FIRST NATIONAL BANK OF COMMERCE
S-3, 1997-03-26
Previous: WOODS INVESTMENT CO INC, SC 13D, 1997-03-26
Next: BOATMENS AUTO TRUST 1996-A, 10-K, 1997-03-26



<PAGE>

As filed with the Securities and Exchange Commission on March 26, 1997
                                                  Registration No. 333-___
===========================================================================

                    SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                               ---------------
                                   FORM S-3
                           REGISTRATION STATEMENT
                                     under
                         THE SECURITIES ACT OF 1933
                                --------------

                       FIRST NATIONAL BANK OF COMMERCE
                  (Originator of the Trust described herein)
               (Exact name as specified in registrant's charter)

                  United States                   72-0269760
         (State or other jurisdiction of        (IRS Employer
          incorporation or organization)     Identification Number)

                            210 Baronne Street
                        New Orleans, Louisiana 70112
                              (504) 623-1371

      (Address, including zip code, and telephone number, including
         area code, of registrant's principal executive offices)

                             Michael A. Flick
                      Chief Administrative Officer
                       First Commerce Corporation
                   201 Saint Charles Avenue, 29th Floor
                      New Orleans, Louisiana 70170
                             (504) 623-1492

        (Name, address, including zip code, and telephone number,
               including area code, of agent for service)

                               Copies to:

          Robert F. Hugi, Esq.              Ed DeSear, Esq.
          MAYER, BROWN & PLATT      ORRICK, HERRINGTON & SUTCLIFFE LLP
        190 South LaSalle Street           666 Fifth Avenue
        Chicago, Illinois 60603        New York, New York 10103
            (312) 782-0600                  (212) 506-5000

     Approximate date of commencement of proposed sale to the public: From
time to time after this registration statement becomes effective as
determined by market conditions.
<PAGE>
     If the only securities being registered on this form are to be offered
pursuant to dividend or interest reinvestment plans, please check the
following box. [ ]

    If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, other than securities offered only in connection
with dividend or interest reinvestment plans, check the following box. [x]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act of 1933, please check the
following box and list the Securities Act registration statement of the
earlier effective registration statement for the same offering. [ ]

     If this Form is a post-effective amendment filed pursuant to
Rule 462(c) under the Securities Act of 1933, please check the following
box and list the Securities Act registration statement number of the
earlier effective registration statement for the same offering. [ ]

     If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]


<TABLE>
<CAPTION>
                     CALCULATION OF REGISTRATION FEE

Title of securities                  Proposed maximum   Proposed maximum   
to be                 Amount to be   offering price     aggregate offering  Amount of
registered            registered     per certificate *  price *             registration fee
<S>                   <C>               <C>             <C>                 <C>

Asset Backed
Certificates          $1,000,000        100%            $1,000,000          $344.83

*      Estimated solely for the purpose of calculating the registration fee.

</TABLE>

     The registrant hereby amends this Registration Statement on such date
or dates as may be necessary to delay its effective date until the
registrant shall file a further amendment which specifically states that
this Registration Statement shall thereafter become effective in accordance
with Section 8(a) of the Securities Act of 1933 or until the Registration
Statement shall become effective on such date as the Commission, acting
pursuant to said Section 8(a), may determine.

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

<PAGE>
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT
BECOMES EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL
OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE
SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE 
UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS
OF ANY SUCH STATE.


                SUBJECT TO COMPLETION, DATED MARCH 26, 1997

                                PROSPECTUS

                    First NBC Credit Card Master Trust
                        Asset Backed Certificates
                     First National Bank of Commerce
                         Transferor and Servicer

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

   The Asset Backed Certificates (collectively, the "Certificates")
described herein may be sold from time to time in one or more series (each,
a "Series"), in amounts, at prices and on terms to be determined at the
time of sale and to be set forth in a supplement to this Prospectus (a
"Prospectus Supplement"). The Certificates in each Series will represent an
undivided interest in the First NBC Credit Card Master Trust (the "Trust"). 
The Trust will be formed pursuant to a pooling and servicing agreement
between First National Bank of Commerce ("First NBC" or the "Bank"), as
transferor and servicer, and ___________, as trustee.  Certain capitalized
terms used in this Prospectus are defined elsewhere in this Prospectus and
in the accompanying Prospectus Supplement.  Please refer to the "Index of
Defined Terms for Prospectus" for a listing of the pages on which some of
such terms are defined.

