Event, or Potential
         Termination Event, has occurred and is continuing.

                  (n)  Not  an  Investment   Company.   The  Seller  is  not  an
         "investment  company" within the meaning of the Investment  Company Act
         of 1940, as amended, or is exempt from all provisions of such Act.

                  (o) Tradenames,  Etc. As of the date hereof;  (i) the Seller's
         chief executive  office is located at the address for notices set forth
         in  Section  8.3;  and (ii) the  Seller  has,  within the last five (5)
         years,  operated  only  under its legal name or the  tradename  "Metris
         Companies"  and,  within the last five (5) years,  has not  changed its
         name,  identity  or  corporate  structure,   merged  with  or  into  or
         consolidated  with any other  corporation  or been the  subject  of any
         proceeding under the Bankruptcy Code.

                  (p)  Amount  of  Receivables.  As of  the  Cut-Off  Date,  the
         aggregate outstanding balance of the Principal Receivables in existence
         was at least $[ ].

                  (q) ERISA.  Each of the Seller and its ERISA  Affiliates is in
         compliance  in all material  respects  with ERISA and no lien exists in
         favor  of  the  Pension  Benefit  Guaranty  Corporation  on  any of the
         Receivables.

                  (r) Bulk Sales. No transaction  contemplated by this Agreement
         requires compliance with any bulk sales act or similar law.

                  (s)  Preference;  Voidability.  The Seller  warrants  that the
         conveyance of the applicable  Receivables and Collections to the Buyer,
         and each such conveyance, shall not have been made for or on account of
         an antecedent debt owed by the Seller to the Buyer and no such transfer
         is or may bc voidable under any section of the Bankruptcy Code.

                  (t) No  Restriction  on  Transfer.  To the  best  of  Seller's
         knowledge,  no Account requires the prior written consent of an Obligor
         or  contains  any  other  restriction   relating  to  the  transfer  or
         assignment  of rights of  payment  under  such  Account  (other  than a
         consent or waiver of such  restriction  that has been obtained prior to
         the related purchase date).

                  (u)  Accuracy  of  Information.   All  information  heretofore
         furnished by the Seller to the Buyer for  purposes of or in  connection
         with this Agreement or any transaction  contemplated hereby is, and all
         such  information  hereafter  furnished by the Seller to the Buyer will
         be,  true and  accurate  in every  material  respect,  on the date such
         information is stated or certified.

The  representations  and warranties set forth in this Section 4.1 shall survive
the sale of the  Receivables  to the Buyer.  The Seller  hereby  represents  and
warrants to the Buyer, that the representations and warranties of the Seller set
forth in this  Section  4.1 are true and correct as of the  Closing  Date.  Upon
discovery  by the  Seller  or  the  Buyer  of a  material  breach  of any of the
foregoing  representations  and warranties,  the party  discovering  such breach
shall give prompt written notice thereof to the other.

                  Section 4.2       Seller's Representations and Warranties
Regarding Receivables.

                  (a) Valid  Sale,  etc.  The Seller (x) hereby  represents  and
         warrants  as of the  Closing  Date,  with  respect  to the  Receivables
         outstanding  on such  date,  and (y) shall be deemed to  represent  and
         warrant as of the date of the creation or  acquisition  and sale to the
         Buyer of any  Receivables  after the Closing  Date with respect to such
         Receivables, that:

                           (i) Each of this  Agreement and the Bank  Receivables
                  Purchase  Agreement  constitutes the legal,  valid and binding
                  obligation  of the Seller,  enforceable  against the Seller in
                  accordance with its terms,  except as such  enforceability may
                  be   limited    by    applicable    bankruptcy,    insolvency,
                  reorganization,  moratorium  or  other  similar  laws  now  or
                  hereafter in effect,  affecting the  enforcement of creditors'
                  rights in general.

                           (ii) The transfer of Receivables by the Seller to the
                  Buyer under this Agreement constitutes a valid sale, transfer,
                  assignment, set-over and conveyance to the Buyer of all right,
                  title and  interest  of the Seller in and to the  Receivables,
                  Collections and Proceeds,  whether then existing or thereafter
                  created and arising in connection with the Accounts,  and such
                  Receivables  will be held by the  Buyer  free and clear of any
                  Adverse  Claim of any  Person  claiming  through  or under the
                  Seller or any of its Affiliates.  This Agreement constitutes a
                  valid sale, transfer,  assignment,  set-over and conveyance to
                  the Buyer of all right,  title and  interest  of the Seller in
                  and to the Receivables purported to be sold hereunder, whether
                  existing on the Closing Date or  thereafter  created,  and the
                  proceeds thereof.

                           (iii)  The  Seller is not  insolvent  and will not be
                  rendered insolvent upon sale of the Receivables to the Buyer.

                           (iv)   Immediately   preceding   the   sale   of  the
                  Receivables and related  property  pursuant to this Agreement,
                  the Seller is (or, with respect to  Receivables  arising after
                  the date hereof,  will be) the legal and  beneficial  owner of
                  all right,  title and interest in and to each  Receivable  and
                  each  Receivable  has been or will be transferred to the Buyer
                  free and clear of any Adverse Claim.

                           (v)   All    consents,    licenses,    approvals   or
                  authorizations  of or registrations  or declarations  with any
                  Official  Body  requested in  connection  with the transfer of
                  such Receivables to the Buyer have been obtained.

                           (vi) Each Account  classified as an Eligible  Account
                  by the Seller in any  document or report  delivered  hereunder
                  will satisfy the  requirements  contained in the definition of
                  Eligible Account as of the date of such document or report and
                  each  Receivable  classified as an Eligible  Receivable by the
                  Seller in any  document  or report  delivered  hereunder  will
                  satisfy  the  requirements  contained  in  the  definition  of
                  "Eligible  Receivable"  as of the  time  of such  document  or
                  report.

                           (vii) Each Receivable then existing has been conveyed
                  to the Buyer free and clear of any Adverse Claim of any Person
                  claiming  through or under the Seller or any of its Affiliates
                  and  in  compliance,   in  all  material  respects,  with  all
                  Requirements  of Law  applicable  to  the  Seller.  (b)  Daily
                  Representations  and Warranties.  On each day on which any new
                  Receivable is
         created  or  acquired  by the  Seller,  the  Seller  shall be deemed to
         represent  and  warrant  to the  Buyer  that  all  representations  and
         warranties  contained  in Section 4.1 and  Section  4.2(a) are true and
         correct on and as of such date (in  addition  to the  Closing  Date) as
         though  made  on and as of such  date  (except  for the  representation
         contained in Section 4.1(p)).

                  (c) Notice of Breach. The  representations  and warranties set
         forth  in this  Section  4.2  shall  survive  the  sale,  transfer  and
         assignment of the respective  Receivables to the Buyer.  Upon discovery
         by the  Seller or the  Buyer of a breach of any of the  representations
         and  warranties  set forth in this Section  4.2, the party  discovering
         such breach shall give prompt written notice thereof to the other.  The
         Seller  agrees to cooperate  with the Buyer in  attempting  to cure any
         such breach.

                  Section 4.3  Representations  and Warranties of the Buyer. The
Buyer hereby represents and warrants as of the Closing Date, and shall be deemed
to represent and warrant as of the date of the creation of any  Receivable  sold
to the Buyer hereunder, that:

                  (a) Organization and Good Standing. The Buyer is a corporation
         duly organized and validly  existing in good standing under the laws of
         the State of Delaware and has the  corporate  power and  authority  and
         legal  right to own its  property  and  conduct  its  business  as such
         properties are presently owned and such business is presently conducted
         and to execute,  deliver,  and perform its obligation's  under the Sale
         Papers.

                  (b) Due  Qualification.  The  Buyer  is duly  qualified  to do
         business and is in good standing (or is exempt from such  requirements)
         as a foreign  corporation  in any state  required  in order to  conduct
         business and has obtained all  necessary  licenses and  approvals  with
         respect to the Buyer required under federal and Delaware law.

                  (c) Due Authorization.  The execution and delivery of the Sale
         Papers and the  consummation  of the  transactions  provided for in the
         Sale Papers  have been duly  authorized  by the Buyer by all  necessary
         corporate action on its part.

                  (d) No  Conflicts.  The  execution  and  delivery  of the Sale
         Papers and the performance of the transactions  contemplated thereby do
         not (i) contravene the Buyer's  certificate of incorporation or by-laws
         or (ii) violate any  material  provision  of law  applicable  to it, or
         require  any  filing   (except   for  the   filings   under  the  UCC),
         registration,  consent or approval  under,  any law, rule,  regulation,
         order,  writ,  judgment,  injunction,  decree,  determination  or award
         presently in effect having  applicability to the Buyer, except for such
         filings,  registrations,  consents or  approvals  as have  already been
         obtained and are in full force and effect.

                  (e) No  Violation.  The  execution  and  delivery  of the Sale
         Papers,  the performance of the  transactions  contemplated by the Sale
         Papers,  and the  fulfillment  of the terms of the Sale Papers will not
         violate  any  Requirements  of Law  applicable  to the Buyer,  will not
         violate,  result  in  any  breach  of any of  the  material  terms  and
         provisions  of, or constitute  (with or without notice or lapse of time
         or both) a  default  under any  Requirement  of Law  applicable  to the
         Buyer, or any material indenture,  contract, agreement,  mortgage, deed
         of trust or other material  instrument to which the Buyer is a party or
         by which it or its properties are bound.

                  (f) No Proceedings. There are no proceedings or investigations
         pending or, to the best knowledge of the Buyer,  threatened against the
         Buyer,  before any Official Body (i)  asserting  the  invalidity of the
         Sale  Papers,  (ii) seeking to prevent the  consummation  of any of the
         transactions  contemplated  by  the  Sale  Papers,  (iii)  seeking  any
         determination  or ruling that would materially and adversely affect the
         performance by the Buyer of its obligations  thereunder or (iv) seeking
         any  determination or ruling that would materially and adversely affect
         the validity or enforceability or the Sale Papers.

                  (g) All  Consents  Required.  All  approvals,  authorizations,
         consents,  orders,  or other  actions of any Official  Body required in
         connection  with the  execution  and delivery of the Sale  Papers,  the
         performance of the  transactions  contemplated by the Sale Papers,  and
         the fulfillment of the terms of the Sale Papers have been obtained.

                  (h)  Solvency.  The  Buyer  is not  insolvent  and will not be
         rendered insolvent upon the purchase of the Receivables.

The  representations  and warranties set forth in this Section 4.3 shall survive
the sale of the  Receivables  to the  Buyer.  The Buyer  hereby  represents  and
warrants to the Seller that the  representations and warranties of the Buyer set
forth in Section 4.3 are true and correct as of the Closing Date. Upon discovery
by the Buyer or the Seller of a breach of any of the  foregoing  representations
and  warranties,  the party  discovering  such breach shall give prompt  written
notice to the other.

                                    ARTICLE V

                          COVENANTS OF SELLER AND BUYER

                  Section 5.1       Seller Covenants.  The Seller hereby
covenants that:

                  (a)  Receivables  to be Accounts or General  Intangibles.  The
         Seller will take no action to cause any  Receivable  to be evidenced by
         any  "instrument"  or to constitute  "chattel paper" (as defined in the
         UCC as in effect in the Relevant UCC State),  except in connection with
         the  enforcement  or  collection  of  a  Receivable.   Except  in  such
         circumstances,  the Seller will take no action to cause any  Receivable
         to be anything  other than an "account" or a "general  intangible"  (as
         defined in the UCC as in effect in the Relevant UCC State).

                  (b) Security Interests.  Except for the conveyances hereunder,
         the  Seller  will not sell,  pledge,  assign or  transfer  to any other
         Person, or grant, create,  incur, assume or suffer to exist any Adverse
         Claim, on any Receivable, whether now existing or hereafter created, or
         any interest therein;  the Seller will immediately  notify the Buyer of
         the  existence of any Adverse Claim on any  Receivable;  and the Seller
         shall  defend the  right,  title and  interest  of the Buyer in, to and
         under the  Receivables,  whether  now  existing or  hereafter  created,
         against  all  claims of third  parties  claiming  through  or under the
         Seller.

                  (c)  Periodic  Finance  Charges  and  Other  Fees.  Except  as
         otherwise  required by any  Requirement  of Law, or as is deemed by the
         Seller in its sole  discretion to be necessary in order to maintain its
         credit card business on a competitive  basis,  it shall not at any time
         reduce the annual  percentage  rates of the  periodic  finance  charges
         assessed  on  the  Receivables  or  other  fees  charged  on any of the
         Accounts if, as a result of any such reduction, either (i) the Seller's
         reasonable  expectation is that such reduction will cause a Termination
         Event to occur  or (ii)  such  reduction  is not  also  applied  to any
         comparable  segment of consumer revolving credit card accounts owned by
         the  Seller  that have  characteristics  the same as, or  substantially
         similar to, such Accounts.

                  (d) Credit and Collection Policy and Account  Agreements.  The
         Seller shall comply with the Credit and Collection  Policy in regard to
         the Receivables and the related Accounts, except insofar as any failure
         to  so  comply  could  not  be   reasonably   expected  to  impair  the
         collectibility  of the  Receivables,  on the  whole,  or a  substantial
         amount  thereof,  or otherwise  have a Material  Adverse Effect and the
         Receivables and related Accounts shall be serviced in all respects in a
         manner  consistent  with and similar to the revolving  credit  consumer
         credit card  amounts  and  receivables  conveyed  to the Metris  Master
         Trust.
                  (e)  Delivery  of  Collections.  In the event  that the Seller
         receives  Collections,  the Seller  agrees to deposit such  Collections
         into the Collection  Account as soon as  practicable  after the receipt
         thereof,  but in no event later than the second  Business Day following
         the Date of Processing thereof.

                  (f) Conveyance of  Receivables.  Except as provided in Section
         8.5, the Seller  covenants and agrees that it will not convey,  assign,
         exchange or otherwise transfer any Receivable arising in an Account, to
         any Person other than the Buyer.

                  (g) Notice of Adverse  Claims.  The  Seller  shall  notify the
         Buyer  promptly  after  becoming  aware  of any  Adverse  Claim  on any
         Receivable.

                  (h) Separate  Business.  The Seller will not permit its assets
         to be commingled  with those of the Buyer and shall  maintain  separate
         corporate  records  and books of account  from those of the Buyer.  The
         Seller will not conduct its  business in the name of the Buyer and will
         cause the Buyer to conduct  its  business  solely in its own name so as
         not to mislead others as to the identity of the entity with which those
         others are  concerned.  The Seller will  provide for its own  operating
         expenses and liabilities  from its own funds.  The Seller will not hold
         itself out, or permit  itself to be held out, as having  agreed to pay,
         or as generally  being liable for, the debts of the Buyer,  except that
         the organizational expenses of the Buyer may be paid by the Seller. The
         Seller  shall cause the Buyer not to hold itself out, or permit  itself
         to be held out, as having  agreed to pay, or as being  liable for,  the
         debts  of  the  Seller.  The  Seller  will  maintain  an  arm's  length
         relationship  with the Buyer with respect to any  transactions  between
         the Seller, on the one hand, and the Buyer, on the other.

                  (i)  Conduct of  Business.  The Seller will do, and will cause
         each of its  Subsidiaries  to do, all things  necessary  to remain duty
         incorporated,  validly  existing  and in good  standing  as a  domestic
         corporation in its jurisdiction of incorporation  and will maintain all
         requisite  authority  to conduct its business in each  jurisdiction  in
         which its business is conducted.

                  (j)  Compliance  with Laws.  The Seller  shall comply with all
         laws,  rules,  regulations,  orders,  writs,  judgments,   injunctions,
         decrees  or  awards  to which it or its  respective  properties  may be
         subject,  except  where such  failure  to comply  could  reasonably  be
         expected to have,  individually or in the aggregate, a Material Adverse
         Effect.

                  (k) Furnishing of Information  and Inspection of Records.  The
         Seller  shall  furnish to the Buyer from time to time such  information
         with respect to the  Receivables as the Buyer may  reasonably  request,
         including, without limitation, listings identifying the Obligor and the
         outstanding principal balance for each Receivable. The Seller shall, at
         any time and from time to time during  regular  business hours and upon
         reasonable  notice permit the Buyer, or its agents or  representatives,
         (i) to examine and make copies of and take  abstracts from all Records,
         to visit the  offices  and  properties  of the  Seller  and to  discuss
         matters relating to Receivables or the Seller's  performance  hereunder
         and under the other  Transaction  Documents to which it is a party with
         any  of  the  officers,  directors,  employees  or  independent  public
         accountants of the Seller having  knowledge of such matters and (ii) to
         conduct  as many  audits  of the  Receivables  during  the term of this
         Agreement as the Buyer may reasonably request; provided,  however, that
         the Seller shall only be required to  reimburse  the Buyer for the cost
         of one such audit per year.

                  (l) Keeping of Records  and Books of Account.  The Seller will
         maintain  a  system  of  accounting  established  and  administered  in
         accordance with generally accepted accounting principles,  consistently
         applied,  and will maintain and implement  administrative and operating
         procedures  (including,  without  limitation,  an ability  to  recreate
         records  evidencing  Receivables in the event of the destruction of the
         originals  thereof),  and  keep and  maintain,  all  documents,  books,
         records and other information reasonably necessary or advisable for the
         collection of all Receivables (including,  without limitation,  records
         adequate to permit the daily  identification of each new Receivable and
         all  Collections of and adjustments to each existing  Receivable).  The
         Seller will give the Administrative Agent notice of any material change
         in the administrative  and operating  procedures of the Seller referred
         to in the previous sentence.

                  (m) Performance and Compliance with  Receivables and Accounts.
         The Seller at its expense will timely and fully perform and comply with
         all material  provisions,  covenants and other promises  required to be
         observed by it under the Accounts related to the Receivables.

                  (n) ERISA.  The Seller shall promptly give the  Administrative
         Agent written  notice upon becoming aware that the Seller or any of its
         Subsidiaries  is not in compliance in all material  respects with ERISA
         or that any ERISA lien on any of the Receivables exists.

                  (o) Bank Receivables  Purchase Agreement.  The Seller will not
         amend the Bank Receivables  Purchase Agreement in any manner materially
         adverse to the  interests of the Buyer with respect to the  Receivables
         without obtaining the prior written consent of the Buyer.

                  (p) Year 2000 Compliance.  The Seller will promptly notify the
         Buyer in the event the Seller discovers or determines that any computer
         application  (including  those of its  suppliers  and vendors)  that is
         material to its or any of its  Subsidiaries'  business  and  operations
         will not be Year 2000 compliant on a timely basis, except to the extent
         that such failure  could not  reasonably be expected to have a Material
         Adverse Effect.

                  Section 5.2 Buyer Covenant Regarding Sale Treatment. The Buyer
will not (i) account for or otherwise treat,  the  transactions  contemplated by
this  Agreement in any manner  other than as a sale of the Conveyed  Property by
the  Seller  to the  Buyer or  account  for  (other  than for tax  purposes)  or
otherwise treat the transactions contemplated hereby in any manner other than as
a sale of the  Conveyed  Property by the Seller to the Buyer and shall  disclose
(in a footnote or otherwise) in all of its financial  statements  (including any
such  financial  statements  consolidated  with  any  other  Person's  financial
statements) the existence and nature of the transaction  contemplated hereby and
the interest of the Buyer in the Affected Assets.

                  Section 5.3  Indemnification  by the Seller.  Without limiting
any other rights which the Buyer may have hereunder or under applicable law, the
Seller  hereby agrees to indemnify  the Buyer and any  successors  and permitted
assigns and their respective  officers,  directors and employees  (collectively,
"Indemnified  Parties")  from and against any and all damages,  losses,  claims,
liabilities,  costs and  expenses,  including,  without  limitation,  reasonable
attorneys'  fees and  disbursements  (all of the  foregoing  being  collectively
referred to as "Indemnified Amounts") awarded against or incurred by any of them
in any action or proceeding between any of the Indemnified Parties and any third
party or otherwise  arising out of or as a result of this Agreement or the other
Transaction  Documents  or  any  transaction  contemplated  hereby  or  thereby,
excluding,  however,  (i)  Indemnified  Amounts  to the  extent  resulting  from
negligence  or willful  misconduct on the part of an  Indemnified  Party or (ii)
recourse  (except as  otherwise  specifically  provided in this  Agreement)  for
uncollectible Receivables. Without limiting the generality of the foregoing, the
Seller shall indemnify each Indemnified  Party for Indemnified  Amounts relating
to or resulting from:

                  (a) any  representation  or warranty made by the Seller or any
         officers of the Seller under or in connection with this Agreement,  the
         Receivable Purchase Agreements, any of the other Transaction Documents,
         any Investor Report or any other information or report delivered by the
         Seller pursuant hereto, which shall have been false or incorrect in any
         material respect when made or deemed made;

                  (b) the  failure by the Seller to comply  with any  applicable
         law, rule or regulation  with respect to any  Receivable or the related
         Account,  or the nonconformity of any Receivable or the related Account
         with any such applicable law, rule or regulation;

                  (c) the failure (i) to vest and maintain  vested in the Buyer,
         an undivided first priority, perfected percentage ownership interest in
         the  Affected  Assets  free and clear of any  Adverse  Claim or (ii) to
         create  or  maintain  a valid and  perfected  first  priority  security
         interest in favor of the Buyer, in the Affected Assets,  free and clear
         of any Adverse Claim;

                  (d) the  failure to file,  or any delay in  filing,  financing
         statements,  continuation  statements,  or other similar instruments or
         documents  under  the  UCC  of any  applicable  jurisdiction  or  other
         applicable laws with respect to any of the Affected Assets;

                  (e)      the transfer of an ownership interest in any
         Receivable other than an Eligible Receivable;

                  (f) the  failure  of the  Seller  to pay when  due any  taxes,
         including without limitation,  sales, excise or personal property taxes
         payable in connection with any of the Receivables;

                  (g)      the commingling by the Seller of Collections of
         Receivables at any time with other funds;

                  (h) any  failure of the Seller to give  reasonably  equivalent
         value to the Bank, in  consideration of the transfer to the Seller from
         the Bank,  of any  Receivable,  or any  attempt  by any Person to void,
         rescind or set aside any such transfer  under  statutory  provisions or
         common law or equitable  action,  including,  without  limitation,  any
         provision of the Bankruptcy Code; or

                  (i)      any action taken by the Seller in the enforcement or
         collection of any Receivable.

                                   ARTICLE VI

                              REPURCHASE OBLIGATION

                  Section 6.1       Mandatory Repurchase.

                  (a) Breach of Warranty.  In the event of a breach with respect
         to a Receivable of any of the  representations and warranties set forth
         in  Subsections  (a),  (b),  (c),  (d),  (e) or (j) of  Section  4.1 or
         Subsections  (a)  or  (b)  of  Section  4.2,  or in  the  event  that a
         Receivable is not an Eligible Receivable on the date of its transfer to
         the Buyer as a result of the  failure to  satisfy  the  conditions  set
         forth in the definition of "Eligible Receivable", such Receivable shall
         be designated an  "Ineligible  Receivable"  and the Seller shall pay to
         the Buyer an amount in cash  equal to the  purchase  price paid for any
         such  Ineligible  Receivable  by the Buyer to the Seller plus any costs
         and  expenses  of the  Buyer  associated  therewith  less  any  amounts
         collected by Buyer on such Receivable. Such payment must be made by the
         close of business on the next succeeding Business Day following the day
         such Receivable has been designated an Ineligible Receivable; provided,
         however,  that prior to the  Termination  Date (except in the case of a
         breach  of any of the  representations  listed  in the  first  sentence
         above) such amount may be offset against any amounts due from the Buyer
         to the Seller with respect to the Purchase Price for  Receivables  sold
         to the Buyer on such day.  The  obligation  of the  Seller set forth in
         this Section 6.1 shall constitute the sole remedy respecting any breach
         of the representations and warranties set forth in the above-referenced
         Sections or failure to meet the  conditions set forth in the definition
         of "Eligible  Receivable" with respect to such Receivable  available to
         the Buyer.

                  (b) Reassignment of the Sold Assets.  In the event of a breach
         of any of the  representations  and  warranties  set forth in  Sections
         4.1(a),  (b) and (c) and 4.2(a)(i) and (ii),  the Buyer by notice given
         in writing  to the Seller may direct the Seller to accept  reassignment
         of the Receivables at the amount specified below within 60 days of such
         notice  (or  within  such  longer  period as may be  specified  in such
         notice),  and the Seller shall be obligated to accept  reassignment  of
         the  Receivables  within such  applicable  period on and conditions set
         forth below;  provided,  however,  that no such  reassignment  shall be
         required to be made if, at any time during such applicable  period, the
         Seller delivers to the Buyer an officer's  certificate stating that the
         representations and warranties contained in Section 4.1(a), (b) and (c)
         and  4.2(a)(i)  and (ii) shall then be true and correct in all material
         respects as if made on such day.  The Seller  shall pay to the Buyer on
         the day of such  reassignment an amount equal to the Aggregate  Unpaids
         plus the  Transferor's  Percentage  Interest.  On the day on which such
         amount has been paid, each  Receivable  shall be sold and reassigned to
         the Seller, and the Buyer shall execute and deliver such instruments of
         sale and assignment,  in each case without recourse,  representation or
         warranty, as shall be reasonably requested by the Seller to vest in the
         Seller, or its designee or assignee,  all right,  title and interest of
         the Buyer in and to each  Receivable.  The  obligation of the Seller to
         purchase each Receivable  pursuant to this Section 6.1 shall constitute
         the  sole  remedy   available   to  the  Buyer  for  a  breach  of  the
         representations and warranties contained in Section 4.1(a), (b) and (c)
         and 4.2(a)(i) and (ii).

                  Section 6.2  Conveyance  of  Reassigned  Receivable.  Upon the
request of the  Seller,  the Buyer  shall  execute  and  deliver to the Seller a
reconveyance  substantially  in such  form  and  upon  such  terms  as  shall be
acceptable to the Seller,  pursuant to which the Buyer  evidences the conveyance
to  the  Seller  of all  of  the  Buyer's  right,  title,  and  interest  in any
Receivables reconveyed to the Seller pursuant to Section 6.1(b). The Buyer shall
(and shall cause the  Administrative  Agent and each Purchaser Agent to) execute
such other  documents or instruments of conveyance or take such other actions as
the  Seller may  reasonably  require to effect  any  repurchase  of  Receivables
pursuant to Section 6.1.

                  Section 6.3 Sales are Non-Recourse. Other than the obligations
to repurchase  Receivables under the limited  circumstances set forth in Section
6.1 and to make payments with respect to Credit Adjustments under Section 3.2(b)
and the indemnity  provided in Section 5.3, the sales of Receivables  under this
Agreement shall be without recourse to the Seller.

                                   ARTICLE VII

                              CONDITIONS PRECEDENT

                  Section 7.1  Conditions to the Buyer's  Obligations  Regarding
Receivables.  The  obligations  of the Buyer to purchase the  Receivables on any
Business Day shall be subject to the satisfaction of the following conditions:

                  (a) All representations and warranties of the Seller contained
         in this  Agreement  shall be true and correct on the  Closing  Date and
         (except  for  the  representation  in  Section  4.1(p))  on the  day of
         creation of any Receivable  created  thereafter with the same effect as
         though such representations and warranties had been made on such date;

                  (b) All information concerning the Receivables provided to the
         Buyer  shall be true and  correct in all  material  respects  as of the
         Closing  Date,  in the  case of  Receivables  sold to the  Buyer on the
         Closing  Date, or the  applicable  Date of  Processing,  in the case of
         Receivables created after the Closing Date;

                  (c) At the Closing Date,  the Seller shall have  substantially
         performed  all  other  obligations  required  to be  performed  by  the
         provisions of this Agreement;

                  (d) All corporate and legal proceedings and all instruments in
         connection with the  transactions  contemplated by this Agreement shall
         be satisfactory in form and substance to the Buyer, and the Buyer shall
         have  received  from the  Seller  copies of all  documents  (including,
         without limitation,  records of corporate  proceedings) relevant to the
         transactions  herein  contemplated  as the  Buyer may  reasonably  have
         requested.

                  Section 7.2 Conditions Precedent to the Seller's  Obligations.
The  obligations of the Seller to sell  Receivables on any Business Day shall be
subject to the satisfaction of the following conditions:

                  (a) All  representations and warranties of the Buyer contained
         in this  Agreement  shall be true and  correct  with the same effect as
         though such representations and warranties had been made on such date;

                  (b) Payment or provision for payment of the Purchase  Price in
         accordance with the provisions of Section 3.2 shall have been made; and

                  (c) All corporate and legal proceedings and all instruments in
         connection with the  transactions  contemplated by this Agreement shall
         be  satisfactory  in form and  substance to the Seller,  and the Seller
         shall have received from the Buyer copies of all documents  (including,
         without limitation,  records of corporate  proceedings) relevant to the
         transactions  herein  contemplated  as the Seller may  reasonably  have
         requested.

                                  ARTICLE VIII

                            MISCELLANEOUS PROVISIONS

                  Section  8.1  Amendment.  This  Agreement  and any other  Sale
Papers  and the rights  and  obligations  of the  parties  hereunder  may not be
changed orally, but only by an instrument in writing signed by the Buyer and the
Seller.  The Seller shall provide prompt written notice of any such amendment to
the Agent.

                  Section 8.2 Governing  Law. THIS  AGREEMENT AND THE OTHER SALE
PAPERS SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF MINNESOTA,
WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS
AND REMEDIES OF THE PARTIES  HEREUNDER  SHALL BE DETERMINED  IN ACCORDANCE  WITH
SUCH LAWS.

                  Section 8.3 Notices.  All demands,  notices and communications
hereunder  shall be in  writing  and shall be deemed to have been duly  given if
personally  delivered at or mailed by registered mail, return receipt requested,
to:

                  (a)      in the case of the Buyer, to:

                           Metris Asset Funding Co.
                           600 South Highway 169, Suite 300
                           St. Louis Park, Minnesota 55426
                           Attention:  Treasurer
                           Telephone:  (612) 593-4845
                           Telecopy:  (612) 525-5070

                           with a copy to:

                           NationsBank, N.A., Administrative Agent
                           Corporate Center-10th Floor
                           100 North Tryon Street
                           NCI-007-10-07
                           Charlotte, NC 28255
                           Attention:  Michelle M. Heath (NC 1-007-10-07)
                           Structured Finance
                           Telephone:  (704) 386-7922
                           Telecopy:  (704) 388-9169

                  (b)      in the case of the Seller, to:

                           Metris Companies Inc.
                           600 South Highway 169, Suite 1800
                           St. Louis Park, Minnesota 55426
                           Attention:  Chief Financial Officer
                           Telephone:  (612) 525-5094
                           Telecopy:  (612) 595-0510

or, as to each party, at such other address as shall be designated by such party
in a written notice to each other party.

                  Section 8.4 Severability of Provisions.  If any one or more of
the covenants, agreements,  provisions or terms of the Sale Papers shall for any
reason whatsoever be held invalid, then such covenants, agreements,  provisions,
or terms shall be deemed  severable  from the remaining  covenants,  agreements,
provisions,  or terms of the Sale Papers and shall in no way affect the validity
or enforceability of the other provisions of the Sale Papers.

                  Section  8.5  Assignment.   Notwithstanding  anything  to  the
contrary  contained  herein,  this Agreement may not be assigned by the Buyer or
the  Seller  except  as  contemplated  by this  Section  8.5  and  the  Transfer
Agreement;  provided,  however,  that  simultaneously  with  the  execution  and
delivery of this Agreement,  the Buyer may assign its rights hereunder  pursuant
to the Transfer  Agreement to the (a) PARCO Agent, for the benefit of PARCO, (b)
to the  Enterprise  Agent for the benefit of  Enterprise,  (c) to the  Sheffield
Agent for the  benefit  of  Sheffield  and (d) to the Bank  Investors;  and that
PARCO,  Enterprise  or  Sheffield  may  assign  any or all of its  rights to any
Liquidity   Provider.   The  Buyer  hereby   notifies  (and  the  Seller  hereby
acknowledges that) the Buyer,  pursuant to the Transfer Agreement,  has assigned
its  rights  hereunder  to the  PARCO  Agent  and the  Enterprise  Agent and the
Sheffield Agent. All rights of the Buyer hereunder may be exercised by the PARCO
Agent,  the  Enterprise  Agent  or  the  Sheffield  Agent  or  their  respective
assignees,   to  the  extent  of  their  respective   rights  pursuant  to  such
assignments.

                  Section 8.6 Further Assurances. The Buyer and the Seller agree
to do and  perform,  from time to time,  any and all acts and to execute any and
all further instruments required or reasonably requested by the other party more
fully to effect the purposes of the Sale Papers, including,  without limitation,
the  execution  of  any  financing  statements  or  continuation  statements  or
equivalent documents relating to the Receivables for filing under the provisions
of the UCC or other laws of any applicable jurisdiction.

                  Section  8.7 No  Waiver;  Cumulative  Remedies.  No failure to
exercise and no delay in exercising, on the part of the Buyer or the Seller, any
right, remedy, power or privilege hereunder,  shall operate as a waiver thereof;
nor  shall  any  single or  partial  exercise  of any  right,  remedy,  power or
privilege  hereunder  preclude  any other or  further  exercise  thereof  or the
exercise of any other right, remedy, power or privilege.  The rights,  remedies,
powers and privileges  herein  provided are cumulative and not exhaustive of any
rights, remedies, powers and privileges provided by law.

                  Section 8.8 Counterparts. The Sale Papers may each be executed
in two or more  counterparts  including  telecopy  transmission  thereof (and by
different parties on separate counterparts), each of which shall be an original,
but all of which together shall constitute one and the same instrument.

                  Section 8.9 Binding  Effect;  Third-Party  Beneficiaries.  The
Sale Papers will inure to the benefit of and be binding upon the parties  hereto
and their respective successors and permitted assigns.

                  Section 8.10 Merger and  Integration.  Except as  specifically
stated otherwise herein,  the Sale Papers set forth the entire  understanding of
the parties relating to the subject matter hereof, and all prior understandings,
written or oral, are superseded by the Sale Papers.
                  Section 8.11      Headings.  The headings herein are for
purposes of reference only and shall not otherwise affect the meaning or
interpretation of any provision hereof.

                  Section  8.12  Schedules  and  Exhibits.   The  schedules  and
exhibits  attached hereto and referred to herein shall constitute a part of this
Agreement and are incorporated into this Agreement for all purposes.

                  Section 8.13 No  Bankruptcy  Petition  Against the Buyer.  The
Seller hereby covenants and agrees that, prior to the date which is one year and
one day  after  the  payment  in  full of all  Aggregate  Unpaids,  it will  not
institute against or join any other Person in instituting  against the Buyer any
bankruptcy,  reorganization,  arrangement, insolvency or liquidation proceedings
or other similar  proceeding under die laws of the United States or any state of
the United States.

                  Section 8.14 Merger or Consolidation  of, or Assumption of the
Obligations of the Seller.  The Seller shall not consolidate  with or merge into
any  other   corporation  or  convey  or  transfer  its  properties  and  assets
substantially as an entirety to any Person, unless:

                  (a) the corporation formed by such consolidation or into which
         the Seller is merged or the Person  which  acquires  by  conveyance  or
         transfer the  properties and assets of the Seller  substantially  as an
         entirety  shall be a corporation  organized and existing under the laws
         of the  United  States  of  America  or any  State or the  District  of
         Columbia  and,  if  the  Seller  is not  the  surviving  entity,  shall
         expressly assume,  by an agreement  supplemental  hereto,  executed and
         delivered  to  the  Buyer  in  form  satisfactory  to  the  Buyer,  the
         performance of every  covenant and  obligation of the Seller  hereunder
         (to the extent that any right, covenant or obligation of the Seller, as
         applicable  hereunder,  is inapplicable to the successor  entity,  such
         successor  entity shall be subject to such covenant or  obligation,  or
         benefit from such right, as would apply, to the extent practicable,  to
         such successor entity); and

                  (b) the  Seller  shall  have  delivered  to the  Buyer  (i) an
         officer's  certificate that such consolidation,  merger,  conveyance or
         transfer and such supplemental agreement comply with this Section 8 .14
         and that all conditions  precedent herein provided for relating to such
         transaction  have  been  complied  with and (ii) the  Company  and Bank
         Investors  shall have received an opinion of legal  counsel  reasonably
         acceptable to them that the Transaction  Documents to which Seller is a
         party  are  legal,  valid and  binding  obligations  of such  successor
         corporation,   enforceable   against  such  successor   corporation  in
         accordance  with  their  terms,   subject  to  applicable   bankruptcy,
         insolvency,   reorganization,    moratorium,   fraudulent   conveyance,
         fraudulent transfer and other similar laws affecting  creditors' rights
         generally, and to the application of general principles of equity; and

                  (c)  there  shall  exist no  Termination  Event  or  Potential
Termination Event.

                  Section 8.15      Protection of Right, Title and Interest to
Receivables.

                  (a) The Seller  shall  cause this  Agreement,  all  amendments
         hereto and/or all financing statements and continuation  statements and
         any other  necessary  documents  covering  the Seller's and the Buyer's
         right,  title and interest to the Receivables to be promptly  recorded,
         registered and filed, and at all times to be kept recorded,  registered
         and filed,  all in such manner and in such places as may be required by
         law fully to preserve and protect the right,  title and interest of the
         Buyer  hereunder to the Receivables  and proceeds  thereof.  The Seller
         shall deliver to the Buyer  file-stamped  copies of, or filing receipts
         for, any document  recorded,  registered or filed as provided above, as
         soon as available following such recording, registration or filing, the
         Buyer  shall  cooperate  fully with the Seller in  connection  with the
         obligations  set forth  above and will  execute  any and all  documents
         reasonably required to fulfill the intent of this Subsection (a).

                  (b) Within 30 days  after the  Seller  makes any change in its
         name,  identity or corporate  structure  which would make any financing
         statement or continuation statement filed in accordance with Subsection
         (a) materially misleading within the meaning of Section 9-402(7) of the
         UCC as in effect in the Relevant  UCC State,  the Seller shall give the
         Buyer written  notice of any such change and shall file such  financing
         statements or amendments as may be necessary to continue the perfection
         of the Buyer's  security  interest in the  Receivables and the proceeds
         thereof.

                  (c) The Seller will give the Buyer  prompt  written  notice of
         any  relocation  of any office  from which it services  Receivables  or
         keeps records concerning the Receivables or of its principal  executive
         office and  whether,  as a result of such  relocation,  the  applicable
         provisions  of the UCC would require the filing of any amendment of any
         previously  filed  financing  or  continuation  statement or of any new
         financing  statement  and  shall  file  such  financing  statements  or
         amendments  as may be  necessary  to  continue  the  perfection  of the
         Buyer's security  interest in the Receivables and the proceeds thereof.
         The  Seller  will at all  times  maintain  each  office  from  which it
         services  Receivables  and its  principal  executive  office within the
         United States of America.

                              The remainder of this page is  intentionally  left
blank.

<PAGE>


                  IN WITNESS WHEREOF,  the Buyer and the Seller each have caused
this  Receivables  Purchase  Agreement to be duly  executed by their  respective
officers as of the day and year first above written.

                                METRIS ASSET FUNDING CO., as Buyer


                                By: /s/ Paul Runice
                                  Its: President and Treasuer

                                METRIS COMPANIES INC., as Seller,


                                By: /s/ Paul Runice
                                  Its: Senior Vice President and Treasurer


                                                    Exhibit 11

                                      METRIS COMPANIES INC. AND SUBSIDIARIES
                                         Computation of Earnings Per Share

In thousands, except per share amounts                Year Ended December 31,
                                                     1998       1997      1996
BASIC:
Net income available to common
stockholders ..................................    $56,248    $38,058    $20,016
                                                   =======    =======    =======

Weighted average number of common
 shares outstanding ..........................      19,232     19,225     16,572

Net income per share ..........................    $  2.92    $  1.98    $  1.21

DILUTED:

Net income available to common
stockholders ..................................    $56,248    $38,058    $20,016
                                                   =======    =======    =======
Weighted average number of common
shares outstanding ............................     19,232     19,225     16,572
Net effect of assumed exercise of stock
options based on treasury stock
method using average market price .............        736      1,013        557
                                                    ------     ------     ------
                                                    19,968     20,238     17,129
                                                    ------     ------     ------


Net income per share ..........................    $  2.82    $  1.88    $  1.17


                                 EXHIBIT 12 (a)

                              METRIS COMPANIES INC.
               COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                             (DOLLARS IN THOUSANDS)


<TABLE>

                                                                    Year Ended December 31,
                                                       1998       1997       1996       1995       1994
<S>                                                <C>        <C>        <C>        <C>        <C>
Earnings before income taxes: (1) ..............   $ 93,248   $ 61,883   $ 32,546   $  7,449   $  3,503

Fixed Charges: (1)
     Interest on indebtedness, and
       amortization of debt expense ............     30,513     11,951      4,106      1,217
     Interest factor of rental expense .........      2,134      1,313        378         50         26
                                                   --------   --------   --------   --------   --------
     Total fixed charges .......................     32,647     13,264      4,484      1,267         26
                                                   --------   --------   --------   --------   --------
Total available earnings .......................   $125,895   $ 75,147   $ 37,030   $  8,716   $  3,529
                                                   ========   ========   ========   ========   ========
Ratio of earnings to fixed charges .............       3.86       5.67       8.26       6.88     134.16
</TABLE>

(1) As defined in Item 503(d) of Regulation S-K


                                 EXHIBIT 12 (b)

                              METRIS COMPANIES INC.
   COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED DIVIDENDS
                             (DOLLARS IN THOUSANDS)


<TABLE>

                                                                      Year Ended December 31,
                                                        1998       1997       1996        1995      1994
<S>                                                  <C>        <C>        <C>        <C>        <C>
Earnings before income taxes: (1) ................   $ 93,248   $ 61,883   $ 32,546   $  7,449   $  3,503

Preferred dividend requirement ...................   $  1,100
Ratio of earnings before tax expense to net income       1.63
                                                     --------   --------   --------   --------   --------

Preferred dividends (2) ..........................   $  1,789

Fixed Charges: (1)
     Interest on indebtedness, and
       amortization of debt expense ..............     30,513     11,951      4,106      1,217
     Interest factor of rental expense ...........      2,134      1,313        378         50         26
                                                     --------   --------   --------   --------   --------
                                                       32,647     13,264      4,484      1,267         26

     Total fixed charges and preferred dividends .     34,436     13,264      4,484      1,267         26
                                                     --------   --------   --------   --------   --------
Total available earnings .........................   $125,895   $ 75,147   $ 37,030   $  8,716   $  3,529
                                                     ========   ========   ========   ========   ========

Ratio of earnings to fixed charges ...............       3.66       5.67       8.26       6.88     134.16
</TABLE>

(1) As defined in Item 503(d) of Regulation S-K.

(2)  The preferred  dividends were increased to amounts  representing the pretax
     earnings that would be required to cover such dividend requirements.




Exhibit 13

Metris Companies Inc.
1998 Annual Report, Pages 18 to 62


<TABLE>

Selected Financial Data
(In thousands, except EPS, dividends and stock prices)
                                                                     Year Ended December 31,
                                                1998          1997           1996          1995          1994
                                                ----          ----           ----          ----          ----
Income Statement Data (Managed Basis):(1)
<S>                                         <C>           <C>           <C>           <C>           <C>
Net Interest Income .....................   $  505,812    $  306,361    $  143,491    $   26,354    $      487
Provision for Loan Losses ...............      534,124       319,299       136,305        26,234
Other Operating Income ..................      346,198       212,869       126,647        52,969        14,238
Other Operating Expense .................      224,638       138,048       101,287        45,640        11,222
                                               -------       -------       -------        ------        ------

Income Before Income Taxes ..............       93,248        61,883        32,546         7,449         3,503
Tax Rate ................................         38.5%         38.5%         38.5%         38.5%         37.3%
Net Income ..............................   $   57,348    $   38,058    $   20,016    $    4,581    $    2,198
                                               -------       -------       -------        ------        ------
Per Common Share Statistics:
EPS - diluted (2) .......................   $     2.82    $     1.88    $     1.17    $     0.28    $     0.14
Stock Price (year end) ..................        50.31         34.25         24.00
Dividends Paid ..........................          .04           .03
Shares Outstanding (year end) ...........       19,260        19,225        19,225        15,967        15,967
Shares Used to Compute EPS ..............       19,968        20,238        17,129        16,369        16,270
 (diluted)                                     -------       -------       -------        ------        ------

Other Data (Managed Basis): (1)
Total Accounts ..........................        2,972         2,293         1,418           703
Year-end Loans ..........................   $5,315,042    $3,546,936    $1,615,940    $  543,619
Year-end Assets .........................    5,503,862     3,604,972     1,687,227       622,983    $    9,856
Average Loans ...........................    4,000,467     2,294,893     1,018,856       183,274
Average Interest-Earning
  Assets ................................    4,040,220     2,341,451     1,040,924       193,086         6,615
Average Assets ..........................    4,159,171     2,355,978     1,078,346       214,363         7,076
Debt ....................................      310,896       244,000        55,163        63,487
Preferred Stock .........................      201,100
Average Total Equity ....................      219,835       158,180        92,852        30,083         5,365

Net Interest Margin (3) .................         12.5%         13.1%         13.8%         13.6%          7.4%
Return on Average Assets ................          1.4%          1.6%          1.9%          2.1%         31.1%
Return on Average Total
  Equity ................................         26.1%         24.1%         21.6%         15.2%         41.0%

Loan Loss Reserves ......................   $  393,283    $  244,084    $   95,669    $   22,219
Delinquency Ratio (4) ...................          6.8%          6.6%          5.5%          4.0%
Loan Loss Reserve Ratio .................          7.4%          6.9%          5.9%          4.1%
Net Charge-off Ratio (5) ................         10.1%          8.3%          6.2%          2.2%

Fee-Based Services Revenues .............   $  106,601    $   63,413    $   50,273    $   24,441    $   14,238
</TABLE>




<PAGE>



(1) The Company analyzes its financial  performance on a managed loan portfolio
    basis  whereby  the income  statement  and  balance  sheet are  adjusted to
    reverse the effects of securitization.
(2) Earnings per share is calculated  assuming the Company was  incorporated at
    the beginning of the first year shown.
(3) Includes the Company's actual cost of funds  plus all costs associated with
    asset  securitizations, including  the interest expense paid to the
    certificate holders and amortization of the discount and fees.
(4) Delinquency ratio represents credit card loans that were at least 30 days
    contractually past due at year end as a percentage of year-end managed
    loans.
(5) Net charge-off ratio reflects actual principal  amounts  charged-off,  less
    recoveries, as a percentage of average managed credit card loans.


<PAGE>




METRIS COMPANIES INC. AND SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS


         The following discussion and analysis provides  information  management
believes to be relevant to understanding the financial  condition and results of
operations of Metris  Companies  Inc. and its  subsidiaries  (collectively,  the
"Company"),  including Direct Merchants Credit Card Bank,  National  Association
("Direct  Merchants  Bank").  This discussion should be read in conjunction with
the consolidated financial statements and the related notes thereto.


General

         We are an  information-based  direct  marketer and provider of consumer
credit products and fee-based  services  primarily to moderate income consumers.
We underwrite and offer credit cards and such fee-based  services to a sector of
consumers  traditionally  overlooked by other credit card companies and in doing
so provide  opportunities for such individuals to establish credit. Our products
are available throughout the United States.

         Our home page on the  Internet is at  www.metriscompanies.com.  You can
learn more about the Company by visiting that site.

         Business Segments

         In June 1997, the Financial  Accounting Standards Board ("FASB") issued
the Statement of Financial  Accounting  Standards  ("SFAS") No. 131 "Disclosures
about  Segments  of an  Enterprise  and  Related  Information."  This  statement
establishes  standards for the way public  enterprises  report information about
operating  segments.  SFAS 131,  which was  adopted by the  Company for the year
ended  December 31, 1998,  requires  management  to describe the factors used to
identify the segments.

         Management  has concluded  that the Company  measures  performance  and
operates in two business segments.

o Consumer Credit Products, which are primarily unsecured credit cards issued by
  Direct Merchants Bank; and

o Fee-Based Services, which include debt waiver programs, membership
  clubs  and  third  party  insurance  offered  to its  credit  card
  customers and customers of third parties. In addition, the Company
  includes  within this  operating  segment the  Company's  extended
  service plans.