   The property of the Trust will include receivables (the "Receivables")
generated from time to time in a portfolio of revolving credit accounts,
all monies due or to become due in payment of the Receivables, any
collateral securing the Receivables,  all proceeds of the foregoing and
proceeds of credit life insurance policies relating to the Receivables and
all monies on deposit in certain bank accounts of the Trust, as more fully
described herein.  Additionally, with respect to any Series or Class
offered hereby, the Trust assets also may include (i) the right to receive
Interchange and/or (ii) credit enhancement and interest rate protection
arrangements for such Series or Class, as described in the related
Prospectus Supplement. The Bank initially will own the remaining undivided
interest in the Trust not represented by the Certificates issued by the
Trust and will service the related Receivables.

   Each Series will consist of one or more classes of Certificates (each, a
"Class"), one or more of which may be fixed rate Certificates, floating
rate Certificates or other types  of Certificates, as specified in the
related Prospectus Supplement. Each Certificate will represent an undivided
interest in the Trust, and the interest of the holders of each Class or
Series of Certificates will include the right to receive a varying
percentage of each month's collections with respect to the Receivables at
the times, in the manner and to the extent described herein and, with
respect to any Series offered hereby, in the related Prospectus Supplement.
Interest and principal payments with respect to each Series offered hereby
will be made as specified in the related Prospectus Supplement. One or more
Classes of a Series offered hereby may be entitled to the benefits of a
cash collateral account or guaranty, a collateral interest, a letter of
credit, a surety bond, an insurance policy or other form of enhancement as
specified in the Prospectus Supplement relating to that Series. In
addition, any Series offered hereby may include one or more Classes which
are subordinated in right and priority to payment of principal of, and/or
interest on, one or more other Classes of that Series or another Series, in
each case to the extent described in the related Prospectus Supplement.
Each Series of Certificates or Class offered hereby will be rated in one of
the four highest rating categories by at least one nationally recognized
rating organization.

   While the specific terms of any Series in respect of which this
Prospectus is being delivered will be described in the related Prospectus
Supplement, the terms of such Series will not be subject to prior review
by, or consent of, the Certificateholders of any previously issued Series.

   Potential investors should consider, among other things, the information
set forth in "Risk Factors" commencing on page __ of this Prospectus.

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


THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY  AND WILL NOT
REPRESENT INTERESTS IN OR RECOURSE OBLIGATIONS OF FIRST NBC OR ANY
AFFILIATE THEREOF.  A CERTIFICATE IS NOT A DEPOSIT, AND NEITHER THE
CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER 
GOVERNMENTAL AGENCY.

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION (THE "COMMISSION") OR ANY STATE SECURITIES
COMMISSION, NOR HAS THE COMMISSION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.
                             --------------

   Certificates may be sold by the Bank or the Trust directly to
purchasers, through agents designated from time to time, through
underwriting syndicates led by one or more managing underwriters or through
one or more underwriters acting alone. If underwriters or agents are
involved in the offering of the Certificates of any Series offered hereby,
the name of the managing underwriter or underwriters or agents will be set
forth in the related Prospectus Supplement. If an underwriter, agent or
dealer is involved in the offering of the Certificates of any Series
offered hereby, the underwriter's discount, agent's commission or dealer's
purchase price will be set forth in, or may be calculated from, the related
Prospectus Supplement, and the net proceeds to the Bank from such offering
will be the public offering price of such Certificates less such discount
in the case of an underwriter, the purchase price of such Certificates less
such commission in the case of an agent or the purchase price of such
Certificates in the case of a dealer, and less, in each case, the other
expenses of the Bank associated with the issuance and distribution of such
Certificates. See "Plan of Distribution."

   This Prospectus may not be used to consummate sales of any Series of
Certificates unless accompanied by the related Prospectus Supplement.

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

     The date of this Prospectus is ___________ __, 1997.
<PAGE>
                        PROSPECTUS SUPPLEMENT

   The Prospectus Supplement relating to a Series to be offered thereby and
hereby will, among other things, set forth with respect to that Series: 
(a) the initial aggregate principal amount of each Class of that Series;
(b) the certificate interest rate (or method for determining it) of each
Class of that Series; (c) certain information concerning the Receivables
allocated to that Series; (d) the expected date or dates on which the
principal amount of the Certificates will be paid to holders of each Class
of Certificates (the "Certificateholders"); (e) the extent to which any
Class within a Series is subordinated to any other Class of that Series or
any other Series; (f) the identity of each Class of floating rate
Certificates and fixed rate Certificates included in that Series, if any,
or such other type of Class of Certificates; (g) the Distribution Dates for
the respective Classes; (h) relevant financial information with respect to
the Receivables; (i) additional information with respect to any Enhancement
relating to that Series; and (j) the plan of distribution of that Series.