         The Company receives income from its consumer credit products  through:
interest charges and other finance charges  assessed on outstanding  credit card
loans; credit card fees (including annual membership,  cash advances,  overlimit
fees, and past due fees);  and  interchange  fees. The primary  expenses of this
business  are the costs of funding  the loans,  provisions  for loan  losses and
operating  expenses including employee  compensation,  account  solicitation and
marketing expenses and data processing and servicing expenses.  Profitability is
affected  by response  rates to  solicitation  efforts,  loan  growth,  interest
spreads on loans,  credit card usage,  credit quality  (delinquencies and charge
offs), card cancellations and fraud losses.

         The fee-based  services  business  derives  benefits from the Company's
consumer  credit products  business  because the Company cross sells products to
its credit card holders.  Nonetheless,  the two business  segments are different
with respect to the factors that affect  profitability,  including how income is
generated and how expenses are incurred. These differences require management to
manage their operations separately.

         The Company receives  revenue from its fee-based  services through fees
and  commissions  for such  services.  Expenses  include costs of  solicitation,
underwriting and claims servicing expenses, fees paid to third parties and other
operating  expenses.  Profitability  for this  business  is affected by response
rates to solicitation efforts,  returns or cancel rates, claims rates, and other
factors.

         Spin Off

         You will see  references in the  following  discussion of our financial
performance to the "Spin Off." Prior to September 25, 1998, Fingerhut Companies,
Inc. ("FCI")owned 83% of the Company's common stock. During the third quarter of
1998,  FCI  received  written  approval  from the  Internal  Revenue  Service to
distribute its interest in the Company to FCI's shareholders in a tax free "spin
off." FCI  executed  this Spin Off on September  25, 1998,  and at that time the
Company ceased to be a subsidiary of FCI.

Results of Operations

Year Ended December 31, 1998, Compared to Year Ended December 31, 1997

         Net income for the year ended December 31, 1998, was $57.3 million,  or
$2.82 per share,  an increase of $19.2 million over net income of $38.1 million,
or $1.88 per share, for 1997. The 51% increase in net income is the result of an
increase in net interest income and other operating  income  partially offset by
increases in the provision for loan losses and other operating  expenses.  These
increases  are largely  attributable  to the growth in average  managed loans to
$4.0 billion for 1998 from $2.3 billion for 1997, an increase of 74%, and growth
in total  credit card  accounts to 3.0 million at December  31,  1998,  from 2.3
million at December 31, 1997.

         The provision for loan losses on a managed basis was $534.1  million in
1998, compared to $319.3 million in 1997. The increase primarily reflects higher
credit card loan balances as well as an increase in net charge-offs. The managed
net charge-off rate was 10.1% for 1998, compared to 8.3% in 1997. The charge-off
ratio for the years ended December 31, 1998, and 1997, was favorably impacted by
70 and 90 basis  points,  respectively  due to  purchase  accounting  related to
portfolio acquisitions.

         Other operating  income on a managed basis increased  $133.3 million to
$346.2 million,  primarily due to credit card fees, interchange and other credit
card  income,  which  increased to $251.2  million for 1998,  up 64% over $153.6
million for 1997.  In addition,  fee-based  services  revenues  increased 68% to
$106.6  million for 1998, up from $63.4 million for 1997.  These  increases were
primarily due to the growth in total accounts and outstanding receivables in the
managed credit card loan  portfolio,  the continued  strong  performance of debt
waiver and additional club membership sales.

         Other operating expenses increased to $224.6 million in 1998,  compared
to $138.0 million in 1997. The increase in operating  costs was due to continued
investments  in the  infrastructure  of the  Company.  Even while  making  these
investments, the operating efficiency ratio improved to 26.4% in 1998 from 26.6%
in 1997.


Year Ended December 31, 1997, Compared to Year Ended December 31, 1996

         Net income for the year ended December 31, 1997, was $38.1 million,  or
$1.88 per share,  an increase of $18.1 million over net income of $20.0 million,
or $1.17 per share, for 1996. The 90% increase in net income is the result of an
increase in net interest income and other operating  income  partially offset by
increases in the provision for loan losses and other operating  expenses.  These
increases  are largely  attributable  to the growth in average  managed loans to
$2.3  billion  for 1997 from $1.0  billion for 1996,  an  increase of 125%,  and
growth in total credit card  accounts to 2.3 million at December 31, 1997,  from
1.4 million at December 31, 1996.

         The provision for loan losses on a managed basis was $319.3  million in
1997, compared to $136.3 million in 1996. The increase primarily reflects higher
credit card loan balances as well as an increase in net charge-offs. The managed
net charge-off rate was 8.3% for 1997,  compared to 6.2% in 1996. The charge-off
ratio for the year ended  December 31, 1997 was  favorably  impacted by 90 basis
points due to purchase accounting related to portfolio acquisitions.

<PAGE>


         Other  operating  income on a managed basis  increased $86.2 million to
$212.9 million,  primarily due to credit card fees, interchange and other credit
card  income,  which  increased  to $153.6  million for 1997,  up 74% over $88.3
million for 1996.  In addition,  fee-based  services  revenues  increased 26% to
$63.4  million for 1997, up from $50.3 million for 1996.  These  increases  were
primarily due to the growth in total accounts and outstanding receivables in the
managed credit card loan portfolio.

         Other operating expenses increased to $138.0 million in 1997,  compared
to $101.3 million in 1996. The increase in operating  costs was due to continued
investments  in  the  infrastructure  of the  Company.  However,  the  Company's
operating   effectiveness  as  measured  by  the  Company's   managed  operating
efficiency ratio improved to 26.6% in 1997 from 37.5% in 1996.


Managed Loan Portfolio and the Impact of Credit Card Securitizations

         Securitization

         A major  source of funding  for the  Company is the  securitization  of
credit card loans.  Securitization  requires  the Company to remove  credit card
loans sold with  limited  recourse  from the  consolidated  balance  sheet.  The
securitization  and sale of credit card loans changes the Company's  interest in
such loans from lender to servicer,  with a corresponding change in how revenues
and expenses are reported in the income statement.  For securitized  credit card
loans,  amounts that otherwise would have been recorded as net interest  income,
fee income and provision for loan losses are instead reported in other operating
income as net securitization and credit card servicing income.


         Managed Loan Portfolio

         The  Company  analyzes  its  financial  performance  on a managed  loan
portfolio  basis. To do so, the income  statement and balance sheet are adjusted
to reverse the effects of securitization.  The Company's discussion of revenues,
where applicable,  and provision for loan losses includes comparisons to amounts
reported in the Company's  consolidated  statements of income ("owned basis") as
well as on a managed basis.

         The Company's  managed loan portfolio is comprised of credit card loans
held  for  securitization,  retained  interests  in  loans  securitized  and the
investors'  share of  securitized  credit card loans.  The  investors'  share of
securitized credit card loans is not an asset of the Company, and therefore,  is
not shown on the Company's  consolidated  balance sheets.  The following  tables
summarize the Company's managed loan portfolio:
<TABLE>

                                                             December 31,
                                                  1998          1997       1996
                                                  ----          ----       ----
(Dollars in thousands)
Year-end balances:
Credit card loans:
<S>                                           <C>          <C>          <C>
  Loans held for securitization ...........   $    3,430   $    8,795   $   14,164
  Retained interests in loans securitized .      753,469      471,831      201,165
  Investors' interests in securitized loans    4,558,143    3,066,310    1,400,611
                                               ---------    ---------    ---------
Total managed loan portfolio ..............   $5,315,042   $3,546,936   $1,615,940
                                              ==========   ==========   ==========
</TABLE>





<PAGE>
<TABLE>


                                                       Year Ended December 31,
                                             -------------------------------------
                                                  1998         1997         1996
                                                  ----         ----         ----
(Dollars in thousands)
Average balances:
Credit card loans:
<S>                                           <C>          <C>          <C>
  Loans held for securitization ...........   $   52,016   $   78,264   $   28,632
  Retained interests in loans securitized .      544,364      278,554      121,177
  Investors' interests in securitized loans    3,404,087    1,938,075      869,047
                                               ---------    ---------      -------
Total managed loan portfolio ..............   $4,000,467   $2,294,893   $1,018,856
                                              ==========   ==========   ==========
</TABLE>



Impact of Credit Card Securitizations

         The  following  table  provides a summary of the effects of credit card
securitizations on selected line items of the Company's statements of income for
each of the periods presented, as well as selected financial information on both
an owned and managed loan portfolio basis:

                                                  Year Ended December 31,
                                        --------------------------------------
(Dollars in thousands)                       1998         1997           1996
                                             ----         ----           ----
Statements of Income (owned basis):
   Net interest income ..............   $   82,698    $   57,243    $   26,088
   Provision for loan losses ........       77,770        43,989        18,477
   Other operating income ...........      312,958       186,677       126,222
   Other operating expense ..........      224,638       138,048       101,287
                                        ----------    ----------    ----------
   Income before income taxes .......   $   93,248    $   61,883    $   32,546
                                        ==========    ==========    ==========

Adjustments for Securitizations:
   Net interest income ..............   $  423,114    $  249,118    $  117,403
   Provision for loan losses ........      456,354       275,310       117,828
   Other operating income ...........       33,240        26,192           425
   Other operating expense
                                        ----------    ----------    ----------
   Income before income taxes .......   $             $             $
                                        ==========    ==========    ==========
Statements of Income (managed basis):
   Net interest income ..............   $  505,812    $  306,361    $  143,491
   Provision for loan losses ........      534,124       319,299       136,305
   Other operating income ...........      346,198       212,869       126,647
   Other operating expense ..........      224,638       138,048       101,287
                                        ----------    ----------    ----------
   Income before income taxes .......   $   93,248    $   61,883    $   32,546
                                        ==========    ==========    ==========

Other Data:
Owned Basis:
   Average interest earning assets ..   $  636,133    $  403,375    $  171,877
   Return on average assets .........          7.4%          9.1%          9.6%
   Return on average total equity ...         26.1%         24.1%         21.6%
   Net interest margin (1) ..........         13.0%         14.2%         15.2%
Managed Basis:
   Average interest earning assets ..   $4,040,220    $2,341,451    $1,040,924
   Return on average assets .........          1.4%          1.6%          1.9%
   Return on average total equity ...         26.1%         24.1%         21.6%
   Net interest margin (1) ..........         12.5%         13.1%         13.8%

(1) Net  interest  margin is equal to net  interest  income  divided  by average
interest-earning assets.

         Risk Based Pricing

         The  Company  prices  credit  card offers  based on a  prospect's  risk
profile  prior to  solicitation.  The Company  evaluates a prospect to determine
credit needs,  credit risk, and existing credit availability and then develops a
customized offer that includes the most appropriate product,  brand, pricing and
credit line.  After credit card  accounts are opened,  the Company  periodically
monitors  customers'  internal and external credit  performance and periodically
recalculates  behavior,   revenue,   attrition  and  bankruptcy  predictors.  As
customers evolve through the credit life cycle and are regularly  rescored,  the
lending   relationship   can  evolve  to  include  more   competitive  (or  more
restrictive)  pricing and product  configurations.  These analyses  consider the
overall  profitability  of  accounts  using  both  credit  information  and  the
profitability from selling fee-based services to the customers.

Net Interest Income

         Net  interest  income  consists  primarily  of  interest  earned on the
Company's  credit card loans less  interest  expense on  borrowings  to fund the
loans.  Managed net interest  income for the year ended  December 31, 1998,  was
$505.8  million  compared  to $306.4  million  for the same  period in 1997,  an
increase of $199.4  million.  This  increase was primarily due to a $1.7 billion
increase  in average  managed  loans  over the  comparable  period in 1997.  The
managed net interest  margin  decreased to 12.5% for the year ended December 31,
1998,  from 13.1% for the year ended  December  31, 1997.  The  reduction in the
managed net  interest  margin was  primarily  due to  increased  charge-offs  of
finance  charges in 1998. The net interest margin on an owned basis decreased to
13.0% for the year ended  December 31,  1998,  from 14.2% for the same period in
1997  primarily  due  to  higher   financing  costs  as  a  percent  of  average
interest-earning assets.

         Managed net interest  income for the year ended  December 31, 1997, was
$306.4  million  compared  to $143.5  million  for the same  period in 1996,  an
increase of $162.9  million.  This  increase was primarily due to a $1.3 billion
increase  in average  managed  loans  over the  comparable  period in 1996.  The
average yield on managed interest-earning assets decreased to 18.6% for the year
ended  December 31, 1997,  from 19.1% for the year ended  December 31, 1996. The
acquisition of two credit card portfolios reduced the average yield for the year
ended December 31, 1997 by  approximately  0.2%. The remaining  reduction in the
average  yield was due to increased  finance  charge  charge-offs  in 1997.  The
average yield on  interest-earning  assets on an owned basis  decreased to 17.2%
for the year ended December 31, 1997, from 17.6% for the same period in 1996.


<PAGE>


         The  following  table  provides  an  analysis  of  interest  income and
expense, net interest spread, net interest margin and average balance sheet data
for the years ended December 31, 1998, 1997 and 1996:

Analysis of Average Balances, Interest and Average Yields and Rates
<TABLE>

                                                                         Year Ended December 31,
                                              ---------------------------------------------------------------------------
                                                                 1998                                 1997
                                                                 ----                                 ----
(Dollars in thousands)                           Average                    Yield/    Average                   Yield/
                                                 Balance       Interest      Rate     Balance        Interest    Rate
Owned Basis
Assets:
Interest-earning assets:
<S>                                           <C>            <C>            <C>     <C>            <C>            <C>
Federal funds sold ........................   $    20,190    $     1,065     5.3%   $    30,049    $     1,636     5.4%
Short-term investments ....................        19,563          1,028     5.3%        16,509            863     5.2%
Credit card loans and retained
   interests in loans
   securitized ............................       596,380        111,118    18.6%       356,817         66,695    18.7%
                                                  -------        -------    ----        -------         ------    ----
Total interest-earning assets .............   $   636,133    $   113,211    17.8%   $   403,375    $    69,194    17.2%
                                                  -------        -------    ----        -------         ------    ----
Other assets ..............................       423,278                               172,739
Allowance for loan losses .................      (285,244)                             (158,211)
                                                  -------                               -------
    Total assets ..........................   $   774,167                           $   417,903
                                              ===========                           ===========

Liabilities and  Equity:
Interest-bearing liabilities ..............   $   284,038    $    30,513    10.7%   $   149,726    $    11,951     8.0%
Other liabilities .........................       270,294                               109,997
                                                  -------                               -------
Total liabilities .........................       554,332                               259,723
Stockholders' equity ......................       219,835                               158,180
                                                  -------                               -------
Total liabilities and equity ..............   $   774,167                           $   417,903
                                              ===========                           ===========

Net interest income and interest margin (1)                  $    82,698    13.0%                $    57,243    14.2%
Net interest rate spread (2) ..............                                  7.1%                                9.2%

Managed Basis

Credit card loans .........................   $ 4,000,467    $   738,675    18.5%   $ 2,294,893    $   433,334    18.9%
Total interest-earning assets .............     4,040,220        740,768    18.3%     2,341,451        435,833    18.6%
Total interest-bearing liabilities.........     3,719,960        234,956     6.3%     2,087,801        129,472     6.2%
Net interest income and interest margin (1)                      508,812    12.5%                      306,361    13.1%
Net interest rate spread (2) ..............                                 12.0%                                 12.4%
</TABLE>

(1)Net interest margin is computed by dividing net interest income by average
   total interest-earning assets.
(2)The interest rate spread is the yield on average  interest-earning  assets
   minus the funding rate on average interest-bearing liabilities.


<PAGE>


Analysis of Average Balances, Interest and Average Yields and Rates (continued)
<TABLE>

                                                                                 Year Ended December 31,
                                               -------------------------------------------------------------------------------------
                                                                     1997                                        1996
                                               -------------------------------------------------------------------------------------
(Dollars in thousands)                           Average                        Yield/        Average                       Yield/
                                                 Balance         Interest        Rate         Balance        Interest        Rate
Owned Basis
Assets:
Interest-earning assets:
<S>                                           <C>            <C>                  <C>     <C>            <C>                   <C>
Federal funds sold ........................   $    30,049    $     1,636           5.4%   $    16,299    $       867            5.3%
Short-term investments ....................        16,509            863           5.2%         5,769            299            5.2%
Credit card loans and retained
  interests in loans
  securitized .............................       356,817         66,695          18.7%       149,809         29,028           19.4%
                                                  -------         ------          ----        -------         ------           ----
    Total interest-earning assets .........   $   403,375    $    69,194          17.2%   $   171,877    $    30,194           17.6%
                                                  -------         ------          ----        -------         ------           ----
Other assets ..............................       172,739                                      91,030
Allowance for loan losses .................      (158,211)                                    (53,608)
                                                  -------                                     -------
    Total assets ..........................   $   417,903                                 $   209,299
                                              ===========                                 ===========

Liabilities and  Equity:
Interest-bearing liabilities ..............   $   149,726    $    11,951           8.0%   $    57,708   $      4,106            7.1%
Other liabilities .........................       109,997                                      58,739
                                                  -------                                     -------
Total liabilities ..........................      259,723                                    116,447
Stockholders' equity ......................       158,180                                      92,852
                                                  -------                                     -------
Total liabilities and equity ..............   $   417,903                                 $   209,299
                                              ===========                                 ===========

Net interest income and interest margin (1)                  $   57,243           14.2%                   $   26,088           15.2%
Net interest rate spread (2) ..............                                        9.2%                                        10.5%

Managed Basis
Credit card loans .........................   $ 2,294,893    $   433,334          18.9%   $ 1,018,856    $   197,467           19.4%
Total interest-earnings assets ............     2,341,451        435,833          18.6%     1,040,924        198,633           19.1%
Total interest-bearing liabilities.........     2,087,801        129,472           6.2%       926,755         55,142            5.9%
Net interest income and interest margin (1)                      306,361          13.1%                      143,491           13.8%
Net interest rate spread (2) ..............                                       12.4%                                        13.2%
</TABLE>

(1)   Net interest margin is computed by dividing net interest income by average
      total interest-earning assets.
(2)   The interest rate spread is the yield on average  interest-earning  assets
      minus the funding rate on average interest-bearing liabilities.


<PAGE>


Interest Variance Analysis

         Net interest income is affected by changes in the average interest rate
earned  on  interest-earning  assets  and  the  average  interest  rate  paid on
interest-bearing   liabilities,   in  addition  to  changes  in  the  volume  of
interest-earning  assets and interest-bearing  liabilities.  The following table
presents  the  effects  of  changes in  average  volume  and  interest  rates on
individual financial statement line items on an owned basis:
<TABLE>

                                    Year Ended December 31,             Year Ended December 31,
                                         1998 vs. 1997                       1997 vs. 1996
                                 ---------------------------------------------------------------------------------------

                                                 Change due to*                    Change due to*
(Dollars in thousands)              Increase/
                                   (Decrease)     Volume       Rate     Increase    Volume       Rate

Interest Income:
<S>                                 <C>         <C>         <C>         <C>        <C>         <C>
Federal funds sold ..............   $   (571)   $   (521)   $    (50)   $    769   $    749    $     20
Short-term investments ..........        165         160           5         564        562           2
Credit card loans and retained
   interests in loans securitized     44,423      44,635        (212)     37,667     38,655        (988)
                                    --------    --------    --------    --------   --------    --------
   Total interest income ........     44,017      43,061         956      39,000     39,694        (694)
Interest expense ................     18,562      13,397       5,165       7,845      7,288         557
                                    --------    --------    --------    --------   --------    --------

Net interest income .............   $ 25,455    $ 29,664    $ (4,209)   $ 31,155   $ 32,406    $ (1,251)
                                    ========    ========    ========    ========   ========    ========
</TABLE>

* The change in interest due to both volume and rates has been allocated in
proportion to the relationship of the absolute dollar amounts of the change in
each.  The changes in income and expense are calculated independently for each
caption in the analysis.  The totals for the volume and rate columns are not the
sum of the individual lines.

Other Operating Income

         Other  operating  income  contributes  substantially  to the  Company's
results of operations,  representing  73%, 73% and 81% of owned revenues for the
years ended December 31, 1998, 1997 and 1996,  respectively.  Fee-based services
revenues,  particularly  from debt  waiver  products,  continue  to  provide  an
increasing  percentage of other operating income. Debt waiver products and other
fee-based  services revenues are expected to increase with growth in credit card
accounts and as the Company  continues to offer other fee-based  services to its
customer base and to customers of third  parties.  The following  table presents
other operating income on an owned basis:
<TABLE>

                                                                Year Ended December 31,
                                                           ---------------------------------
(Dollars in thousands)                                         1998        1997       1996
                                                               ----        ----      -----

Other Operating Income:
<S>                                                           <C>         <C>        <C>
Net securitization and credit card servicing income ......   $138,221   $ 79,533   $ 49,921
Credit card fees, interchange and other credit card income     68,136     43,731     26,028
Fee-based services revenues ..............................    106,601     63,413     50,273
                                                             --------   --------   --------
      Total ..............................................   $312,958   $186,677   $126,222
                                                             ========   ========   ========
</TABLE>


<PAGE>



         Other  operating  income  increased  $126.3  million for the year ended
December 31, 1998, over 1997,  primarily due to income generated from the growth
in  average  credit  card  loans.  Additionally,   fee-based  services  revenues
increased 68% to $106.6 million  because of the Company's  marketing  efforts to
cross-sell  other  products and services to its customers and customers of third
parties. Specifically, debt waiver product revenue increased by $26.2 million to
$73.8 million for the year ended December 31, 1998, as the Company  continued to
add new  credit  card  customers  with  debt  waiver  protection.  In  addition,
interchange  revenue  increased  over the prior year due to credit  card  charge
volume  increasing  to  approximately  $3.9 billion in 1998 from $2.7 billion in
1997.

         On September  28, 1998,  the SEC issued a press  release and stated the
"SEC  will  formulate  and  augment  new  and  existing   accounting  rules  and
interpretations   covering   revenue   recognition,    restructuring   reserves,
materiality, and disclosure;" for all publicly-traded companies. Until such time
as the SEC staff issues such interpretative  guidelines,  it is unclear what, if
any,  impact such  interpretative  guidance will have on the  Company's  current
accounting  practices.  However,  the potential  changes in accounting  practice
being  considered by the SEC Staff could have a material impact on the manner in
which the Company recognizes  revenue.  Any such changes would have no effect on
reported cash flow or the economic value of the Company's business.

         The fee-based services revenues reported for 1998 reflect the Company's
previously announced change in revenue  recognition.  This change was made to be
consistent with recent revenue  recognition policy changes made by others in the
Company's  industry.  This change resulted in a cumulative one-time reduction in
revenues of approximately $3.0 million and a corresponding reduction in expenses
of approximately $3.1 million, or a $68,000 increase in net income.

         Other  operating  income  increased  $60.5  million  for the year ended
December 31, 1997, over 1996,  primarily due to income generated from the growth
in average  securitized  credit card  loans.  Additionally,  fee-based  services
revenues  increased  26% to $63.4  million  because of the  Company's  marketing
efforts to cross-sell other products and services to its customers and customers
of third parties.  Specifically,  debt waiver product revenue increased by $22.1
million to $47.6  million for the year ended  December 31, 1997,  as the Company
continued  to add new credit  card  customers  with debt waiver  protection.  In
addition,  interchange  revenue increased over the prior year due to credit card
charge volume increasing to approximately $2.7 billion in 1997 from $1.7 billion
in 1996.


<PAGE>

<TABLE>


Other Operating Expense
                                                                 Year Ended December 31,
                                                             -----------------------------
(Dollars in thousands)                                         1998        1997      1996
                                                               ----        ----      ----

Other Operating Expense:
<S>                                                          <C>        <C>        <C>
Credit card account and other product solicitation and
   marketing expenses ....................................   $ 40,949   $ 30,503   $ 29,297
Employee compensation ....................................     62,627     35,200     23,068
Data processing services and communications
                                                               35,445     20,087     12,757
Third-party servicing expense ............................     11,074     12,711      9,207
Warranty and debt waiver underwriting and claims servicing
   expense ...............................................     12,279      6,053     10,024
Credit card fraud losses .................................      4,436      3,240      2,276
Other ....................................................     57,828     30,254     14,658
                                                               ------     ------     ------
      Total ..............................................   $224,638   $138,048   $101,287
                                                             ========   ========   ========
</TABLE>


         Total other  operating  expenses  for the year ended  December 31, 1998
increased  $86.6  million over 1997,  largely due to costs  associated  with the
growth of the Company's  business  activities.  Employee  compensation and other
expenses increased $27.4 million and $27.6 million,  respectively,  for the year
ended  December 31, 1998,  due to  increased  staffing  needs and use of outside
services to support the  increase in credit card  accounts,  fee-based  services
active member growth and other  functions.  Also, data  processing  services and
communications  expenses  increased $15.4 million,  largely due to the growth in
credit card accounts, transaction volumes and loan balances.

         Total other  operating  expenses for the year ended  December 31, 1997,
increased  $36.8  million over 1996,  largely due to costs  associated  with the
growth of the Company's business activities.  Also, data processing services and
communications  expenses and third-party  servicing  expenses  increased by $7.3
million and $3.5 million, respectively, largely due to the growth in credit card
accounts, transaction volumes and loan balances.

         Total other operating  expenses  include direct and allocated  expenses
from  FCI  for  administrative   services  provided  to  the  Company  under  an
administrative  services  agreement  between the Company and FCI.  Additionally,
total other operating  expenses  reflect the  retroactive  effects of additional
agreements and contracts  between the Company and FCI or its  subsidiaries  (see
Note 1 to the Consolidated Financial Statements).

Income Taxes

         The  Company's  provision  for income taxes  includes  both federal and
state  income  taxes.  Applicable  income tax expense was $35.9  million,  $23.8
million and $12.5 million for the years ended December 31, 1998,  1997 and 1996,
respectively. This tax expense represents an effective tax rate of 38.5% for the
years ended December 31, 1998, 1997 and 1996.

Asset Quality

         The Company's delinquency and net loan charge-off rates at any point in
time reflect,  among other factors, the credit risk of loans, the average age of
the  Company's  various  credit  card  account  portfolios,  the  success of the
Company's collection and recovery efforts, and general economic conditions.  The
average age of the  Company's  credit card  portfolio  affects the  stability of
delinquency and loss rates of the portfolio.  The Company continues to focus its
resources on refining its credit underwriting standards for new accounts, and on
collections  and post  charge-off  recovery  efforts to minimize net losses.  At
December 31, 1998,  51% of managed  accounts and 47% of managed  loans were less
than 24 months old.  Accordingly,  the Company  believes that its loan portfolio
will experience  increasing or fluctuating levels of delinquency and loan losses
as the average age of the Company's accounts increases.

         This trend is reflected in the change in the Company's  net  charge-off
ratio.  For the year ended December 31, 1998, the Company's net charge-off ratio
was 10.1%,  compared to 8.3% and 6.2% for the years ended  December 31, 1997 and
1996,  respectively.  The charge-off ratio for the years ended December 31, 1998
and  1997 was  favorably  impacted  by  approximately  70 and 90  basis  points,
respectively,  due to purchase accounting related to the portfolio acquisitions.
The Company  believes,  consistent with its statistical  models and other credit
analysis,  that this rate will continue to fluctuate but generally rise over the
next year.

         The Company's strategy for managing loan losses consists of credit line
management and customer purchase authorizations. Loan losses are further managed
through the offering of credit lines which are generally lower than is currently
standard in the industry. Individual accounts and their related credit lines are
also continually  managed using various  marketing,  credit and other management
processes in order to continue to maximize the profitability of accounts.

         Delinquencies

         Delinquencies  not only have the  potential  to affect  earnings in the
form of net loan losses, but are also costly in terms of the personnel and other
resources  dedicated to their resolution.  Delinquency levels are monitored on a
managed  basis,  since  delinquency on either an owned or managed basis subjects
the Company to credit loss  exposure.  A credit  card  account is  contractually
delinquent if the minimum  payment is not received by the specified  date on the
cardholder's  statement.  It is the  Company's  policy  to  continue  to  accrue
interest  and  fee  income  on all  credit  card  accounts,  except  in  limited
circumstances,  until the account and all related loans, interest and other fees
are charged off. The  following  table  presents the  delinquency  trends of the
Company's credit card loan portfolio on a managed portfolio basis:

Managed Loan Delinquency
<TABLE>


                                           December 31,    % of    December 31,  % of    December 31,  % of
                                               1998       Total        1997      Total      1996       Total
                                               ----      -------    ----------   ----    ----------    ------
(Dollars in thousands)
<S>                                          <C>            <C>    <C>            <C>    <C>           <C>
Managed loan portfolio ...................   $5,315,042     100%   $3,546,936     100%   $1,615,940    100%
Loans contractually delinquent:
   30 to 59 days .........................      113,449     2.1%       72,114     2.0%       32,114     2.0%
   60 to 89 days .........................       75,049     1.4%       49,300     1.4%       20,398     1.2%
   90 or more days .......................      173,812     3.3%      111,166     3.2%       36,857     2.3%
                                                -------     ---       -------     ---        ------     ---
      Total ..............................   $  362,310     6.8%   $  232,580     6.6%   $   89,369     5.5%
                                             ==========     ===    ==========     ===    ==========     ===
</TABLE>


         The above  numbers  reflect the  continued  seasoning of the  Company's
managed loan portfolio.  In 1998 and 1997, the ratios were favorably impacted by
purchase  accounting  for  portfolio  acquisitions  by 60 basis  points for both
periods.  The  Company  intends  to  continue  to  focus  its  resources  on its
collection  efforts to  minimize  the  negative  impact to net loan  losses that
results from increased delinquency levels.


<PAGE>


         Net charge-offs

         Net charge-offs include the principal amount of losses from cardholders
unwilling or unable to pay their loan balances, as well as bankrupt and deceased
cardholders,  less current period  recoveries.  Net charge-offs  exclude accrued
finance  charges and fees,  which are charged  against the related income at the
time of charge-off.  The following  table presents the Company's net charge-offs
for the periods indicated as reported in the consolidated  financial  statements
and on a managed portfolio basis:
<TABLE>

                                                                     Year Ended December 31,
                                                           ----------------------------------------
                                                                1998          1997          1996
                                                                ----          ----          ----
(Dollars in thousands)
Owned Basis:
<S>                                                         <C>           <C>           <C>
     Average loans outstanding ..........................   $  596,380    $  356,817    $  149,809
     Net charge-offs ....................................       58,793        29,398         9,327
     Net charge-offs as a percentage
     of  average loans outstanding ......................          9.9%          8.2%          6.2%
                                                                   ===           ===           ===
Managed Basis:
     Average loans outstanding ..........................   $4,000,467    $2,294,893    $1,018,856
     Net charge-offs ....................................      405,077       191,130        62,855
     Net charge-offs as a percentage
     of average loans outstanding .......................         10.1%          8.3%          6.2%
                                                                  ====           ===           ===
</TABLE>



         Provision and allowance for loan losses

         The allowance for loan losses is maintained  for the retained  interest
in loans  securitized.  For securitized  loans,  anticipated  losses and related
provisions   for  loan  losses  are  reflected  in  the   calculations   of  net
securitization and credit card servicing income.  Provisions for loan losses are
made in amounts  necessary to maintain the allowance at a level  estimated to be
sufficient to absorb  probable  future losses of principal and earned  interest,
net of recoveries, inherent in the existing loan portfolio.

         The  provision  for loan  losses on a managed  basis for the year ended
December  31, 1998,  totaled  $534.1  million  compared to a provision of $319.3
million in 1997.  The increase in the provision for loan losses in 1998 compared
to 1997 is primarily  reflective of the large  increase in loans and the overall
seasoning  of the  portfolio.  The  following  table  presents the change in the
Company's  allowance  for loan  losses and other  ratios on a managed  portfolio
basis for the periods presented:

Analysis of Allowance for Loan Losses



<PAGE>
<TABLE>


                                                                Year Ended December 31,
                                                         -----------------------------------
(Dollars in thousands)                                       1998        1997        1996
                                                             ----        ----        ----
Managed Basis:
<S>                                                        <C>         <C>         <C>
Balance at beginning of year ...........................   $244,084    $ 95,669    $ 22,219
Allowance related to assets acquired, net ..............     20,152      20,246
Provision for loan losses ..............................    534,124     319,299     136,305
Loans charged off ......................................    420,875     195,535      64,083
Recoveries .............................................     15,798       4,405       1,228
                                                            -------     -------      ------
Net loan charge-offs ...................................    405,077     191,130      62,855
                                                            -------     -------      ------
Balance at end of year .................................   $393,283    $244,084    $ 95,669
                                                           ========    ========    ========

Ending allowance as a percent of loans .................        7.4%        6.9%        5.9%
                                                           ========    ========    ========
</TABLE>

         Management  believes the allowance for loan losses is adequate to cover
probable losses in the loan portfolio under current conditions.  However,  there
can be no  assurance  as to the future  credit  losses  that may be  incurred in
connection  with the Company's  loan  portfolio,  nor can there be any assurance
that the loan loss  allowance  that has been  established by the Company will be
sufficient to absorb such expected loan losses.  Management continually monitors
the allowance for loan losses and makes  additional  provisions to the allowance
as it deems appropriate. Derivatives Activities

         The Company uses  derivative  financial  instruments for the purpose of
managing its exposure to interest  rate risks and has a number of  procedures in
place to monitor and control both market and credit risk from these  derivatives
activities. All derivatives strategies and transactions are managed by a special
management  committee  which  must  make  quarterly  reports  to  the  Board  of
Directors.

         Prior to the Spin Off, the Company had entered into  interest  rate cap
and swap  agreements to hedge the cash flow and earnings  impact of  fluctuating
market interest rates on the spread between the floating rate loans owned by the
Metris  Master Trust (the  "Trust")  and the floating and fixed rate  securities
issued by the Trust to fund the loans.  In connection  with the issuance of term
asset-backed  securities  by the Trust in 1998,  the Company  entered  into term
interest rate cap agreements with  highly-rated  bank  counterparties in a total
notional amount of $1.8 billion  effectively  capping the  potentially  negative
impact to the Trust of increases in the floating interest rate of the securities
at  approximately  9.2%.  The Company also entered into a term interest rate cap
agreement  in  connection  with the PNC Bank  Corp  portfolio  acquisition  with
highly-rated  bank  counterparties  in a total notional  amount of $640 million,
effectively  capping the  potentially  negative  impact of  increases  in market
interest  rates of the  securities  at 7.35%.  Due to the Spin Off,  the Company
terminated interest rate swap agreements  guaranteed by FCI related to two trust
series fixed rate asset-backed  securities issuances.  Proceeds were utilized to
purchase  interest rate floor contracts from highly-rated  counterparties  which
did not require a FCI guaranty.  The floors were in the same  notional  amounts,
fixed interest rate strike rates,  and maturities as the previous swaps in order
to hedge the potential  impact on the Company's  cash flow and earnings of a low
market interest rate environment in which the yield on the Trust's floating rate
loans might decline  causing the margin over the fixed rate funding to compress.
During October 1998, the Company  terminated the interest rate floors related to
one of the  Trust  Series.  The  gain of  approximately  $34.1  million  on this
termination  is being  amortized  into  income  over the  remaining  life of the
securities. The cash proceeds of approximately $43.4 million were used to reduce
borrowings under a credit facility.

Market Risk

         Market risk is the risk of loss from adverse  changes in market  prices
and rates.  The  Company's  principal  market risk is due to changes in interest
rates.   This  affects  the  Company  directly  in  its  lending  and  borrowing
activities,  as well as  indirectly  as  interest  rates may impact the  payment
performance of the Company's cardholders.

         To  manage  the  Company's   direct  risk  to  market  interest  rates,
management  actively  monitors  the interest  rates and the  interest  sensitive
components  of the  Company's  owned and managed  balance  sheet to minimize the
impact  changes in interest  rates have on the fair value of assets,  net income
and cash flow.  Management  seeks to minimize  the impact of changes in interest
rates on the Company primarily by matching asset and liability repricings.

         The Company's  primary owned and managed  assets are credit card loans,
which are  virtually  all priced at rates  indexed to the  variable  Prime Rate.
Retained  interests in loans securitized and loans held for  securitization  are
funded  through a combination of cash flow from  operations,  the Company's $300
million bank credit facility, $200 million in senior notes, and equity issuance.
The $300  million  bank  credit  facility  has  pricing  that is  indexed to the
variable London Interbank  Offered Rate ("LIBOR") or a Prime Rate. The Company's
securitized  loans  are  owned  by  the  Trust  and  bank-sponsored  multiseller
receivables  conduits (the  "Conduits"),  which have committed  current  funding
indexed to variable  commercial  paper rates,  as well as term funding  which is
either  directly  indexed to LIBOR or at fixed  rates.  At  December  31,  1998,
approximately 26.1% of the Trust and Conduit funding of securitized  receivables
was funded with fixed rate certificates.

         Combining  the interest rate floor  transaction  referred to above with
the Trust and Conduit funding, in a low market interest rate environment,  84.1%
of the  funding  for the  securitized  loan  portfolio  is indexed  to  floating
commercial  paper and LIBOR rates. In a high market  interest rate  environment,
the  potentially  negative  impact on  earnings  of higher  interest  expense is
mitigated  by the  fixed  rate  funding  and the  interest  rate  cap  contracts
described above.
         The approach  used by  management  to quantify  interest rate risk is a
sensitivity  analysis which management  believes best reflects the risk inherent
in the Company's  business.  This approach  calculates  the impact on net income
from an  instantaneous  and  sustained  change  in  interest  rates by 200 basis
points.  Assuming no  counteractive  measures by  management,  a 200 basis point
increase in interest  rates  affecting  the Company's  floating  rate  financial
instruments,  including  both debt  obligations  and  loans,  will  result in an
increase in net income of  approximately  $16.7 million  relative to a base case
over the next 12 months;  while a decrease of 200 basis  points will result in a
reduction in net income of  approximately  $12.5  million.  The Company's use of
this methodology to quantify the market risk of financial instruments should not
be  construed as an  endorsement  of its accuracy or the accuracy of the related
assumptions.  In  addition,  this  methodology  does not take into  account  the
indirect  impact  interest  rates  may have on the  payment  performance  of the
Company's  cardholders.  The  quantitative  information  about  market  risk  is
necessarily limited because it does not take into account operating transactions
or other costs associated with managing immediate changes in interest rates.


Liquidity, Funding and Capital Resources

         One of the Company's primary financial goals is to maintain an adequate
level of liquidity through active management of assets and liabilities.  Because
the pricing and maturity characteristics of the Company's assets and liabilities
change, liquidity management is a dynamic process, affected by changes in short-
and long-term interest rates. The Company uses a variety of financing sources to
manage liquidity, refunding, rollover and interest rate risks.

         The  Company  finances  the  growth of its credit  card loan  portfolio
through  cash  flow  from  operations,  asset  securitization,  bank  financing,
long-term debt issuance, and equity issuance.

         At December 31, 1998 and 1997, the Company had received  cumulative net
proceeds of approximately $4.6 billion and $3.1 billion, respectively from sales
of credit  card  loans to the Trust and  Conduits.  Cash  generated  from  these
transactions  was used to reduce  short-term  borrowings and to fund credit card
loan portfolio growth.  The Company relies upon the securitization of its credit
card loans to fund portfolio  growth and, to date, has completed  securitization
transactions on terms that it believes are  satisfactory.  The Company's ability
to securitize  its assets  depends on the favorable  investor  demand and legal,
regulatory  and  tax  conditions  for  securitization  transactions,  as well as
continued  favorable  performance  of the  Company's  securitized  portfolio  of
receivables.  Any  adverse  change  could  force  the  Company  to rely on other
potentially  more  expensive  funding  sources and, in the worst case  scenario,
could create liquidity risks if other funding is unavailable.

         During  1998,  as  part  of  a  scheduled  amortization  of  previously
securitized  loans,  the  Company's  owned loan  portfolio,  increased  by $34.6
million.  The  following  table  presents the  amounts,  at December 31, 1998 of
investor  principal in securitized  receivables  scheduled to amortize in future
years. The amortization  amounts are based upon estimated  amortization  periods
which are subject to change based on Trust and Conduit performance.

(Dollars in thousands)
1999                                $ 1,847,538
2000                                    608,333
2001                                  2,102,272
Thereafter                                    0
                                    -----------
Total Securitized Loans
at December 31, 1998                $ 4,558,143
                                    ===========

         The Company's lower  independent  credit ratings,  due to the Spin Off,
reduced the advance rate on a portion of the sale of  receivables  to the Trust.
This required  approximately $40 million in additional funding by the Company to
finance the unsold loans.

         On June 30, 1998, the Company  executed a new $200 million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement became effective upon the Spin Off from FCI on September 25, 1998. The
New Credit Facility, which is not guaranteed by FCI, replaced the Company's $300
million,  five-year  revolving credit facility (the "Old Credit Facility").  The
New  Credit  Facility  is  secured  by  receivables  and  subsidiary  stock  and
guaranteed  by a  Company  subsidiary.  Financial  covenants  in the New  Credit
Facility include,  but are not limited to,  requirements  concerning minimum net
worth,  minimum  tangible net worth to net managed  receivables and tangible net
worth plus reserves to delinquent receivables. The minimum tangible net worth to
net  managed  receivables  ratio  requirement  increased  to 5.0%  from  4.0% on
December 24, 1998. At December 31, 1998, the Company was in compliance  with all
financial covenants under this agreement.  At December 31, 1998, the Company had
outstanding  borrowings  of $110  million  under  the New  Credit  Facility.  At
December 31, 1997, the Company had outstanding  borrowings of $144 million under
the Old Credit Facility.  As a result of the Spin Off and the removal of the FCI
guarantee,  the Company is no longer able to borrow at an investment grade rate.
The interest rate under the New Credit Facility is higher than the interest rate
under the Old Credit  Facility due to the  Company's  lower  independent  credit
rating.

         In addition to asset securitizations and bank funding, the Company uses
long term debt and  equity  to fund  continued  credit  card  growth.  While the
Company  planned to issue common  equity shares in a public  offering  after the
Spin Off during the fourth  quarter of 1998,  volatility in the stock market and
in the Company's  stock price caused the Company to seek  alternatives to public
issuance through either private issuance of equity or public or private issuance
of  equity-like  securities.  On November  13,  1998,  after a review of several
alternatives and discussions  with several  advisors and investors,  the Company
entered into agreements with affiliates of the Thomas H. Lee Company,  (the "Lee
Company") to purchase  $200 million in Series B Perpetual  Preferred  Stock (the
"Series B  Preferred")  and $100  million in 12% Senior Notes due 2006 (the "Lee
Senior  Notes").  The Company also issued the Lee Company 3.75 million  ten-year
warrants to purchase  shares of the Company's  common stock for $30,  subject to
adjustment in certain circumstances. The Series B Preferred had a 12.5% dividend
payable  in  additional  shares  of  Series  B  Preferred  for ten  years,  then
converting  to payable in cash.  The proceeds  from the issuance of the Series B
Preferred  and  the Lee  Senior  Notes  were  used  to  fund  the PNC  portfolio
acquisition and general corporate purposes.

         On March 12, 1999,  shareholders'  approved  conversion of the Series B
Preferred  and Lee Senior  Notes into Series C Perpetual  Convertible  Preferred
stock  (the  "Series  C  Preferred").  If notice is  received  that  there is no
regulatory  objection to the conversion to the Series C Preferred,  the Series B
Preferred and the Lee Senior Notes will be converted  into 0.8 million shares of
Series C Preferred  at a  conversion  price of $37.25 and the  warrants  will be
cancelled. The Series C Preferred has a 9% dividend payable in additional shares
of Series C Preferred and will also receive any dividends  paid on the Company's
common stock on an as converted basis. The cumulative  payment-in-kind dividends
are effectively  guaranteed for a seven-year period.  Assuming conversion of the
Series C  Preferred  into  common  stock in the first  quarter of 1999,  the Lee
Company would own approximately 30% of the Company on a diluted basis.

         Converting  to the Series C Preferred  will cause a one-time,  non-cash
accounting  adjustment for retiring the Series B Preferred and Lee Senior Notes.
The excess of the fair value of the Series C Preferred  over the carrying  value
of the Series B Preferred and the Lee Senior Notes at the time of the conversion
must be allocated to the Lee Senior Notes and the Series B Preferred Stock based
upon their  initial  fair  values.  To arrive at net income  available to common
stockholders in the calculation of earnings per share,  the amount  allocated to
the Lee Senior Notes would be recognized as an extraordinary loss from the early
extinguishment  of debt and the amount allocated to the Series B Preferred would
be recognized as a reduction of net income available to common stockholders. The
extraordinary loss attributable to the Lee Senior Notes will not be recorded net
of taxes.  These  adjustments  will not have an  impact  on total  stockholders'
equity. At the time of the printing of this annual report, the fair value of the
Series C Preferred was not determined.

         In November 1997, the Company privately issued and sold $100 million of
10% Senior Notes due 2004 pursuant to an exemption  under the  Securities Act of
1933, as amended.  The net proceeds were used to reduce borrowings under the Old
Credit  Facility.  In January 1998, the Company  commenced an exchange offer for
the Senior  Notes  pursuant to a  registration  statement.  The terms of the new
Senior  Notes are  identical in all  material  respects to the original  private
issue.  The  Senior  Notes are  unconditionally  guaranteed  on a senior  basis,
jointly and severally,  by Metris Direct, Inc., a subsidiary of Metris Companies
Inc.,  and all future  subsidiaries  of the Company  that  guarantee  any of the
Company's  indebtedness,  including the New Credit Facility. The guarantee is an
unsecured  obligation  of Metris  Direct,  Inc.  and ranks  pari  passu with all
existing and future unsubordinated indebtedness.
         The Federal Reserve Act imposes various legal limitations on the extent
to which  banks that are members of the  Federal  Reserve  System can finance or
otherwise  supply funds to certain of their  affiliates.  In particular,  Direct
Merchants Bank is subject to certain restrictions on any extensions of credit to
the Company or its subsidiaries.  Additionally, Direct Merchants Bank is limited
in its ability to declare dividends to the Company.  Therefore, Direct Merchants
Bank's  investments  in federal  funds sold are  generally not available for the
general liquidity needs of the Company or its subsidiaries.  These  restrictions
were not  material to the  operations  of the  Company at December  31, 1998 and
1997.

         As the  portfolio  of  credit  card  loans  grows,  or as the Trust and
Conduit certificates amortize or are otherwise paid, the Company's funding needs
will  increase  accordingly.  The  Company  believes  that  its cash  flow  from
operations,   asset  securitization  programs,  together  with  the  New  Credit
Facility,  long term debt issuance and equity  issuance,  will provide  adequate
liquidity  to the  Company  for  meeting  anticipated  cash  needs,  although no
assurance can be given to that effect.

Capital Adequacy

         During 1998, the Company improved its financial position,  as reflected
by an increase in  stockholders'  equity,  through the  completion  of a private
placement with the Lee Company as described above,  which raised net proceeds of
approximately $270 million.

         Direct Merchants Bank is subject to certain capital adequacy guidelines
adopted  by the Office of the  Comptroller  of the  Currency  (the  "OCC"),  its
primary regulator. At December 31, 1998 and 1997, Direct Merchants Bank exceeded
the minimum  required  capital  levels and was  considered a  "well-capitalized"
depository institution under regulations of the OCC.

Newly Issued Pronouncements

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities," which establishes  accounting and reporting
standards for derivative  instruments.  It requires enterprises to recognize all
derivatives  as either  assets or  liabilities  in the  statement  of  financial
position  and to measure  those  instruments  at fair value.  This  statement is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999.
The Company is evaluating  the financial  impact the adoption of this  statement
will have on in its financial statements.


Year 2000

         The "Year 2000  Problem"  is a result of  software  systems or hardware
systems utilizing two digits instead of four digits to define the year. Software
or hardware with only two digit  capacity may interpret the year 00 as 1900 when
calculating  age,  length  of a phone  call,  financing  period  for a loan,  or
expiration  for a credit  card.  The  problem is not  limited to  computers  and
computer  software.  Anything  that  contains a  processor  that  utilizes  date
information  needs to be assessed to insure it will work  correctly  in the Year
2000 (i.e. heating/cooling systems, telephones, elevators, alarm systems, vaults
with  time  locks).  Vendors  must be  evaluated  to  ensure  their  compliance;
otherwise  materials  essential  to business  operation  may not be delivered on
time.