                    REPORTS TO CERTIFICATEHOLDERS

   Unless and until Definitive Certificates are issued, monthly and annual
reports, containing information concerning the Trust and prepared by the
Servicer, will be sent on behalf of the Trust to the registered holder(s)
of the related Certificates.  Cede & Co. ("Cede"), as nominee of The
Depository Trust Company ("DTC") is generally expected to be the only
registered holder of the Certificates. The availability of copies of such
reports to DTC participants and ultimately to the owners of beneficial
interests in the Certificates ("Certificate Owners") will be governed by
arrangements among DTC and such parties, subject to any statutory or
regulatory requirements as may be in effect from time to time. See
"Description of the Certificates -- Book-Entry Registration," "-- Reports to
Certificateholders" and "-- Evidence as to Compliance."  Such reports will
not constitute financial statements prepared in accordance with generally
accepted accounting principles. The Transferor does not intend to send any
of its financial reports to Certificateholders or to the Certificate
Owners. The Servicer will file with the Commission such periodic reports
with respect to the Trust as are required under the Securities Exchange Act
of 1934, as amended (the "Exchange Act"), and the rules and regulations of
the Commission thereunder.
<PAGE>
                         AVAILABLE INFORMATION

   This Prospectus, which forms a part of the Registration Statement, omits
certain information contained in such Registration Statement pursuant to
the rules and regulations of the Commission.  For further information,
reference is made to the Registration Statement (including any amendments
thereof and exhibits thereto) and any reports and other documents
incorporated herein by reference as described below under "Incorporation of
Certain Documents by Reference," which are available for inspection without
charge at the public reference facilities maintained by the Commission at
450 Fifth Street, N.W., Washington, D.C. 20549; and the Commission's
regional offices at Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511 and 7 World Trade Center, Suite 1300, New
York, New York 10048. Copies of such material may be obtained from the
Public Reference Section of the Commission, 450 Fifth Street, N.W.,
Washington, D.C. 20549, at prescribed rates.

            INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   All reports and other documents filed by the Servicer, on behalf of the
Trust, pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
subsequent to the date of this Prospectus and prior to the termination of
the offering of the Certificates shall be deemed to be incorporated by
reference into this Prospectus and to be part hereof. Any statement
contained herein or in a document incorporated or deemed to be incorporated
by reference herein shall be deemed to be modified or superseded for
purposes of this Prospectus to the extent that a statement contained herein
or in any subsequently filed document which also is or is deemed to be
incorporated by reference herein modifies or supersedes such statement. Any
such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Prospectus.

   The Servicer will provide without charge to each person to whom a copy
of this Prospectus is delivered, on the written or oral request of any such
person, a copy of any or all of the documents incorporated herein by
reference, except the exhibits to such documents (unless such exhibits are
specifically incorporated by reference in such documents).  Requests for
such copies should be directed to:  Thomas L. Callicutt, Jr., Executive
Vice President, Controller and Principal Accounting Officer, First Commerce
Corporation, 201 Saint Charles Avenue, 19th Floor, New Orleans, Louisiana
70170, telephone number (504) 623-2913.

<PAGE>
                        PROSPECTUS SUMMARY

        The following is qualified in its entirety by reference to 
the detailed information appearing elsewhere in this Prospectus and 
in the accompanying Prospectus Supplement. Certain capitalized terms
used in this summary are defined elsewhere in this Prospectus and
in the accompanying Prospectus Supplement. A listing of the pages
on which some of such terms are defined is found in the "Index of
Defined Terms for Prospectus."  Unless the context requires
otherwise, capitalized terms used in this Prospectus and in the
accompanying Prospectus Supplement refer only to the particular
Series being offered by that Prospectus Supplement.

Type of Securities              Asset Backed Certificates (the
                                "Certificates") evidencing an undivided
                                interest in the assets of the First NBC
                                Credit Card Master Trust (the "Trust") may
                                be issued from time to time in one or more
                                series (each, a "Series") which will consist
                                of one or more classes of Certificates
                                (each, a "Class").