         The  Company,  like all  database  marketing  companies  and  financial
services  institutions,  depends heavily upon computer systems for all phases of
its operations.  The Company  processes data through its own systems and obtains
data and processing services from various vendors. The Company,  therefore, must
concern  itself not only with its own systems,  but also with the status of Year
2000  compliance  with respect to those vendors that provide data and processing
services to the Company.

         Most of the Company's existing  information systems are less than three
years  old and were  originally  designed  for Year  2000  compliance,  but as a
cautionary measure, the Company has begun testing such internal systems for Year
2000  compliance.  The Company has created a Year 2000 project team to identify,
address,  and monitor internal computer systems;  environmental  systems such as
heating/cooling systems, telephones, and elevators; and vendor issues related to
Year 2000 issues. The Company believes that it has adequate resources to achieve
Year 2000 compliance for its systems, which currently may be compliant,  and the
evaluation of vendors.

         The following phases are used in managing the Year 2000 project for the
Company.  These  phases are  consistent  with the OCC and the Federal  Financial
Institutions  Examination  Council  (the  "FFIEC")  recommendations  for project
organization.

         The Awareness Phase was completed in October 1997.  The goal was to
define the Year 2000 problem and gain executive level support.

         The  Assessment  Phase was  completed  in March  1998.  The goal was to
complete  an  inventory  of  possible  Year  2000  exposure  points  to  gain an
understanding of the size and complexity of the issue.

         The  Renovation  Phase began March 1998 with a targeted  completion  of
July 1999 for mission critical applications. This phase of the project cannot be
considered  successful  and  complete  until the systems  have  experienced  the
century and the leap year transitions and any problems have been addressed.  The
goal of this phase is code enhancement,  hardware and software upgrades,  system
replacements, vendor certification and other associated changes.

         The  Validation  and  Implementation  Phase  began in April 1998 with a
targeted  completion of mission critical  applications by September 1999. Again,
this phase of the project cannot be considered successful and complete until the
systems  have  experienced  the  century and the leap year  transitions  and any
problems have been addressed.  The goal of this phase is  validation/testing  of
items to ensure Year 2000 compliance,  implementation of renovated systems,  and
certification of Year 2000 compliance by business users.

The following  milestones  are a part of the Company's plan to achieve Year 2000
compliance.
<TABLE>

         ------------------------------- ----------------------------------------------------------------------------------------
<S>                                     <C>
         September 30, 1998              Completed development of a proactive customer awareness program
         ------------------------------- ----------------------------------------------------------------------------------------
         ------------------------------- ----------------------------------------------------------------------------------------
         September 30, 1998              Completed organization planning guidelines and business impact analysis for Year 2000
                                         Business Resumption Contingency Planning
         ------------------------------- ----------------------------------------------------------------------------------------
         ------------------------------- ----------------------------------------------------------------------------------------
         December 31, 1998               Contingency planning and validation for Year 2000 Business Resumption Contingency
                                         Planning is underway.
         ------------------------------- ----------------------------------------------------------------------------------------
         ------------------------------- ----------------------------------------------------------------------------------------
         March 31, 1999                  Testing with service providers for mission critical systems should be substantially
                                         complete
         ------------------------------- ----------------------------------------------------------------------------------------
         ------------------------------- ----------------------------------------------------------------------------------------
         September 30, 1999              Testing of mission-critical systems should be complete and implementation should be
                                         substantially complete.
         ------------------------------- ----------------------------------------------------------------------------------------
         ------------------------------- ----------------------------------------------------------------------------------------
         October 31, 1999                Contingency planning and validation for Year 2000 Business Resumption Contingency
                                         Planning should be complete.
         ------------------------------- ----------------------------------------------------------------------------------------
</TABLE>

         As of December 1998, the project is on schedule.  A customer  awareness
program  has  been  implemented;  a  Contingency  Planning  framework  has  been
completed and contingency planning efforts are well underway; testing of mission
critical  systems was underway by December 1998; and testing of Mission Critical
systems is targeted for completion by September 1999.

         The Company is dependent on databases  maintained  by FCI, and card and
statement  generation,  among other  services,  provided by First Data Resources
("FDR").  In  addition,  the Company is  dependent  on  MasterCard  and Visa for
clearinghouse  activities  associated with credit card use. The project team has
been  working  with  its  identified  material  vendors,   including  FCI,  FDR,
MasterCard, and Visa to determine the status of each vendor's plans for becoming
Year 2000 compliant. The project team is striving to obtain test results showing
Year 2000  compliance  by vendors by the end of the first  quarter  1999 and has
developed high level contingency plans to address non-compliance by its material
vendors, which may include replacing vendors.

         Although the Company cannot ensure  compliance by all of its vendors on
a timely  basis,  the Company  believes that it is taking  appropriate  steps to
identify exposure to Year 2000 problems and to address them on a timely basis.


<PAGE>


         The Company believes that the costs of Year 2000 compliance will not be
material  to  the  Company's   consolidated   financial  position,   results  of
operations, or cash flows.

         The most  reasonably  likely  worst case  scenario  that may impact the
Company's  results of  operations,  financial  condition  and  prospects  is the
failure  of FDR,  VISA and  MasterCard to provide  services.  The
Company's  cardholders  would be unable to use their  credit  cards or otherwise
access their accounts.  Due to several  unknown  contributing  factors,  and the
scope of the Year 2000 issue,  the impact this worst case scenario would have on
the Company's results of operations,  financial  condition and prospects,  is an
uncertainty.  The  scenarios  will be analyzed and  addressed  in the  Company's
contingency plans.

         The Company views contingency  planning from a remediation and business
resumption  perspective.  Remediation  Contingency Planning refers to mitigating
the risks  associated  with the  failure to  successfully  complete  renovation,
validation,  and implementation of mission critical systems and vendor services.
Year 2000 Business Resumption Contingency Planning is the process of identifying
core  business  processes  and critical  information  systems that support those
processes,  and  developing  plans to enable those  processes to be resumed,  or
alternatives instituted, in the event of a disruption.

         The Company has completed high level Year 2000 Remediation  Contingency
plans for mission  critical  applications  and vendors.  The  contingency  plans
include  identification  of the  product/service  provided,  the current vendor,
other vendors that could  provide the  product/service,  estimated  timeline and
cost to convert  services to another  vendor,  and any business  reasons why the
backup  vendors  could not  provide  the  services.  These  plans  are  reviewed
periodically for accuracy.

         The Company has completed a framework  that is used in developing  Year
2000 Business  Resumption  Contingency plans and has begun to document plans for
core business processes. Completion of these plans is targeted for October 1999.

Forward-Looking Statements

         This  annual   report   contains   some   forward-looking   statements.
Forward-looking  statements give our current  expectations of future events. You
will  recognize  these  statements  because  they  do  not  strictly  relate  to
historical or current facts. Such statements may use words such as "anticipate,"
"estimate,"  "expect,"  "project," "intend," "think," "believe," and other words
or terms  of  similar  meaning  in  connection  with any  discussion  of  future
performance of the Company.  For example,  these include statements  relating to
future  actions,   future  performance  of  current  or  anticipated   products,
solicitation efforts, expenses, the outcome of contingencies such as litigation,
and the impact of the capital  markets on liquidity.  From time to time, we also
may  provide  oral or  written  forward-looking  statements  in  other  material
released to the public.

         Any or all of our forward-looking  statements in this report and in any
other public  statements we make may turn out to be wrong.  They can be affected
by inaccurate  assumptions or by known or unknown risks and uncertainties.  Many
factors,  which  can not be  predicted  with  certainty,  will be  important  in
determining  future  results.  Among  such  factors  are the  Company's  limited
operating history as a stand alone entity, its limited experience in originating
and  servicing  credit card  accounts,  the lack of seasoning of its credit card
accounts which renders predictability of delinquencies more difficult,  interest
rate risks, dependence on the securitization markets, state and federal laws and
regulations, and general economic conditions that can have a major impact on the
performance of loans.  In addition,  like all  companies,  the Company must deal
with the uncertainty  surrounding  the effect of the Year 2000 problem.  Each of
these   factors  and  others  are  more  fully   discussed   under  the  caption
"Business--Risk  Factors" contained in the Company's Annual Report on Form 10-K.
As a result of these factors,  no forward-looking  statements can be guaranteed.
Actual future results may vary materially. Also, please note that the factors we
provide are those we think could cause our actual  results to differ  materially
from expected and historical results. Other factors besides those listed here or
in the Company's 10-K could also adversely affect the Company.

         We  undertake no  obligations  to publicly  update any  forward-looking
statements, whether as a result of new information,  future events or otherwise.
You are advised,  however,  to consult any further disclosure we make on related
subjects in our periodic filings with the Securities and Exchange Commission.
This discussion is provided to you as permitted by the Private Securities
Litigation Reform Act of 1995.


<PAGE>


            MANAGEMENT'S REPORT ON CONSOLIDATED FINANCIAL STATEMENTS
                              AND INTERNAL CONTROL

         The accompanying  consolidated financial statements,  related financial
data,  and  other  information  in  this  annual  report  were  prepared  by the
management of Metris Companies Inc.  Management is responsible for the integrity
and objectivity of the data presented,  including  amounts that must necessarily
be based on judgments and estimates.  The consolidated financial statements were
prepared in conformity with generally accepted accounting principles.

         Management of Metris Companies Inc.  depends on its accounting  systems
and internal  control  structures in meeting its  responsibilities  for reliable
consolidated  financial statements.  In management's opinion,  these systems and
structures  provide  reasonable  assurance that assets are  safeguarded and that
transactions are properly  recorded and executed in accordance with management's
authorizations. As an integral part of these systems and structures, the Company
utilizes a professional  staff of internal auditors who conduct  operational and
special  audits and coordinate  audit  coverage with Company  management and the
independent auditors.

         The  consolidated   financial  statements  have  been  audited  by  the
Company's  independent  auditors,  KPMG  Peat  Marwick  LLP,  whose  independent
professional  opinion  appears  separately.  Their  opinion on the  consolidated
financial  statements is based on auditing  procedures  that include  performing
selected  tests of  transactions  and  records as they deem  appropriate.  These
auditing  procedures  are  designed  to provide  reasonable  assurance  that the
consolidated financial statements are free of material misstatement.

         The Audit  Committee  of the  Board of  Directors,  composed  solely of
outside  directors,   meets   periodically  with  the  internal  auditors,   the
independent  auditors and  management to review the work of each and ensure that
each is properly discharging its responsibilities.  The internal and independent
auditors have free access to the Committee to discuss the results of their audit
work and their findings.


/s/ Ronald N. Zebeck                    /s/ David D. Wesselink

Ronald N. Zebeck                        David D. Wesselink
President and                           Executive Vice President,
Chief Executive Officer                 Chief Financial Officer


<PAGE>



INDEPENDENT AUDITORS' REPORT

The Board of Directors and Stockholders
Metris Companies Inc.:

         We have audited the accompanying  consolidated balance sheets of Metris
Companies  Inc.  and  subsidiaries  as of December  31,  1998 and 1997,  and the
related consolidated  statements of income,  changes in stockholders' equity and
cash flows for each of the years in the  three-year  period  ended  December 31,
1998. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
consolidated financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present  fairly,  in all material  respects,  the  financial  position of Metris
Companies  Inc.  and  subsidiaries  as of December  31,  1998 and 1997,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998, in conformity with generally accepted
accounting principles.




/s/ KPMG Peat Marwick

KPMG Peat Marwick LLP
Minneapolis, Minnesota
January 20, 1999, except for the last paragraph of Note 6 and the last paragraph
of Note 11 which are as of March 12, 1999



<PAGE>


                     METRIS COMPANIES INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                  (Dollars in thousands, except per share data)

<TABLE>


                                                                                            December 31,
                                                                                         1998          1997
                                                                                         ----          ----

Assets:
<S>                                                                                <C>           <C>
Cash and due from banks ........................................................   $    22,114   $    21,006
Federal funds sold .............................................................        15,060        27,089
Short-term investments .........................................................           173           128
                                                                                       -------       -------
   Cash and cash equivalents ...................................................        37,347        48,223
                                                                                       -------       -------
Retained interests in loans securitized ........................................       753,469       471,831
   Less: Allowance for loan losses .............................................       393,283       244,084
                                                                                       -------       -------
Net retained interests in loans securitized ....................................       360,186       227,747
                                                                                       -------       -------
Loans held for securitization ..................................................         3,430         8,795
Property and equipment, net ....................................................        21,982        15,464
Accrued interest and fees receivable ...........................................         6,009         4,310
Prepaid expenses and deferred charges ..........................................        59,104        18,473
Deferred income taxes ..........................................................       153,021        80,787
Customer base intangible .......................................................        81,892        36,752
Other receivables due from credit card securitizations, net                            185,935        77,486
Other assets ...................................................................        36,813        20,625
                                                                                       -------       -------
      Total assets .............................................................   $   945,719   $   538,662
                                                                                   ===========   ===========

Liabilities:
Debt ...........................................................................   $   310,896   $   244,000
Accounts payable ...............................................................        19,091        35,356
Current income taxes payable ...................................................        31,783         9,701
Deferred income ................................................................       124,892        49,204
Accrued expenses and other liabilities .........................................        26,075        24,363
                                                                                       -------       -------
   Total liabilities ...........................................................   $   512,737   $   362,624
                                                                                       -------       -------
Stockholders' Equity:
Preferred stock, par value $.01 per share; 10,000,000 shares authorized,
   539,866 shares issued and outstanding........................................   $   201,100
Common  stock,  par  value $.01   per  share;   100,000,000   shares  authorized,
   19,259,750 and 19,225,000 shares issued and outstanding, respectively........           193   $       192
Paid-in capital ................................................................       107,615       107,059
Retained earnings ..............................................................       124,074        68,787
                                                                                       -------       -------
   Total stockholders' equity ..................................................   $   432,982   $   176,038
                                                                                       -------       -------
   Total liabilities and stockholders' equity ..................................   $   945,719   $   538,662
                                                                                   ===========   ===========
</TABLE>


           See accompanying Notes to Consolidated Financial Statements


<PAGE>


                     METRIS COMPANIES INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                  (Dollars in thousands, except per share data)

<TABLE>
                                                                                          Year Ended December 31,
                                                                                         1998         1997        1996
                                                                                         ----         ----        ----
Interest Income:
<S>                                                                                     <C>         <C>        <C>
Credit card loans and retained interests in loans securitized.........................  $ 111,118   $ 66,695   $ 29,028
Federal funds sold ...................................................................      1,065      1,636        867
Other ................................................................................      1,028        863        299
                                                                                         --------   --------   --------
   Total interest income .............................................................    113,211     69,194     30,194
Interest expense .....................................................................     30,513     11,951      4,106
                                                                                         --------   --------   --------
Net Interest Income ..................................................................     82,698     57,243     26,088
Provision for loan losses ............................................................     77,770     43,989     18,477
                                                                                         --------   --------   --------
Net interest income after provision for loan losses...................................      4,928     13,254      7,611
                                                                                         --------   --------   --------
Other Operating Income:
Net securitization and credit card servicing income...................................    138,221     79,533     49,921
Credit card fees, interchange and other credit card income............................     68,136     43,731     26,028
Fee-based services revenues ..........................................................    106,601     63,413     50,273
                                                                                         --------   --------   --------
                                                                                          312,958    186,677    126,222
                                                                                         --------   --------   --------
Other Operating Expense:
Credit card account and other product solicitation and marketing expenses.............     40,949     30,503     29,297
Employee compensation ................................................................     62,627     35,200     23,068
Data processing services and communications ..........................................     35,445     20,087     12,757
Third-party servicing expense ........................................................     11,074     12,711      9,207
Warranty and debt waiver underwriting and claims servicing expense....................     12,279      6,053     10,024
Credit card fraud losses .............................................................      4,436      3,240      2,276
Other ................................................................................     57,828     30,254     14,658
                                                                                         --------   --------   --------
                                                                                          224,638    138,048    101,287
                                                                                         --------   --------   --------
Income Before Income Taxes ...........................................................     93,248     61,883     32,546
Income taxes .........................................................................     35,900     23,825     12,530
                                                                                         --------   --------   --------
Net Income ...........................................................................   $ 57,348   $ 38,058   $ 20,016
Preferred stock dividends ............................................................      1,100
                                                                                         --------   --------   --------
Net Income Available to Common Stockholders ..........................................   $ 56,248   $ 38,058   $ 20,016
                                                                                         ========   ========   ========

Earnings Per Share:
Basic ................................................................................   $  2.92    $   1.98   $  1.21
Diluted ..............................................................................   $  2.82    $   1.88   $  1.17

Shares used to compute earnings per share (000's)
Basic ................................................................................     19,232     19,225     16,572
Diluted ..............................................................................     19,968     20,238     17,129
</TABLE>


          See accompanying Notes to Consolidated Financial Statements.



<PAGE>


                     METRIS COMPANIES INC. AND SUBSIDIARIES
           Consolidated Statements of Changes in Stockholders' Equity
                             (Dollars in thousands)

<TABLE>

                                                                                                   Total
                                             Preferred     Common       Paid-In     Retained    Stockholders'
                                               Stock        Stock       Capital     Earnings      Equity
<S>                                         <C>         <C>          <C>          <C>          <C>
BALANCE, DECEMBER 31, 1995 ...............   $         $              $  60,028    $  11,290    $  71,318
   Net income ............................                                            20,016       20,016
   Company reorganization ................                     160         (160)
   Issuance of common stock ..............                      32       47,352                    47,384
                                             ----------- ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1996 ...............   $         $       192    $ 107,220    $  31,306    $ 138,718
   Net income ............................                                            38,058       38,058
   Common stock dividends and other - cash                                 (161)        (577)        (738)
                                             ---------   ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1997 ...............   $         $       192    $ 107,059    $  68,787    $ 176,038
   Net income ............................                                            57,348       57,348
   Issuance of preferred stock ...........     200,000                                            200,000
   Common stock dividends and
    other - cash .........................                                              (961)        (961)
   Preferred stock dividends -
   in kind ...............................       1,100                                (1,100)
   Exercised stock options ...............                       1          556                       557
                                             ---------   ---------    ---------    ---------    ---------
BALANCE, DECEMBER 31, 1998 ...............   $ 201,100   $     193    $ 107,615    $ 124,074    $ 432,982
                                             =========   =========    =========    =========    =========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.



<PAGE>


                                       METRIS COMPANIES INC. AND SUBSIDIARIES
                                        Consolidated Statements of Cash Flows
                                               (Dollars in thousands)
<TABLE>
                                                                                    Year Ended
                                                                                    December 31,
                                                                          1998          1997           1996
                                                                          ----          ----           ----
Operating Activities:
<S>                                                                   <C>            <C>              <C>
Net income ......................................................   $    57,348    $    38,058    $    20,016
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Depreciation and amortization ................................        48,678         15,942          7,329
   Change in allowance for loan losses ..........................       149,199        148,415         73,450
 Changes in operating assets and liabilities:
      Accrued interest and fees receivable ......................        (1,699)        (1,368)          (719)
      Prepaid expenses and deferred charges .....................       (61,163)       (23,150)        (6,045)
      Deferred income taxes .....................................       (72,234)       (49,259)             0
      Accounts payable and accrued expenses .....................       (14,553)        28,246          8,110
      Other receivables due from credit card securitizations, net      (112,170)       (31,911)         3,436
      Current income taxes payable ..............................        22,082          8,241         (3,718)
      Deferred income ...........................................        75,688         26,021         13,096
      Other .....................................................       (26,264)       (16,022)       (31,302)
                                                                       --------       --------       --------
Net cash provided by operating activities .......................        64,912        143,213         83,653
                                                                       --------       --------       --------
Investing Activities:
Proceeds from sales of loans ....................................     1,491,832      1,665,700        952,055
Net loans originated or collected ...............................      (901,740)    (1,231,223)    (1,072,321)
Credit card portfolio acquisitions ..............................      (921,558)      (738,104)
Additions to property and equipment .............................       (10,814)       (11,705)        (4,113)
                                                                       --------       --------       --------
Net cash used in investing activities ...........................      (342,280)      (315,332)      (124,379)
                                                                       --------       --------       --------
Financing Activities:
Net(decrease)increase in debt ...................................        66,896        188,837         (9,319)
Net proceeds from issuance of common stock ......................           557                        47,384
Cash dividends paid .............................................          (961)          (577)
Net proceeds from issuance of preferred stock ...................       200,000
                                                                       --------       --------       --------
Net cash provided by financing activities .......................       266,492        188,260         38,065
                                                                       --------       --------       --------
Net (decrease) increase in cash and cash equivalents
                                                                        (10,876)        16,141         (2,661)
Cash and cash equivalents at beginning of year ..................        48,223         32,082         34,743
                                                                       --------       --------       --------
Cash and cash equivalents at end of year ........................   $    37,347    $    48,223    $    32,082
                                                                    ===========    ===========    ===========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>



                     METRIS COMPANIES INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                     (Dollars in thousands, except as noted)

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

         The consolidated  financial  statements  include the accounts of Metris
Companies   Inc.    ("MCI")   and   its    subsidiaries    (collectively,    the
"Company")including  Direct Merchants Credit Card Bank, N.A. ("Direct  Merchants
Bank"). The Company is an  information-based  direct marketer of consumer credit
products and fee-based services primarily to moderate-income consumers.

         Prior to September  1996,  Metris  Direct,  Inc.  (previously  known as
Fingerhut Financial Services Corporation),  a direct subsidiary of MCI, operated
as a division of Fingerhut Companies,  Inc. ("FCI").  During September 1996, FCI
reorganized  the  business  through  the  formation  of MCI.  The  stock of some
subsidiaries,  in  addition  to the  assets,  liabilities  and equity of certain
portions of the extended  service plan business,  was contributed to the Company
from FCI and its subsidiaries. In October 1996, the Company completed an initial
public  offering of its common  stock (see Note 7). On September  25, 1998,  FCI
distributed the remaining  shares of the Company to shareholders of FCI in a tax
free distribution (the "Spin Off").

         The  consolidated  financial  statements  also include an allocation of
expenses for certain data processing and information systems, audit, accounting,
treasury,  legal,  human resources,  customer  service and other  administrative
support historically  provided by FCI and its subsidiaries to the Company.  Such
expenses  were based on the actual use of such  services  or were based on other
allocation  methods that, in the opinion of management,  are reasonable.  During
1996, FCI and the Company entered into an administrative services agreement that
covers such  expense  allocations  and the  provision of future  services  using
similar  rates and  allocation  methods for various  terms,  the latest of which
expired at the end of 1998. The consolidated  financial  statements also reflect
the  retroactive  effects of  agreements  entered  into during  1996,  including
co-brand credit card,  database  access,  data sharing and extended service plan
agreements  with Fingerhut  Corporation,  and a tax sharing  agreement with FCI.
These  agreements  have original  terms  ranging up to seven years,  expiring no
later than October 2003.

         All  significant  intercompany  balances  and  transactions  have  been
eliminated in  consolidation.  Certain prior year amounts have been reclassified
to conform with the current year's presentation.

Pervasiveness of Estimates

         The consolidated  financial statements have been prepared in accordance
with generally accepted accounting principles,  which require management to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the consolidated financial statements as well as the reported amount of revenues
and expenses  during the  reporting  periods.  Actual  results could differ from
these estimates.


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

         The following is a summary of the significant  accounting and reporting
policies used in preparing the consolidated financial statements.

Federal Funds Sold

         Federal  funds  sold are  short-term  loans made to banks  through  the
Federal  Reserve System.  It is the Company's  policy to make such loans only to
banks that are  considered to be in  compliance  with their  regulatory  capital
requirements.

Loans Held for Securitization

         Loans held for securitization are credit card loans the Company intends
to  securitize,  generally no later than three months from  origination  and are
recorded at the lower of aggregate cost or market value.


Securitization, Retained Interests in Loans Securitized and Securitization
Income

         The Company  securitizes and sells a significant  portion of its credit
card loans to both public and private  investors through the Metris Master Trust
(the "Trust") and third party bank sponsored,  multi-seller receivables conduits
(the "Conduits"). The Company retains participating interests in the credit card
loans  under  "Retained  interests  in loans  securitized"  on the  consolidated
balance  sheets.  The  Company's  retained  interests in loans  securitized  are
subordinate  to the interests of investors in the Trust and Conduit  portfolios.
Although the Company  continues to service the securitized  credit card accounts
and  maintains the customer  relationships,  these  transactions  are treated as
sales  for  financial  reporting  purposes  and  the  associated  loans  are not
reflected on the consolidated balance sheets.

         Beginning  in 1997,  the sales of these  loans  have been  recorded  in
accordance with Statement of Financial  Accounting  Standards  ("SFAS") No. 125,
"Accounting for Transfers and Servicing of Financial Assets and  Extinguishments
of Liabilities."  The adoption of SFAS 125 did not have a material effect on the
Company's  consolidated  financial  statements.  Upon sale, the sold credit card
loans are removed from the balance sheet and the related financial and servicing
assets controlled and liabilities incurred are initially measured at fair value,
if practicable.  SFAS 125 also requires that servicing assets and other retained
interests  in the  transferred  assets be measured by  allocating  the  previous
carrying amount between the assets sold, if any, and retained interests, if any,
based on their relative fair values at the date of the transfer.

         Prior to January 1, 1997,  the sales of these  loans were  recorded  in
accordance  with  SFAS No.  77,  "Reporting  by  Transferors  for  Transfers  of
Receivables  with  Recourse." Upon sale, the loans were removed from the balance
sheet, and a gain on sale was recognized for the difference between the carrying
value of the loans and the adjusted sales proceeds.  The adjusted sales proceeds
are based on a present  value  estimate of future cash flows to be received over
the life of the loans, net of certain funding and servicing costs. The resulting
gain was further  reduced for estimated loan losses over the life of the related
loans under the limited recourse provisions.

         The  securitization and sale of credit card loans changes the Company's
interest in such loans from lender to servicer,  with a corresponding  change in
how revenue is reported in the statements of income.  For  securitized  and sold
credit card loans,  amounts that otherwise  would have been recorded as interest
income,  interest expense,  fee income and provision for loan losses are instead
reported  in other  operating  income as "Net  securitization  and  credit  card
servicing  income."  The  Company  has  various  receivables  from the  Trust or
Conduits  and  other  assets  as a result of  securitizations,  which  primarily
consists of amounts  deposited in investor reserve accounts held by the Trust or
Conduits for the benefit of the Trust's and Conduit's  security  holders.  Other
components  include  amounts  due from  interest  rate caps,  swaps and  floors;
accrued  interest and fees on the  securitized  receivables;  and various  other
receivables.  These amounts are reported as "other  receivables  due from credit
card securitizations, net" on the consolidated balance sheets. The provision for
loan losses  reflected on the  statements of income in "Net  securitization  and
credit card servicing income" was $456 million,  $275 million,  and $118 million
for the years ended December 31, 1998, 1997, and 1996, respectively.

         Provisions  for loan losses are made in amounts  necessary  to maintain
the allowance at a level  estimated to be sufficient to absorb  probable  future
losses of principal  and earned  interest,  net of  recoveries,  inherent in the
existing loan portfolio,  effectively  reducing the Company's retained interests
in loans securitized to a fair value.

         The Company securitized  approximately $1.5 billion and $1.7 billion of
credit card loans in 1998 and 1997,  respectively.  At December  31,  1998,  the
Company had  approximately  $4.6 billion of investors'  interests in securitized
loans, with expected maturities from 1999 to 2001.


Allowance for Loan Losses

         Provisions  for loan losses are made in amounts  necessary  to maintain
the allowance at a level  estimated to be sufficient to absorb  probable  future
losses of principal  and earned  interest,  net of  recoveries,  inherent in the
existing managed loan portfolio. In evaluating the adequacy of the allowance for
loan  losses,  management  considers  several  factors,  including:   historical
charge-off and recovery activity by age (vintage) of each loan portfolio (noting
any particular  trends over recent periods);  recent  delinquency and collection
trends by vintage;  current  economic  conditions and the impact such conditions
might have on  borrowers'  ability  to repay;  the risk  characteristics  of the
portfolios; and other factors. Significant changes in these factors could affect
the  adequacy of the  allowance  for loan  losses in the near term.  Credit card
accounts are generally charged off at the end of the month during which the loan
becomes  contractually  180 days  past  due,  with  the  exception  of  bankrupt
accounts,  which  are  charged  off  immediately  upon  formal  notification  of
bankruptcy,   and  accounts  of  deceased   cardholders   without  a  surviving,
contractually  liable  individual,  or an estate large enough to pay the debt in
full, which are also charged off immediately upon notification.



<PAGE>


 Property and Equipment

         Property and equipment,  and computer  hardware and software are stated
at cost and depreciated on a straight-line  basis over their estimated  economic
useful  lives (three to ten years for  furniture  and  equipment,  three to five
years for computer hardware, up to five years for software; and over the shorter
of  the  estimated   useful  life  or  the  term  of  the  lease  for  leasehold
improvements).  The Company capitalizes software developed for internal use that
represents  major  enhancements  or  replacements  of operating  and  management
information  systems.  Amortization of such capitalized software begins when the
systems  are  fully  developed  and  ready  for   implementation.   Repairs  and
maintenance are charged to expense as incurred.


Customer Base Intangible

         The customer base intangible  represents the excess of amounts paid for
portfolio  acquisitions  over the  related  credit  card  loan  balances  net of
reserves and discounts.  The intangible  assets are amortized over the estimated
periods of  benefit,  generally  5 to 7 years,  in  proportion  to the  expected
benefits to be  recognized.  The amount  amortized for 1998,  1997 and 1996 were
$10.1 million, $2.5 million, and $0.3 million, respectively.


Interest Income on Credit Card Loans

         Interest income on credit card loans is accrued and earned based on the
principal  amount of the loans  outstanding  using the  effective-yield  method.
Accrued  interest  which has been billed to the customer but not yet received is
classified  on the  balance  sheet with the related  credit card loans.  Accrued
interest  which  has not yet  been  billed  to the  customer  is  estimated  and
classified on the balance sheet separate from the loan balance.  Interest income
is generally  recognized  until a loan is charged off. At that time, the accrued
interest  portion of the charged off balance is  deducted  from  current  period
interest income.

Fee-Based Services

         Debt Waiver Products

         Direct Merchants Bank offers various debt waiver products to its credit
card  customers for which it retains the claims risk.  Revenue for such products
is  recognized  ratably  over the  coverage  period,  generally  one month,  and
reserves  are  provided  for pending  claims  based on Direct  Merchants  Bank's
historical experience with settlement of such claims. Revenues recorded for debt
waiver  products are  included in the  consolidated  statements  of income under
"Fee-based  services  revenues" and were $73.8 million,  $47.6 million and $25.5
million for the years ended  December  31,  1998,  1997 and 1996,  respectively.
Unearned   revenues  and  reserves  for  pending  claims  are  recorded  in  the
consolidated  balance  sheets in "Deferred  revenues" and "Accrued  expenses and
other  liabilities" and amounted to $4.8 million and $4.0 million as of December
31, 1998 and 1997, respectively.


Membership Programs

         During the quarter ended  September 30, 1998,  the Company  changed its
method  of  recognizing  revenue  for  certain  fee-based  services  for which a
cancellation  period  with a full  refund  exists.  This  change  was made to be
consistent with recent revenue  recognition policy changes made by others in the
Company's  industry.  Previously,  the Company had  recognized  a portion of the
revenue,  net of estimated  cancellations,  associated with such services during
the refund period.  The Company now defers the  recognition of revenue until the
expiration of the  cancellation  period,  at which time revenue  relating to the
full refund period is recognized.  The remaining  revenue is recognized over the
remaining  term of the  membership.  The Company  continues to defer  qualifying
direct-response  advertising costs and amortizes these expenses in proportion to
revenue  recognized.  This change resulted in a cumulative one-time reduction in
revenues of approximately $3.0 million and a corresponding reduction in expenses
of  approximately  $3.1  million,  or a $68,000  increase  in net  income.  This
cumulative  impact is reflected in the consolidated  statement of income for the
year ended December 31, 1998.

         Membership fees are generally  billed through  financial  institutions,
including Direct Merchants Bank, and other cardholder based institutions and are
recorded as  deferred  membership  income  upon  acceptance  of  membership  and
pro-rated  over  the  membership   period   beginning   after  the   contractual
cancellation period is complete.

         In  accordance  with the  provisions  of  Statement  of Position  93-7,
"Reporting on Advertising  Costs," qualifying  membership  acquisition costs are
deferred and charged to expense as membership fees are recognized.  These costs,
which relate directly to membership  solicitations  (direct response advertising
costs),  principally include:  postage,  printing,  mailings,  and telemarketing
costs.  Such  costs are  amortized  on a  straight-line  basis as  revenues  are
realized over the  membership  period.  Amortization  of membership  acquisition
costs  amounted to $8.9 million,  $2.3  million,  and $0.1 million for the years
ended December 31, 1998, 1997, and 1996,  respectively.  If deferred  membership
acquisition  costs were to exceed the membership fee, an appropriate  adjustment
would be made for impairment.  Deferred membership acquisition costs amounted to
$22.4 million and $11.1 million as of December 31, 1998 and 1997, respectively.


         Extended Service Plans

         The Company coordinates the marketing  activities for Fingerhut's sales
of extended service plans. The Company began performing  administrative services
and  retained the claims risk for all  extended  service  plans sold on or after
January 1, 1997. As a result, extended service plan revenues and the incremental
direct  acquisition  costs are deferred and recognized on a straight-line  basis
over the life of the related extended service plan contracts beginning after the
expiration of any manufacturers'  warranty  coverage.  The provision for service
contract returns charged against revenues for the years ended December 31, 1998,
1997  and  1996  amounted  to $4.8  million,  $4.6  million  and  $4.5  million,
respectively. Additionally, the Company reimburses Fingerhut for the cost of its
marketing  media and other  services  utilized in the sales of extended  service
plans,  based on contracts sold and on media  utilization  costs as agreed to by
the Company and Fingerhut.

         Prior to  January 1, 1997 the  Company  contracted  with a  third-party
underwriter and claims  administrator to service and absorb the risk of loss for
most claims.  These claims servicing contract costs were expensed as the service
contracts  were sold, net of the related cost of  anticipated  service  contract
returns.  In  addition,  the  revenues  related  to these  contract  sales  were
recognized immediately.


Credit Card Fees and Origination Costs

         Credit card fees include annual  membership,  late payment,  overlimit,
returned  check,  and cash  advance  transaction  fees.  These fees are assessed
according to the terms of the related cardholder agreements.

         The Company defers direct credit card origination costs associated with
successful  credit  card  solicitations  that it  incurs  in  transactions  with
independent third parties,  and certain other costs that it incurs in connection
with loan  underwriting  and the  preparation  and processing of loan documents.
These  deferred  credit card  origination  costs are netted  against the related
credit card annual fee, if any, and amortized on a straight-line  basis over the
cardholder's privilege period,  generally 12 months. Net deferred fees were $9.6
million and $9.2 million as of December 31, 1998 and 1997, respectively.


Solicitation Expenses

         Credit card account costs,  including  printing,  credit bureaus,  list
processing costs,  telemarketing and postage, are generally expensed as incurred
over the two to three month period  during  which the related  responses to such
solicitation are received.


Credit Card Fraud Losses

         The Company  experiences credit card fraud losses from the unauthorized
use of credit cards. These fraudulent transactions are expensed when identified,
through the  establishment of a reserve for the full amount of the transactions.
These  amounts are charged off after 90 days,  after all attempts to recover the
amounts from such  transactions,  including  chargebacks to merchants and claims
against cardholders, are exhausted.


Interest Rate Risk Management Contracts

         The nature and composition of the Company's  assets and liabilities and
securitized  loans expose the Company to interest rate risk.  The Company enters
into a variety of interest rate risk management  contracts such as interest rate
swap,  floor,  and cap agreements with highly rated  counterparties  in order to
hedge its interest rate exposure.  The monthly interest rate  differential to be
paid  or  received  on  these   contracts   is  accrued  and  included  in  "Net
securitization and credit card servicing income" on the consolidated  statements
of income.  Premiums paid for such contracts and the related interest payable or
receivable under such contracts are classified under "Other receivables due from
credit card securitization,  net," on the consolidated balance sheets.  Premiums
paid for  interest  rate  contracts  are  recorded  at cost and  amortized  on a
straight-line  basis over the life of the  contract.  During  1998,  the Company
terminated  swaps and used the proceeds to purchase  new  interest  rate floors.
After  purchasing  these  floors,  the  Company  terminated  one of  the  floors
resulting in $43.4  million of proceeds.  The  resulting  $34.1  million gain is
being  amortized  into  income  over the  shorter  of the  contract  life or the
remaining life of the securities it was hedging (see Note 16).


Debt Issuance Costs

         Debt  issuance  costs  are  the  costs  related  to  issuing  new  debt
securities and establishing new securitizations under the Trust or Conduits. The
costs are  capitalized as incurred and amortized to expense over the term of the
new debt security.


Income Taxes

         The  Company   determines   deferred   taxes  based  on  the  temporary
differences  between  the  financial  statement  and the tax bases of assets and
liabilities  that will  result in future  taxable  or  deductible  amounts.  The
deferred  taxes are based on the enacted rate that is expected to apply when the
temporary  differences  reverse.  For periods prior to the Spin Off, the Company
was included in the consolidated federal and certain state income tax returns of
FCI. Based on a tax sharing agreement between the Company and FCI, the provision
and deferred  income taxes are computed  based only on the  Company's  financial
results as if the Company filed its own federal and state tax returns.


Statements of Cash Flows

         The Company  prepares its  consolidated  statements of cash flows using
the indirect method,  which requires a reconciliation  of net income to net cash
from operating activities.  In addition,  the Company nets certain cash receipts
and cash payments from credit card loans made to customers,  including principal
collections on those loans. For purposes of the consolidated  statements of cash
flows, cash and cash equivalents include cash and due from banks,  federal funds
sold, short-term  investments,  (mainly money market funds) and all other highly
liquid investments with original maturities of three months or less.

         Cash paid for interest  during the years ended December 31, 1998,  1997
and 1996 was $31.3 million,  $9.4 million and $4.1 million,  respectively.  Cash
paid for income taxes for the same periods was $86.1 million,  $64.8 million and
$41.6 million, respectively.


Earnings Per Share

         Basic earnings per share ("EPS")  excludes  dilution and is computed by
dividing net income  available to common  stockholders  by the weighted  average
number of common  shares  outstanding  for the period.  Diluted EPS reflects the
potential  dilution that could occur if  securities or other  contracts to issue
common stock were exercised or converted into common stock.  The following table
presents the  computation of basic and diluted  weighted  average shares used in
the per share calculations:

                                                         Year Ended
                                                         December 31,

                                                 1998       1997      1996
                                                 ----       ----      ----
(In thousands, except EPS)
Net income ..................................   $57,348   $38,058   $20,016
Preferred dividends .........................     1,100
                                                -------   -------   -------
Net income available to common stockholders .   $56,248   $38,058   $20,016
                                                =======   =======   =======
Weighted average common shares outstanding ..    19,232    19,225    16,572
Adjustments for dilutive securities:
Assumed exercise of outstanding stock options       736     1,013       557
                                                -------   -------   -------
Diluted common shares .......................    19,968    20,238    17,129

Basic EPS ...................................   $  2.92   $  1.98   $  1.21
Diluted EPS .................................      2.82      1.88      1.17


Comprehensive Income

         During 1998,  the Company  adopted SFAS 130,  "Reporting  Comprehensive
Income."  This  statement  does not  apply to the  Company's  current  financial
results and therefore, net income equals comprehensive income.


NOTE 3 - ALLOWANCE FOR LOAN LOSSES

         The activity in the allowance for loan losses is as follows:

                                                Year Ended December 31,
                                                1998      1997      1996
                                                ----      ----      ----

Balance at beginning of year ............   $244,084   $ 95,669   $ 22,219
Allowance related to assets acquired, net     20,152     20,246
Provision for loan losses ...............     77,770     43,989     18,477
Provision for loan losses (1) ...........    456,354    275,310    117,827
Loans charged off .......................    420,875    195,535     64,083
Recoveries ..............................     15,798      4,405      1,229
                                            --------   --------   --------
Net loan charge-offs ....................    405,077    191,130     62,854
                                            --------   --------   --------
Balance at end of year ..................   $393,283   $244,084   $ 95,669
                                            ========   ========   ========

(1) Amounts are included in "Net securitizations and credit servicing income."


NOTE 4 - PROPERTY AND EQUIPMENT

         The carrying value of property and equipment is as follows:

<TABLE>
                                                                              December 31,
                                                                          1998           1997
                                                                          ----           ----

<S>                                                                 <C>           <C>
Furniture and equipment                                             $     10,974  $      6,346
Computer software and equipment                                            9,077         3,733
Construction in progress                                                   2,013         4,937
Leasehold improvements                                                     6,204         2,439
                                                                      -----------   ----------
Total                                                               $     28,268  $     17,455
Less: Accumulated depreciation and amortization
                                                                           6,286         1,991
Balance at end of year                                              $     21,982  $     15,464
                                                                    ============= ============
</TABLE>

         Depreciation and amortization  expense for the years ended December 31,
1998,  1997  and  1996  was  $4.4  million,  $1.4  million,  and  $0.4  million,
respectively.


NOTE 5 - PORTFOLIO ACQUISITIONS

         In December  1998,  the  Company  acquired a $800  million  credit card
portfolio from PNC Bank Corp. representing loans from customers outside of PNC's
normal banking  relationship.  A portion of these credit card  receivables  were
securitized  and sold to  investors  through a conduit.  The Company  retains an
interest in the receivables which is financed by borrowings under the New Credit
Facility and proceeds  from the Thomas H. Lee Company  investments  discussed in
Note 6.

         In September  1997,  the Company  acquired a $317  million  credit card
portfolio from Key Bank USA, National Association. These credit card receivables
were securitized and sold to investors through a conduit. The Company retains an
interest  in the  receivables  which is financed  by  borrowings  under a credit
facility.

         In October  1997,  the  Company  acquired a $405  million  credit  card
portfolio from  Mercantile  Bank National  Association.  This portfolio was also
securitized  and sold through a conduit.  The Company retains an interest in the
receivables which are financed by borrowings under a credit facility.


NOTE 6 - PRIVATE EQUITY PLACEMENT

         On  November  13,  1998,  the  Company  entered  into  agreements  with
affiliates of the Thomas H. Lee Company,  a private equity firm,  (together with
its affiliates,  the "Lee Company") to make a total private equity investment of
$300 million in the Company.  The Lee Company has agreed to purchase 0.8 million
shares of Series C Convertible  Preferred Stock (the "Series C Preferred") which
will be  convertible  into  common  shares at a  conversion  price of $37.25 per
common  share  subject  to  adjustment  in certain  circumstances.  The Series C
Preferred has a 9% dividend  payable in additional  shares of Series C Preferred
and will also receive any dividends paid on the Company's  common stock on an as
converted  basis.  The  cumulative  payment-in-kind  dividends  are  effectively
guaranteed  for a  seven  year  period.  Assuming  conversion  of the  Series  C
Preferred into common stock,  the Lee Company would initially own  approximately
30% of the Company on a diluted basis.  The Company's Board of Directors will be
expanded to a total of 11 members and the Series C  Preferred  will  entitle the
holders  to  elect  four  members  subject  to  approval  of the  Office  of the
Comptroller of the Currency ("OCC").  The Company determined that the conversion
to the Series C Preferred will result in a "change in control" in certain of the
Company's  agreements  with  FCI and the New  Credit  Facility.  Therefore,  the
Company  was  required  to  either  increase  the  change in  control  ownership
percentage from 30 to 35 or otherwise  exempt the Lee Company from the change in
control provision.

         In  order  to  provide  the  Company  funding  for  the  PNC  portfolio
acquisition  (see Note 5) as well as for  general  corporate  purposes  prior to
shareholders'  approval  and the receipt of notice that there was no  regulatory
objection to the transaction, the Lee Company agreed to purchase $200 million in
Series B Perpetual  Preferred  Stock (the "Series B Preferred") and $100 million
in 12% Senior Notes due 2006 (the "Lee Senior  Notes").  The Company also issued
the Lee  Company  3.75  million  ten-year  warrants  to  purchase  shares of the
Company's  common stock for $30 subject to adjustment in certain  circumstances.
The Series B Preferred  has a 12.5%  dividend  payable in  additional  shares of
Series B Preferred for ten years, then converting to a dividend payable in cash.

         On March 12, 1999,  shareholders' approved the conversion of the Series
B Preferred and Lee Senior Notes into Series C Preferred.  If notice is received
that  there  is no  regulatory  objections  to the  conversion  to the  Series C
Preferred,  the Series B Preferred and the Lee Senior Notes will be retired, and
the warrants canceled causing a one-time,  non-cash accounting  adjustment.  The
excess of the fair value of the Series C Preferred  over the  carrying  value of
the Series B Preferred  and the Lee Senior  Notes at the time of the  conversion
must be allocated to the Lee Senior Notes and the Series B Preferred  based upon
their  initial  fair  values.  To  arrive  at net  income  available  to  common
stockholders in the calculation of earnings per share,  the amount  allocated to
the Lee Senior Notes would be recognized as an extraordinary loss from the early
extinguishment  of debt and the amount allocated to the Series B Preferred would
be recognized as a reduction of net income available to common stockholders. The
extraordinary loss attributable to the Lee Senior Notes will not be recorded net
of taxes.  These  adjustments  will not have an  impact  on total  stockholders'
equity. At the time of the printing of this annual report, the fair value of the
Series C Preferred was not determined.


NOTE 7 - INITIAL PUBLIC OFFERING

         In October,  1996, the Company  completed an initial public offering of
3,258,333  shares  of its  common  stock  at $16 a  share.  At  that  time,  the
transaction  reduced FCI's  ownership  interest in the Company to  approximately
83%. The Company realized net cash proceeds of approximately  $47.2 million from
the sale of such shares after underwriting  discounts,  commissions and expenses
of the offering.


NOTE 8 - STOCK OPTIONS

         In  connection  with the initial  public  offering of the Company,  the
Company adopted the Metris Companies Inc.  Long-Term  Incentive and Stock Option
Plan (the "Stock Option Plan"),  which permits a variety of  stock-based  grants
and  awards  and  gives the  Company  flexibility  in  tailoring  its  long-term
compensation  programs.  In 1998,  the  Company's  Board of Directors  adopted a
proposal to increase the number of shares from 1,860,000  shares of common stock
to  4,000,000  shares  of  common  stock,   subject  to  adjustment  in  certain
circumstances,  to be available for awards of stock options or other stock-based
awards.  This  increase was approved by the Company's  Stockholders  at the 1998
annual meeting. As of December 31, 1998 and 1997,  1,495,675 and 303,925 shares,
respectively, were available for grant.

         The Compensation  Committee has the authority to determine the exercise
prices,  vesting  dates or  conditions,  expiration  dates  and  other  material
conditions upon which options or awards may be exercised, except that the option
price for Incentive Stock Options ("ISOs") may not be less than 100% of the fair
market value of the common stock on the date of grant (and not less than 110% of
the fair market value in the case of an ISO granted to any employee  owning more
than 10% of the common  stock) and the terms of  nonqualified  stock options may
not  exceed 15 years from the date of grant (not more than 10 years for ISOs and
five years for ISOs granted to any  employee  owning more than 10% of the common
stock). Full or part-time employees,  consultants or independent  contractors to
the Company are eligible to receive  nonqualified  options and awards. Only full
or part-time employees are eligible to receive ISOs.

         Effective March 1994, FCI granted the Company's Chief Executive Officer
("CEO") a tandem  option (the "Tandem  Option") for either (a) 55,000  shares of
FCI's  common  stock at an exercise  price of $15 per share or (b) a 3.3% equity
interest in the portion of the Company that exceeds two times the estimated fair
value of the  Company in March  1994.  In  connection  with the  initial  public
offering, the 3.3% equity interest was converted into options for 656,075 shares
of the Company's  common stock with an exercise price of $2.76 per share,  which
vests over five years from the effective date. This option was granted  pursuant
to the  Company's  Stock Option Plan.  Compensation  expense of $0.7 million and
$7.8 million  related to these options was recorded for the years ended December
31, 1997 and 1996, respectively.

         During  1998 and  1997,  the  Company  granted  1,055,500  and  318,500
options,  respectively, to officers and employees of the Company. At the time of
the initial public  offering,  the Company granted officers and employees of the
Company,  Fingerhut,  and others  options to  purchase an  aggregate  of 742,625
shares of common stock.  Of these,  646,500  options were granted at an exercise
price of $16 and the balance were granted at a  below-market  exercise price per
share,  for which  expense  of $1.2  million  was  recorded  for the year  ended
December 31, 1996. All options granted to current  officers and employees of the
Company and Fingerhut were at the initial offering price.

         The  Company  also  adopted  the  Metris  Companies  Inc.  Non-Employee
Director  Stock  Option  Plan  (the  "Director  Plan").  Originally,  such  plan
permitted up to 20,000 shares of common stock for awards of options,  subject to
certain  adjustments in certain  circumstances.  In 1997, the Board of Directors
amended the plan to provide up to 100,000  shares of common  stock for awards of
options, subject to adjustments in certain circumstances. This Director Plan was
approved by the Company's  stockholders at the 1998 annual meeting.  During 1998
and 1997, the Company  granted 25,000 and 20,000 options,  respectively,  and at
the time of the initial public offering the Company  granted 10,000 options.  At
December  31,  1998 and 1997,  45,000  and  70,000  shares,  respectively,  were
available for grant.

         The Company has adopted the disclosure-only  provisions of SFAS No. 123
"Accounting for Stock-Based Compensation." Accordingly, the Company continues to
account  for  stock-based   compensation  under  the  provisions  of  Accounting
Principles  Board Opinion No. 25,  "Accounting  for Stock Issued to  Employees."
Under the guidelines of Opinion 25,  compensation cost for stock-based  employee
compensation  plans is recognized  based on the difference,  if any, between the
quoted market price of the stock on the date of grant and the amount an employee
must pay to  acquire  the  stock.  Had  compensation  cost for these  plans been
determined  based on the fair  value  methodology  prescribed  by SFAS 123,  the
Company's net earnings and earnings per share would have been reduced to the pro
forma amounts indicated below:

                                                 Year Ended December 31,
                                           1998           1997          1996
                                           ----           ----          ----

Net income as reported ...............   $   57,348   $   38,058   $   20,016
Net income pro forma .................   $   47,264   $   36,819   $   17,395
Diluted earnings per share as reported   $     2.82   $     1.88   $     1.17
Diluted earnings per share pro forma .   $     2.37   $     1.82   $     1.02

        The above pro forma amounts may not be  representative of the effects on
reported net earnings for future  years.  The fair value of each option grant is
estimated on the date of grant using the Black-Scholes option-pricing model. The
following  weighted-average  assumptions  were used for grants in 1998, 1997 and
1996,  respectively:   dividend  yield  of  0.10%,  0.11%  and  0.17%;  expected
volatility of 71.3%,  68.2% and 25.1%;  risk-free  interest rate of 4.72%, 6.34%
and 6.48%; and expected lives of 7 years, 7 years, and 6.5 years, respectively.

         Information  regarding the Company's  stock option plans for 1998, 1997
and 1996 is as follows:

<TABLE>
                                                                      Year Ended December 31,
                                                         1998                  1997              1996
                                                         ----                  ----              ----
                                                            Weighted-             Weighted-          Weighted-
                                                             Average              Average            Average
                                                             Exercise             Exercise           Exercise
                                                   Shares    Price      Shares     Price     Shares    Price

<S>                                              <C>         <C>      <C>         <C>        <C>       <C>
Options outstanding, beginning of year           1,682,200   $15.03   1,408,700   $ 8.93     656,075   $ 2.76
Options exercised ............................      34,750    16.00
Options granted ..............................   1,080,500    43.55     338,500    40.58     752,625    14.31
Options canceled/forfeited ...................     107,250    41.75      65,000    16.00
                                                 ---------    -----   ---------    -----   ---------     ----
Options outstanding, end of year .............   2,620,700    25.68   1,682,200    15.03   1,408,700     8.93
Weighted-average fair value of options granted
   during the year ...........................                32.32                28.29                11.54
</TABLE>

         The  following  table  summarizes   information   about  stock  options
outstanding at December 31, 1998:
<TABLE>

                                                  Options Outstanding                     Options Exercisable
                           Number       Weighted-Average                              Number        Weighted Average
                       Outstanding at       Remaining        Weighted-Average     Exercisable at     Exercise Price
Exercise Price            12/31/98       Contractual Life      Exercise Price        12/31/98
<S>                     <C>                    <C>                  <C>              <C>                 <C>
$        2.76              752,200              5.6                 $ 2.76            730,864            $ 2.76
$16.00-$36.50            1,046,000              8.8                  22.58            423,000             16.19
$36.51-$55.50              352,500              8.8                  41.12             15,000             44.50
$55.51-$69.38              470,000              9.4                  57.67             30,000             56.33
</TABLE>


NOTE 9 - EMPLOYEE BENEFIT PLANS

         In January 1997, the Company adopted a defined  contribution  plan that
is intended to qualify  under section  401(k) of the Internal  Revenue Code (the
401(k)  Plan").  The 401(k)  Plan  provides  retirement  benefits  for  eligible
employees.  During 1997 and 1998, the Company's  employees  participated  in the
401(k) Plan,  which provides  savings and investment  opportunities.  The 401(k)
Plan  stipulates  that eligible  employees may elect to contribute to the 401(k)
Plan.  The  Company  matches  a  portion  of  employee  contributions  and makes
discretionary contributions based upon the Company's financial performance.  For
the years ended December 31, 1998 and 1997, the Company contributed $0.9 million
to the 401(k) for both periods.

         Prior to 1997,  employees of Direct  Merchants Bank  participated  in a
defined  contribution  plan  maintained  by Direct  Merchants  Bank that covered
substantially  all of its  employees.  This  plan was  merged  with and into the
401(k) Plan and the funds  transferred to the 401(k) Plan  respective  accounts.
Direct  Merchants Bank employees were eligible to participate in the 401(k) Plan
as of January 1, 1997.

         In 1998, the Company adopted a Non-Qualified Deferred Compensation Plan
to a select group of management or highly compensated employees. These employees
were excluded from  participating  in the defined  contribution  plan. This plan
provided saving and investment opportunities to those individuals who elected to
defer a portion of their salary.  The Company  matches a portion of the employee
contribution  and  makes  discretionary  contributions  based  on the  Company's
financial  performance.  For the year  ended  December  31,  1998,  the  Company
contributed $0.2 million to the Plan.


NOTE 10 - INCOME TAXES

         The  components  of the  provision  for income  taxes  consisted of the
following:

                     Year Ended December 31,
                1998        1997        1996
                ----        ----        ----

Current:
   Federal   $ 98,428    $ 66,496    $ 38,914
   State .      8,355       4,663       4,035
Deferred .    (70,883)    (47,334)    (30,419)
             --------    --------    --------
             $ 35,901    $ 23,825    $ 12,530
             --------    --------    --------

          A reconciliation  of the Company's  effective income tax rate compared
to the statutory federal income tax rate is as follows:

                                               Year Ended December 31,
                                               1998      1997     1996
                                               ----      ----     ----

Statutory federal income tax rate ............   35.0%   35.0%   35.0%
State income taxes, net of federal benefit ...    3.2%    3.2%    3.2%
Other, net ...................................    0.3%    0.3%    0.3%
                                                 ----    ----    ----
Effective income tax rate ....................   38.5%   38.5%   38.5%
                                                 ----    ----    ----


         The Company's deferred tax assets and liabilities are as follows:

<TABLE>
                                                                     December 31,
                                                                  1998          1997

Deferred income tax assets resulting from future
deductible temporary differences:
<S>                                                                <C>        <C>
   Allowance for loan losses ...................................   $119,518   $ 71,240
   Deferred revenues ...........................................     32,334     16,140
   Other .......................................................     18,199      9,344
                                                                     ------      -----
Total deferred tax assets ......................................   $170,051   $ 96,724


Deferred income tax liabilities resulting from future taxable
temporary differences:
   Deferred costs ..............................................   $ 10,672   $  6,360
   Accrued interest on credit card loans .......................      5,048      8,577
   Accelerated depreciation ....................................      1,310         31
   Other .......................................................                   969
                                                                     ------      -----
Total deferred tax liabilities .................................   $ 17,030   $ 15,937
                                                                     ------      -----
Net deferred tax assets ........................................   $153,021   $ 80,787
                                                                   ========   ========
</TABLE>


         Management  believes,  based  on the  Company's  history  of  operating
earnings,  expectations for operating  earnings in the future,  and the expected
reversal of taxable temporary differences,  earnings will be sufficient to fully
utilize the deferred tax assets.


NOTE 11 - RELATED PARTY TRANSACTIONS

         Prior to September 1998, FCI owned approximately 83% of the outstanding
common shares of the Company.  In September  1998, FCI distributed the remaining
shares of the Company to shareholders of FCI in a tax free distribution.

         FCI and its various  subsidiaries have historically  provided financial
and operational  support to the Company.  Direct expenses incurred by FCI and/or
its subsidiaries for the Company, and other expenses, have been allocated to the
Company using various  methods  (headcount,  actual or estimated  usage,  etc.).
Since the Company has not historically operated as a separate stand-alone entity
for all periods  presented,  these allocations do not necessarily  represent the
expenses and costs that would have been incurred  directly by the Company had it
operated on a stand-alone basis.  However,  management believes such allocations
reasonably  approximate market rates for the services performed.  The direct and
allocated  expenses  represent  charges for services such as data processing and
information  systems,  audit,  certain  accounting and other similar  functions,
treasury,  legal,  human  resources,  certain  customer  service  and  marketing
analysis  functions,  certain  executive  time,  and  space and  property  usage
allocations.  In  addition,  the Company has  historically  managed the sales of
credit insurance products for Fingerhut.  In accordance  therewith,  the Company
has allocated back to Fingerhut  certain direct and other expenses using methods
similar to those mentioned above.  The historical  expenses and cost allocations
have been agreed to by the management of both FCI and the Company,  the terms of
which are summarized in an ongoing administrative services agreement between FCI
and the Company.  This  agreement  provides for similar  future  services  using
similar rates and cost allocation methods for various terms.

         The  financial  statements  also include an  allocation of FCI interest
expense for the net borrowings of the Company from FCI, or a net interest credit
for the net cash flows of the Company loaned to FCI in 1996.  These  allocations
of  interest  expense  or income  for 1996 were  based on the net loans  made or
borrowings  received  between the Company and FCI,  plus or minus the effects of
intercompany  balances  outstanding  during  1996.  The  interest  rate  used to
calculate such expense or credit during 1996 was based on the average short-term
borrowing rates of FCI during 1996.

         The  Company  and  Fingerhut  have  also  entered  into  several  other
agreements that detail further business arrangements between the companies.  The
retroactive  effects  of  these  additional  business   arrangements  have  been
reflected  in  the  consolidated   financial  statements  of  the  Company.  The
agreements  entered into  include a co-brand  credit card  agreement  and a data
sharing  agreement,  which  provide for payment for every  Fingerhut  co-branded
credit card account booked,  as defined,  and a payment based on card usage from
such accounts.  The parties have also entered into a database access  agreement,
which  provides  the  Company  with the  exclusive  right to access  and  market
financial services products, as defined, to Fingerhut customers, in exchange for
a license  fee.  The  agreement  also calls for a  solicitation  fee per product
mailed to a Fingerhut  customer,  and a suppress file fee for each consumer name
obtained  from a third party and matched to the  Fingerhut  suppress file before
its solicitation.

         The Company and  Fingerhut  have also entered into an extended  service
plan  agreement,  which provides the company with the exclusive right to provide
and  coordinate  the  marketing of extended  service  plans to the  customers of
Fingerhut. Revenues are received from Fingerhut from such sales, and the Company
reimburses  Fingerhut  and/or its  subsidiaries  for  certain  marketing  costs.
Additionally, the Company and FCI have entered into a tax sharing agreement (see
Note 2) and a card registration agreement.

         The  following  table  summarizes  the amounts of these direct  expense
charges and cost allocations (including net interest income or expense), and the
costs to the Company of the agreements  mentioned  above,  for each of the years
reflected in the financial statements of the Company:
<TABLE>

                                                                    Year Ended December 31,
                                                                    1998      1997      1996
                                                                    ----      ----      ----

Revenues:
<S>                                                                <C>       <C>       <C>
Fee-based services .............................................   $12,937   $ 7,911   $20,420
Expenses: ......................................................
Interest expense ...............................................                         3,178
Credit card account and other product solicitation and marketing
   expenses ....................................................     8,274     8,432     9,335
Data processing services and communications ....................     2,344     1,837     1,324
Other ..........................................................       659     1,336       950
</TABLE>

         In the ordinary course of business,  executive  officers of the Company
or FCI may have  credit  card  loans  issued  by the  Company.  Pursuant  to the
Company's policy, such loans are issued on the same terms as those prevailing at
the time for  comparable  loans with  unrelated  persons and do not involve more
than the normal risk of collectibility.

         On November 13, 1998, the Company  entered into agreements with the Lee
Company to invest  $300  million in the  Company  (see Note 6). The terms of the
transaction  provided  that the Lee Company  investment  would  convert into 0.8
million  shares of Series C Preferred upon  shareholder  approval and receipt of
notice that there was no regulatory  objection to the  transaction.  The Company
determined that this conversion might result in a "Change of Control" as defined
in certain  agreements  between the Company and  Fingerhut,  which would  permit
Fingerhut to terminate any or all of the agreements.  Therefore,  on December 8,
1998, the Company obtained an agreement (the "Waiver  Agreement") from Fingerhut
to waive its right to terminate the  agreements if a Change of Control  occurred
as a result of the conversion.

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

         On March 12, 1999, shareholders approved the conversion into the Series
C Preferred.  If notice is received that there is no regulatory objection to the
conversion to the Series C Preferred, the Lee Company will own approximately 30%
of the Company on a diluted basis, assuming conversion of the Series C Preferred
into common stock.


NOTE 12 - COMMITMENTS AND CONTINGENCIES

         Commitments to extend credit to consumers  represents the unused credit
limits on open credit card accounts.  These commitments amounted to $5.9 billion
and $4.1  billion as of December  31, 1998 and 1997,  respectively.  While these
amounts  represent  the  total  lines  of  credit  available  to  the  Company's
customers,  the Company has not  experienced  and does not anticipate all of its
customers will exercise their entire  available line at any given point in time.
The Company also has the right to increase,  reduce,  cancel, alter or amend the
terms of these available lines of credit at any time.

         The Company  leases  certain  office  facilities  and  equipment  under
various  cancelable and  non-cancelable  operating lease agreements that provide
for the payment of a proportionate share of property taxes,  insurance and other
maintenance expenses. These leases also may include scheduled rent increases and
renewal  options.  Rental expense for such operating  leases for the years ended
December  31,  1998,  1997  and 1996 was $6.4  million,  $3.9  million  and $1.1
million, respectively.

         Future minimum lease  commitments at December 31, 1998 under cancelable
and non-cancelable operating leases are as follows:



 1999                             $ 7,884
 2000                               6,146
 2001                               3,371
 2002                               1,421
 2003                               1,127
Thereafter                          4,485
                                  -------
Total minimum lease payments      $24,434
                                  -------



NOTE 13 - CAPITAL REQUIREMENTS AND RESTRICTED PAYMENTS

         In the normal course of business,  the Company enters into  agreements,
or is subject to regulatory requirements, that result in cash, debt and dividend
or other capital restrictions.

         The Federal Reserve Act imposes various legal limitations on the extent
to which banks can finance or  otherwise  supply funds to their  affiliates.  In
particular,  Direct  Merchants  Bank is subject to certain  restrictions  on any
extensions of credit to or other covered transactions, such as certain purchases
of assets,  with the Company or its affiliates.  Such restrictions  limit Direct
Merchants   Bank's   ability  to  lend  to  the  Company  and  its   affiliates.
Additionally,  Direct  Merchants  Bank is  limited  in its  ability  to  declare
dividends  to  the  Company  in  accordance  with  the  national  bank  dividend
provisions.

         Direct Merchants Bank is subject to certain capital adequacy guidelines
adopted by the OCC. At December 31, 1998 and 1997,  Direct Merchants Bank's Tier
1 risk-based  capital ratio,  risk-based total capital ratio and Tier 1 leverage
ratio exceeded the minimum  required  capital levels,  and Direct Merchants Bank
was considered a "well capitalized"  depository institution under regulations of
the OCC.

         The  Company is also bound by  restrictions  set forth in an  indenture
related to the Senior Notes dated November 7, 1997 and the Lee Senior Notes (see
Note 6).  Pursuant  to  those  indentures,  the  Company  may not make  dividend
payments  in the event of a default  or if all such  restricted  payments  would
exceed 25% of the aggregate cumulative net income of the Company.


NOTE 14 - CONCENTRATIONS OF CREDIT RISK

         A  concentration  of  credit  risk is  defined  as  significant  credit
exposure with an  individual or group engaged in similar  activities or affected
similarly by economic  conditions.  The Company is active in originating  credit
card  loans  throughout  the United  States,  and no  individual  or group had a
significant  concentration  of credit  risk at December  31,  1998 or 1997.  The
following table details the geographic  distribution of the Company's  retained,
sold and managed credit card loans:
<TABLE>

                                                                              Retained      Sold        Managed

December 31, 1998
<S>                                                                         <C>          <C>          <C>
California ..............................................................   $   94,521   $  569,205   $  663,726
Texas ...................................................................       76,542      460,937      537,479
Florida .................................................................       57,138      344,084      401,222
New York ................................................................       55,231      332,598      387,829
Ohio ....................................................................       31,936      192,320      224,256
Illinois ................................................................       26,994      162,558      189,552
Pennsylvania ............................................................       22,795      137,274      160,069
All others ..............................................................      391,742    2,359,167    2,750,909
                                                                            ----------   ----------   ----------
      Total .............................................................   $  756,899   $4,558,143   $5,315,042
                                                                            ----------   ----------   ----------

                                                                              Retained      Sold        Managed

December 31, 1997
Texas ...................................................................   $   61,844   $  394,571   $  456,415
California ..............................................................       58,098      370,652      428,750
Florida .................................................................       35,654      227,477      263,131
New York ................................................................       29,246      186,589      215,835
Ohio ....................................................................       17,961      114,589      132,550
Illinois ................................................................       15,914      101,533      117,447
Pennsylvania ............................................................       15,681      100,048      115,729
All others ..............................................................      246,228    1,570,851    1,817,079
                                                                            ----------   ----------   ----------
   Total ................................................................   $  480,626   $3,066,310   $3,546,936
                                                                            ----------   ----------   ----------
</TABLE>


         The Company targets its consumer credit products  primarily to moderate
income consumers.  Primary risks associated with lending to this market are that
they may be more sensitive to future economic downturn, which may make them more
likely to default on their obligations.

         At December 31, 1998 and 1997,  the majority of federal funds sold were
made to one  bank,  which  represents  a  concentration  of  credit  risk to the
Company. The Company is able to monitor and mitigate this risk since all federal
funds are sold on a daily  origination  and repayment basis and therefore may be
recalled quickly should the credit risk of the counterparty  bank increase above
certain limits set by the Company.


NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

         The Company has estimated  the fair value of its financial  instruments
in  accordance  with SFAS No. 107,  "Disclosures  About Fair Value of  Financial
Instruments." Financial instruments include both assets and liabilities, whether
or not recognized in the Company's  consolidated balance sheets, for which it is
practicable  to estimate fair value.  Additionally,  certain  intangible  assets
recorded on the  consolidated  balance  sheets,  such as  purchased  credit card
relationships,  and other  intangible  assets not  recorded on the  consolidated
balance  sheets  (such  as  the  value  of the  credit  card  relationships  for
originated  loans and the  franchise  values of the  Company's  various lines of
business) are not considered  financial  instruments and,  accordingly,  are not
valued for  purposes  of this  disclosure.  The Company  believes  that there is
substantial   value  associated  with  these  assets  based  on  current  market
conditions,  including  the purchase and sale of such assets.  Accordingly,  the
aggregate  estimated  fair value  amounts  presented do not represent the entire
underlying value of the Company.

         Quoted  market  prices  generally  are  not  available  for  all of the
Company's  financial  instruments.  Accordingly,  in cases where  quoted  market
prices are not  available,  fair values were  estimated  using present value and
other valuation  techniques that are  significantly  affected by the assumptions
used,  including  the  discount  rate and  estimated  future  cash  flows.  Such
assumptions  are based on historical  experience and  assessments  regarding the
ultimate collectibility of assets and related interest, and estimates of product
lives  and  repricing  characteristics  used  in the  Company's  asset/liability
management  process.  These  assumptions  involve  uncertainties  and matters of
judgment, and therefore,  cannot be determined with precision.  Thus, changes in
these assumptions could significantly affect the fair-value estimates.

         A description of the methods and assumptions  used to estimate the fair
value of each class of the Company's financial instruments is as follows:

Cash and cash equivalents and accrued interest and fees receivable

         The  carrying  amounts  approximate  fair  value due to the  short-term
nature of these instruments.

Net retained interests in loans securitized and loans held for securitizations

         Currently,  credit card loans are  originated  with  variable  rates of
interest that adjust with changing market interest rates.  Thus,  carrying value
approximates fair value. However, this valuation does not include the value that
relates to estimated cash flows generated from new loans from existing customers
over the life of the cardholder  relationship.  Accordingly,  the aggregate fair
value of the credit card loans does not  represent the  underlying  value of the
established cardholder relationships.

Other receivables due from credit card securitizations, net

         The following components of this net asset are as follows:

Interest-only strip

         The fair value of the  interest-only  strip is estimated by discounting
the expected  future cash flows from the Trust and each of the Conduits at rates
which  management  believes to be consistent with those that would be used by an
independent  third party.  However,  because there is no active market for this,
the fair values  presented may not be  indicative of the value  negotiated in an
actual sale. The future cash flows used to estimate fair value is limited to the
securitized  receivables  that exist at year end and does not  reflect the value
associated  with  future  receivables  generated  by  cardholder  activity.  The
significant  assumptions used to estimate fair value include: (i) discount rates
and  are  summarized  as  follows;   (ii)  customer  payment  rates;  and  (iii)
antici-pated charge-offs over the life of the loans:

                                  December 31,
                                 1998    1997
Discount rate                     10%     10%
Payment rate                       6%      5%
Default rate                      16%     14%

Interest rate cap, swap, and floor agreements

         The fair values of interest rate cap, swap, and floor  agreements  were
obtained  from dealer  quoted  prices.  These  values  generally  represent  the
estimated  amounts the Company would receive or pay to terminate the  agreements
at the reporting dates, taking into consideration current interest rates and the
current creditworthiness of the counterparties.


<PAGE>



Other amounts

         For the other  components  of other  receivables  due from  credit card
securitizations,  net, the carrying amount is a reasonable  estimate of the fair
value.

Debt

         Short-term  borrowings  are made with  variable  rates of interest that
adjust with changing market interest rates.  Thus,  carrying value  approximates
fair value.

         The fair  value of  long-term  debt was  obtained  from  quoted  market
prices, when available.

         The estimated fair values of the Company's  financial  instruments  are
summarized as follows:

<TABLE>

                                                          December 31,
                                                   1998                  1997
                                           Carrying  Estimated    Carrying  Estimated
                                             Amount  Fair Value    Amount   Fair Value

<S>                                        <C>        <C>        <C>        <C>
Cash and cash equivalents .............   $ 37,347   $ 37,347   $ 48,223   $ 48,223
Retained interest in loans securitized,
   net ................................    360,186    360,186    227,747    227,747
Other receivables due from credit card
   securitizations, net:
   Interest-only strip ................                            2,449      2,449
   Interest rate swap agreements
                                                                             21,667
   Interest rate cap agreements              2,912      2,925      3,497        170
  Interest rate floor agreements               187      3,233
   Other amounts ......................    182,836    182,836     71,540     71,540
   Debt ...............................    310,896    317,666    244,000    245,750
</TABLE>


NOTE 16 - DERIVATIVE FINANCIAL INSTRUMENTS

         Prior to the Spin Off, the Company had entered into  interest  rate cap
and swap  agreements to hedge the cash flow and earnings  impact of  fluctuating
market interest rates on the spread between the floating rate loans owned by the
Trust and the floating and fixed rate securities issued by the Trust to fund the
loans.  In connection with the issuance of term  asset-backed  securities by the
Trust in 1998, the Company  entered into term interest rate cap agreements  with
highly-rated  bank  counterparties  in a total  notional  amount of $1.8 billion
effectively capping the potentially negative impact to the Trust of increases in
the floating  interest  rate of the  securities  at  approximately  9.2%.  These
interest rate cap  agreements  are for terms ranging from six to eight years and
will  terminate  between  October 2004 and April 2006.  The Company also entered
into a term interest  rate cap  agreement in  connection  with the PNC portfolio
acquisition with highly-rated bank  counterparties in a total notional amount of
$640 million,  effectively capping the potentially  negative impact of increases
in market  interest rate of the securities at 7.35% through May 2002. Due to the
Spin Off, the Company terminated interest rate swap agreements guaranteed by FCI
related  to two trust  series  fixed  rate  asset-backed  securities  issuances.
Proceeds  were  utilized  to  purchase   interest  rate  floor   contracts  from
highly-rated  counterparties  which did not require a FCI  guaranty.  The floors
were in the same  notional  amounts,  fixed  interest  rate  strike  rates,  and
maturities as the previous  swaps in order to hedge the potential  impact on the
Company's  cash flow and earnings of a low market  interest rate  environment in
which the yield on the Trust's  floating  rate loans might  decline  causing the
margin over the fixed rate funding to compress. During October 1998, the Company
terminated the interest rate floors related to one of the trust series. The gain
of  approximately  $34.1 million on this  termination  is being  amortized  into
income  over  the  remaining  life  of the  securities.  The  cash  proceeds  of
approximately  $43.4 million were used to reduce borrowings under the New Credit
Facility.

         Interest rate risk  management  contracts  are  generally  expressed in
notional  principal  or contract  amounts  that are much larger than the amounts
potentially at risk for nonpayment by counterparties. Therefore, in the event of
nonperformance by the  counterparties,  the Company's credit exposure is limited
to the  uncollected  interest and contract market value related to the contracts
that have become favorable to the Company. Although the Company does not require
collateral  from  counterparties  on its existing  agreements,  the Company does
control the credit risk of such contracts through  established credit approvals,
risk  control  limits,  and the  ongoing  monitoring  of the  credit  ratings of
counterparties. The Company currently has no reason to anticipate nonperformance
by the counterparties.

NOTE 17 - SEGMENTS

         The Company is organized  based on the  products  and services  that it
offers.  Under  this  organizational  structure,  the  Company  operates  in two
principal areas: consumer credit products and fee-based services.  The Company's
primary  consumer  credit  products are unsecured  credit  cards,  including the
Direct  Merchants Bank  MasterCard and Visa. The Company's  credit card accounts
include customers  obtained from the Fingerhut  Database and other customers for
whom general credit bureau information is available.

         The Company markets its fee-based  services,  including (i) debt waiver
protection for unemployment,  disability,  and death,  (ii) membership  programs
such as card registration,  purchase protection and other club memberships,  and
(iii) third-party insurance, directly to its credit card customers and customers
of third parties.  The Company currently  administers its extended service plans
sold  through  a  third-party  retailer,  and the  customer  pays  the  retailer
directly.  In addition,  the Company develops  customized targeted mailing lists
from  information  contained in the Company's  databases for use by unaffiliated
companies in their own financial services product  solicitation  efforts that do
not directly compete with those of the Company.


         The  information  in the  following  tables is  derived  directly  from
internal segment reporting used for management  purposes.  The expenses,  assets
and  liabilities  attributable  to corporate  functions are not allocated to the
operating segments. There were no operating assets located outside of the United
States for the years presented.

         The segment information reported below is presented on a managed basis.
Management  uses this basis to review segment  performance and to make operating
decisions.  To do so, the income  statement  and balance  sheet are  adjusted to
reverse the effects of  securitizations.  Presentation on a managed basis is not
in conformity with generally  accepted  accounting  principles.  The elimination
column in the segment table includes  adjustments to present the  information on
an  owned  basis  in the  consolidated  column  as  reported  in  the  financial
statements of this annual report.

         Employee  compensation,  data processing  services and  communications,
third  party  servicing  expenses,  and  other  expenses  including:  occupancy,
depreciation   and   amortization,   professional   fees,   other   general  and
administrative  expenses,  and  income  taxes  have  not been  allocated  to the
operating  segments and are included in the  reconciliation of the income before
income taxes for the reported  segments to the  consolidated  total. The Company
does not allocate capital expenditures for leasehold  improvements,  capitalized
software and furniture and equipment to operating segments.

The  fee-based  services  operating  segment pays a  commission  to the consumer
credit products segment for successful  marketing efforts to the consumer credit
products segment's  cardholders at a rate similar to those paid to the Company's
other third parties.  The fee-based services segment reports interest income and
the consumer credit products  segment reports  interest expense at the Company's
weighted  average  borrowing  rate for the  excess  cash flow  generated  by the
fee-based  services  segment and used by the consumer credit products segment to
fund the growth of cardholder balances.

<TABLE>

                                                         1998
                                  Consumer
                                   Credit            Fee Based
                                  Products            Services                Reconciliation (a)        Consolidated
<S>                          <C>                  <C>                 <C>                        <C>
Interest revenue             $        740,768     $       2,754       $           (630,311)        $        113,211
Interest expense                      237,710                                     (207,197) (b)              30,513
                             ----------------     -------------       ---------------------------  ------------------
  Net interest                        503,058             2,754                   (423,114) (c)              82,698
    income

Other revenue                         239,597           106,601                    (33,240)                 312,958
Total revenue                         980,365           109,355                   (663,551)                 426,169

Income before
  income taxes                        188,148(d)          73,279 (d)              (168,179) (e)              93,248
Income taxes                                                                        35,900                   35,900

Total assets                 $      5,375,925     $      58,052       $         (4,488,258) (f)  $          945,719


                                                         1997
                                  Consumer
                                    Credit             Fee-Based
                                   Products            Services               Reconciliation (a)         Consolidated

Interest revenue             $        435,833     $       2,484      $            (369,123) (b)   $          69,194
Interest expense                      131,956                                     (120,005) (c)              11,951
                             ----------------      ---------------    ---------------------------   ------------------
  Net interest
    income                            303,877             2,484                   (249,118)                  57,243

Other revenue                         148,869            64,000                    (26,192)                 186,677
Total revenue                         584,702            66,484                   (395,315)                 255,871
Income taxes                                                                        23,825                   23,825
Income before
  income taxes                        110,973 (d)        49,162(d)                 (98,252) (e)              61,883
Income taxes                                                                        23,825                   23,825
Total assets                 $      3,505,165     $      30,488      $          (2,996,991) (f)   $         538,662





                                                         1996
                                 Consumer
                                  Credit              Fee-Based
                                 Products             Services                 Reconciliation (a)       Consolidated


Interest revenue             $           198,633  $           1,213   $             (169,652) (b)  $           30,194
Interest expense                          56,355                                     (52,249) (c)               4,106
                             -------------------  -----------------   ---------------------------  ------------------
  Net interest income                    142,278              1,213                 (117,403)                  26,088

Other revenue                             77,952             48,695                     (425)                 126,222
Total revenue                            276,585             49,908                 (170,077)                 156,416

Income before income taxes                61,503             30,733                  (59,690) (e)              32,546
Income taxes                                                                          12,530                   12,530

Total assets                 $         1,612,234  $           1,057   $           (1,363,293) (f)  $          249,998
</TABLE>

(a) The reconciliation column includes:  intercompany eliminations;  amounts not
allocated  to segments;  and  adjustments  to the amounts  reported on a managed
basis to reflect the effects of securitization.

(b) The  reconciliation  to  consolidated  owned interest  revenue  includes the
elimination  of $2.8  million,  $2.5 million,  and $1.2 million of  intercompany
interest  received by the fee based  services  segment from the consumer  credit
products segment for 1998, 1997, and 1996, respectively.

(c) The  reconciliation  to  consolidated  owned interest  expense  includes the
elimination  of $2.8  million,  $2.5 million,  and $1.2 million of  intercompany
interest paid by the consumer credit products  segment to the fee based services
segment for 1998, 1997, and 1996, respectively.

(d) Income before income taxes includes intercompany commissions paid by the fee
based services  segment to the consumer credit  products  segment for successful
marketing efforts to consumer credit products  cardholders of $3.3 million,  and
$4.4 million for 1998, and 1997, respectively.

(e) The  reconciliation  to the  owned  income  before  income  taxes  includes:
unallocated  costs  related  to  employee  compensation;   data  processing  and
communications; third party servicing expenses; and other expenses. The majority
of these  expenses,  although not allocated for the internal  segment  reporting
used by management, relate to the consumer credit product segment.

(f) Total assets  include the assets  attributable  to corporate  functions  not
allocated  to  operating  segments  and the  removal of  investors  interest  in
securitized loans to present total assets on an owned basis.


NOTE 18 - DEBT

         On June 30, 1998, the Company  executed a new $200 million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement became effective upon the Spin Off from FCI on September 25, 1998. The
New Credit  Facility  which is not guaranteed by FCI replaced the Company's $300
million,  five-year  revolving credit facility (the "Old Credit Facility").  The
New  Credit  Facility  is  secured  by  receivables  and  subsidiary  stock  and
guaranteed  by a  Company  subsidiary.  Financial  covenants  in the New  Credit
Facility include,  but are not limited to,  requirements  concerning minimum net
worth,  minimum  tangible net worth to net managed  receivables and tangible net
worth plus reserves to delinquent receivables. At December 31, 1998, the Company
was in compliance with all financial covenants under this agreement. At December
31, 1998, the Company had  outstanding  borrowings of $110 million under the New
Credit Facility. At December 31, 1997, the Company had outstanding borrowings of
$144 million under the Old Credit Facility.  The weighted average interest rates
on  the  borrowings  at  December  31,  1998  and  1997,  were  7.9%  and  6.5%,
respectively.

         In November 1997, the Company privately issued and sold $100 million of
10% Senior Notes due 2004 (the "Senior  Notes")  pursuant to an exemption  under
the Securities Act of 1933, as amended.  In January 1998, the Company  commenced
an exchange offer for the Senior Notes pursuant to a registration statement. The
terms of the new Senior  Notes are  identical  in all  material  respects to the
original  private  issue.  The net proceeds of $97 million were used to pay down
borrowings under the Old Credit Facility.  The Senior Notes are  unconditionally
guaranteed on a senior basis, jointly and severally, by Metris Direct, Inc. (the
"Guarantor"),  and all future  subsidiaries of the Company that guarantee any of
the Company's indebtedness,  including the New Credit Facility. The guarantee is
an unsecured  obligation of the Guarantor and ranks pari passu with all existing
and future unsubordinated  indebtedness.  As part of the Lee Company investment,
the  Company  issued the Lee Senior  Notes (see Note 6) which are similar in all
material respects to the Senior Notes. The Company also has  approximately  $0.9
million of debt with local governments to support growth in those areas.

         Metris Direct, Inc. has various  subsidiaries which have not guaranteed
the Senior Notes.  The Company has prepared  condensed  consolidating  financial
statements  of the  Company,  the  Guarantor  subsidiary  and the  non-guarantor
subsidiaries  for purposes of complying  with SEC reporting  requirements.  Such
financial  statements  are  included  in Note 18 of the  Company's  consolidated
financial  statements  included in its Annual Report on Form 10-K filed with the
SEC.


<PAGE>


                     Metris Companies Inc. and Subsidiaries
     Summary of Consolidated Quarterly Financial Information and Stock Data
            (Dollars in thousands, expect per share data) (unaudited)

<TABLE>
                                                                            1998
                                                    Fourth       Third      Second       First
                                                    Quarter     Quarter     Quarter     Quarter
Summary of Operations
<S>                                                 <C>         <C>         <C>         <C>
Interest Income ...............................     $30,838     $28,564     $27,022     $26,787
Interest Expense ..............................       8,780       8,902       6,188       6,643
                                                     ------      ------      ------      ------
Net Interest Income ...........................      22,058      19,662      20,834      20,144
Provision for Loan Losses .....................      19,184      17,154      21,390      20,042
Other Operating Income ........................      92,296      75,859      72,307      72,496
Other Operating Expense .......................      67,972      50,730      51,588      54,348
Income before Income Taxes ....................      27,198      27,637      20,163      18,250
                                                     ------      ------      ------      ------
Net Income ....................................      16,728      16,996      12,400      11,224
Preferred Dividends ...........................       1,100
                                                     ------      ------      ------      ------
Net Income Available to
 Common Stockholders ..........................     $15,628     $16,996     $12,400     $11,224
                                                    =======     =======     =======     =======


Per Common Share
Earnings per Common Share
     - Diluted ................................     $  0.79     $  0.85     $  0.62     $  0.55
Shares used to Compute
     Diluted EPS (000's) ......................      19,897      20,063      19,982      20,296
Dividends .....................................     $   .01     $   .01     $   .01     $   .01
Market Prices:
     High .....................................     $ 50.31     $ 80.13     $ 63.75     $ 46.50
     Low ......................................       17.75       46.25       44.88       32.00
     Close ....................................       50.31       46.63       63.75       43.50


                                                                              1997
                                                     Fourth       Third      Second       First
                                                     Quarter     Quarter     Quarter     Quarter
Summary of Operations

Interest Income ................................     $24,711     $17,215     $14,838     $12,430
Interest Expense ...............................       6,021       2,398       2,073       1,459
                                                      ------      ------      ------      ------
Net Interest Income ............................      18,690      14,817      12,765      10,971
Provision for Loan Losses ......................      15,400      11,106       6,429      11,054
Other Operating Income .........................      56,489      41,279      42,661      46,248
Other Operating Expense ........................      43,415      27,856      33,194      33,583
Income before Income Taxes .....................      16,364      17,134      15,803      12,582
                                                      ------      ------      ------      ------
Net Income .....................................     $10,064     $10,537     $ 9,719     $ 7,738
                                                     =======     =======     =======     =======


Per Common Share
Earnings per Common Share
     - Diluted .................................     $  0.50     $  0.52     $  0.48     $  0.38
Shares used to Compute
     Diluted EPS (000's) .......................      20,269      20,299      20,142      20,174
Dividends ......................................         .01         .01         .01
Market Prices:
     High ......................................     $ 44.06     $ 47.81     $ 32.81     $ 35.13
     Low .......................................       30.00       32.25       22.00       23.25
     Close .....................................       34.25       43.31       32.81       25.00
</TABLE>



<PAGE>


Stock Data

         The Company's  common stock,  which is traded under the symbol  "MTRS,"
has been listed on the Nasdaq Stock Market since  October 25, 1996.  As of March
2, 1999,  there were 460  holders of record and 9000  beneficial  holders of the
Company's common stock.

<PAGE>


CORPORATE INFORMATION

Corporate Offices

Executive Offices
600 South Highway 169
Interchange Tower, Suite 1800
St. Louis Park, Minnesota 55426
(612)    525-5020

Direct Merchants Credit
Card Bank, National Association
6909 East Greenway Parkway
Scottsdale, Arizona 85254

Annual Meeting
Tuesday, May 11, 1999
10:00 a.m., Hyatt Regency Minneapolis
1300 Nicollet Mall
Minneapolis, Minnesota 55403

Stock Listing
Nasdaq National Market
Stock Symbol: MTRS

Independent Auditors
KPMG Peat Marwick LLP
Minneapolis, Minnesota

Transfer Agent and Registrar
Norwest Bank Minnesota, N.A.
Minneapolis, Minnesota

Form 10-K
A copy of the  Company's  Annual  Report  on Form 10-K may be  obtained  free of
charge from the Company's Investor Relations contact:

Alfred A. Galgano
Vice President, Investor Relations
Phone:  (612) 593-4820
Fax:    (612) 593-4733


<PAGE>


BOARD OF DIRECTORS

Theodore Deikel
Chairman, Metris Companies Inc.
Chairman and Chief Executive Officer
Fingerhut Companies, Inc.

Ronald N. Zebeck
President and Chief Executive Officer

Lee R. Anderson, Sr.
Chairman and CEO
API Group, Inc.

John A. Cleary
President
John Cleary Enterprises

Dudley C. Mecum
Managing Director
Capricorn Holdings, LLC

Derek V. Smith
President & CEO
ChoicePoint, Inc.

Frank D. Trestman
President
Trestman Enterprises


Audit Committee

Dudley C. Mecum, Chairman
Lee R. Anderson
Frank D. Trestman


Compensation Committee

Frank D. Trestman, Chairman
John A. Cleary
Dudley C. Mecum
Derek V. Smith


EXECUTIVE OFFICERS

Ronald N. Zebeck
President and Chief
Executive Officer

Z. Jill Barclift
Executive Vice President, Secretary and General Counsel
EXECUTIVE OFFICERS continued

Douglas B. McCoy
Executive Vice President, Operations

Douglas L. Scaliti
Executive Vice President, Fee-Based Products

David D. Wesselink
Executive Vice President,
Chief Financial Officer

Patrick J. Fox
Senior Vice President, Business Development

Joseph A. Hoffman
Senior Vice President, Consumer Credit Card Marketing

David R. Reak
Senior Vice President, Credit Risk

Paul T. Runice
Senior Vice President, Treasurer

Jean C. Benson
Vice President, Finance,  and Corporate Controller


OTHER OFFICERS

William R. Anderson
Senior Vice President, Electronic Commerce

Adolph T. Barclift
Senior Vice President,
Information Services

Matthew S. Melius
Senior Vice President,
Portfolio Marketing

Jon Mendel
Senior Vice President, Human Resources

Jean P. Vernor
Senior Vice President, Product Management



                                   EXHIBIT 21

                           SUBSIDIARIES OF REGISTRANT





COMPANY                                      JURISDICTION OF REGISTRANT

Direct Merchants Credit                      National Banking Association
Card Bank, National Association
(d/b/a Direct Merchants Bank)


Metris Direct, Inc.                          Minnesota
(d/b/a Metris Direct)


Metris Receivables, Inc.                     Delaware


Metris Funding Co.                           Delaware


Metris Asset Funding Co.                     Delaware


Metris Direct Services, Inc.                 Delaware



                          INDEPENDENT AUDITORS' CONSENT



The Board of Directors
Metris Companies Inc.:



We consent to the  incorporation  by reference in  Registration  Statement  Nos.
333-42529,  333-42961,  333-52627 and 333-52629 on Form S-8 of Metris  Companies
Inc. of our report dated January 20, 1999 (except for the last paragraph of Note
6 and the last  paragraph of Note 11 which are as of March 12, 1999) relating to
the consolidated  balance sheets of Metris Companies Inc. and subsidiaries as of
December 31, 1998 and 1997, and the related  consolidated  statements of income,
changes  in  stockholders'  equity  and cash  flows for each of the years in the
three-year  period ended December 31, 1998, which report appears in the December
31, 1998 Annual Report on Form 10-K of Metris Companies Inc.



/s/  KPMG Peat Marwick LLP
Minneapolis, Minnesota
March 30, 1999


<TABLE> <S> <C>
                                               
<ARTICLE>                                           9
<MULTIPLIER>                                                  1000
                                                     
<S>                                                 <C>
<PERIOD-TYPE>                                       12-mos
<FISCAL-YEAR-END>                                   Dec-31-1998
<PERIOD-END>                                        Dec-31-1998
<CASH>                                                      22,114
<INT-BEARING-DEPOSITS>                                           0
<FED-FUNDS-SOLD>                                            15,060
<TRADING-ASSETS>                                                 0
<INVESTMENTS-HELD-FOR-SALE>                                      0
<INVESTMENTS-CARRYING>                                           0
<INVESTMENTS-MARKET>                                             0
<LOANS>                                                    756,899
<ALLOWANCE>                                                393,283
<TOTAL-ASSETS>                                             945,719
<DEPOSITS>                                                       0
<SHORT-TERM>                                                10,000
<LIABILITIES-OTHER>                                        201,841
<LONG-TERM>                                                300,896
                                            0
                                                201,000
<COMMON>                                                       193
<OTHER-SE>                                                 231,689
<TOTAL-LIABILITIES-AND-EQUITY>                             945,719
<INTEREST-LOAN>                                            111,118
<INTEREST-INVEST>                                            1,065
<INTEREST-OTHER>                                             1,028
<INTEREST-TOTAL>                                           113,211
<INTEREST-DEPOSIT>                                               0
<INTEREST-EXPENSE>                                          30,513
<INTEREST-INCOME-NET>                                       82,698
<LOAN-LOSSES>                                               77,770
<SECURITIES-GAINS>                                               0
<EXPENSE-OTHER>                                            224,638
<INCOME-PRETAX>                                             93,248
<INCOME-PRE-EXTRAORDINARY>                                  57,348
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                57,348
<EPS-PRIMARY>                                                 2.92
<EPS-DILUTED>                                                 2.82
<YIELD-ACTUAL>                                                17.8
<LOANS-NON>                                                      0
<LOANS-PAST>                                               173,812
<LOANS-TROUBLED>                                                 0
<LOANS-PROBLEM>                                                  0
<ALLOWANCE-OPEN>                                           244,084
<CHARGE-OFFS>                                              420,875
<RECOVERIES>                                                15,798
<ALLOWANCE-CLOSE>                                          393,283
<ALLOWANCE-DOMESTIC>                                       393,283
<ALLOWANCE-FOREIGN>                                              0
<ALLOWANCE-UNALLOCATED>                                          0
                                                     

</TABLE>

<TABLE> <S> <C>
                                               
<ARTICLE>                                           9
<MULTIPLIER>                                                  1000
                                                     
<S>                                                 <C>
<PERIOD-TYPE>                                       12-mos
<FISCAL-YEAR-END>                                   Dec-31-1997
<PERIOD-END>                                        Dec-31-1997
<CASH>                                                      21,006
<INT-BEARING-DEPOSITS>                                           0
<FED-FUNDS-SOLD>                                            27,089
<TRADING-ASSETS>                                                 0
<INVESTMENTS-HELD-FOR-SALE>                                      0
<INVESTMENTS-CARRYING>                                           0
<INVESTMENTS-MARKET>                                             0
<LOANS>                                                    480,626
<ALLOWANCE>                                                244,084
<TOTAL-ASSETS>                                             538,662
<DEPOSITS>                                                       0
<SHORT-TERM>                                               144,000
<LIABILITIES-OTHER>                                        118,624
<LONG-TERM>                                                100,000
                                            0
                                                      0
<COMMON>                                                       192
<OTHER-SE>                                                 175,846
<TOTAL-LIABILITIES-AND-EQUITY>                             538,662
<INTEREST-LOAN>                                             66,695
<INTEREST-INVEST>                                            1,636
<INTEREST-OTHER>                                               863
<INTEREST-TOTAL>                                            69,194
<INTEREST-DEPOSIT>                                               0
<INTEREST-EXPENSE>                                          11,951
<INTEREST-INCOME-NET>                                       57,243
<LOAN-LOSSES>                                               43,989
<SECURITIES-GAINS>                                               0
<EXPENSE-OTHER>                                            138,048
<INCOME-PRETAX>                                             61,883
<INCOME-PRE-EXTRAORDINARY>                                  38,058
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                38,058
<EPS-PRIMARY>                                                 1.98
<EPS-DILUTED>                                                 1.88
<YIELD-ACTUAL>                                                17.2
<LOANS-NON>                                                      0
<LOANS-PAST>                                               111,166
<LOANS-TROUBLED>                                                 0
<LOANS-PROBLEM>                                                  0
<ALLOWANCE-OPEN>                                            95,669
<CHARGE-OFFS>                                              195,535
<RECOVERIES>                                                 4,405
<ALLOWANCE-CLOSE>                                          244,084
<ALLOWANCE-DOMESTIC>                                       244,084
<ALLOWANCE-FOREIGN>                                              0
<ALLOWANCE-UNALLOCATED>                                          0
                                                     

</TABLE>


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