The Trust                       The Trust will be formed pursuant to a
                                pooling and servicing agreement (the
                                "Agreement") between First National Bank of
                                Commerce ("First NBC" or the "Bank"), as
                                transferor and servicer, and
                                _______________, as trustee (the "Trustee").
                                Each Series issued by the Trust will be
                                issued pursuant to a series supplement to
                                the Agreement (a "Series Supplement";
                                references in this Prospectus to the
                                Agreement, as it relates to any Series,
                                shall include the Series Supplement entered
                                into in connection with such Series). Any
                                Series may or may not be a Series offered
                                pursuant to this Prospectus. Each Prospectus
                                Supplement will identify all outstanding
                                Series previously issued by the Trust.
                                Certificate Owners with respect to any
                                Series are not required to be notified of
                                the issuance of any subsequent Series.
                                However, it is a condition precedent to the
                                issuance of any additional Series that each
                                Rating Agency that has rated any outstanding
                                Series deliver written confirmation to the
                                Trustee that such issuance will not result
                                in the reduction or withdrawal of its rating
                                on any such outstanding Series. 
<PAGE>
Trust Assets                    The assets of the Trust will include
                                receivables (the "Receivables") arising
                                under certain revolving credit accounts (the
                                "Accounts"), initially comprised of a
                                portion of the MasterCard(R), VISA(R) *<F1>
                                and private label credit card accounts
                                included in the portfolio of Mastercard,
                                VISA and private label accounts owned by the
                                Bank (the "Bank Portfolio") and designated
                                for the Trust by the Bank, and all monies
                                due or to become due in payment of the
                                Receivables, including certain fees charged
                                on the Accounts and included as Finance
                                Charge Receivables, all proceeds of the
                                Receivables and proceeds of credit life
                                insurance policies relating to the
                                Receivables, and any collateral securing the
                                Receivables and proceeds of such collateral
                                and may include the right to receive
                                Interchange, if any, allocable to the
                                Certificates and all monies on deposit in
                                certain bank accounts of the Trust
                                (including any permitted investments made
                                with such monies and, to the extent
                                specified in the related Prospectus
                                Supplement, related investment earnings),
                                and any Enhancement with respect to any
                                particular Series or Class, as described in
                                the related Prospectus Supplement. The
                                private label accounts included in the Bank
                                Portfolio (the "Private Label Accounts")
                                relate to credit cards issued to military
                                personnel who are eligible to participate in
                                one of the Bank's military affinity programs
                                but do not meet the credit standards for
                                issuance of standard credit cards. Payments
                                due under Private Label Accounts are
                                guaranteed by United States Air Force
                                Services. " "  "Interchange" consists of
                                certain fees received by the Bank from VISA
                                and MasterCard as partial compensation for
                                taking credit risk, absorbing fraud losses
                                and funding receivables for a limited period
                                prior to initial billing. The term
                                "Enhancement" means, with respect to any
                                Series or Class, any Credit Enhancement or 
______________________
<F1>
*       MasterCard(R) and VISA(R) are Federally registered
        servicemarks of MasterCard International Inc. and Visa
        U.S.A., Inc., respectively. </F1>

<PAGE>
                                any derivative product such as a guaranteed
                                rate agreement, maturity liquidity facility,
                                interest rate cap agreement, interest rate
                                swap agreement or other similar arrangement
                                for the benefit of the Certificateholders of
                                that Series or Class. The term "Enhancement"
                                means, with respect to any Series or Class,
                                any cash collateral guaranty or account,
                                collateral interest, letter of credit,
                                surety bond, insurance policy, spread
                                account, reserve account or other similar
                                arrangement for the benefit of the
                                Certificateholders of that Series or Class.
                                Credit Enhancement may also take the form of
                                subordination of one or more Classes of a
                                Series to any other Class or Classes of a
                                Series or a cross-support feature which
                                requires collections on Receivables of one
                                Series to be paid as principal and/or
                                interest with respect to another Series.

                                At the time of formation of the Trust, the
                                Bank, as transferor (in such capacity, the
                                "Transferor"), will convey to the Trustee,
                                in trust for the benefit of the
                                Certificateholders, all Receivables existing
                                under certain Accounts selected from the
                                Bank Portfolio based on criteria provided in
                                the Agreement and all Receivables arising
                                under such Accounts from time to time
                                thereafter until termination of the Trust.
                                In addition, the Agreement will provide that
                                the Bank may, from time to time (subject to
                                certain limitations and conditions), and in
                                some circumstances will be obligated to,
                                designate additional eligible revolving
                                credit accounts to be included as Accounts
                                (the "Additional Accounts"), the Receivables
                                of which will be included in the Trust and
                                that in lieu of Additional Accounts or in
                                addition thereto, the Bank may include in
                                the Trust, participations or trust
                                certificates representing undivided
                                interests in a pool of assets primarily
                                consisting of receivables arising under
                                revolving credit accounts and collections
                                thereon ("Participations"). Any conveyance
                                by the Transferor to the Trust of
                                Receivables in Additional Accounts or
                                Participations is subject to the
                                satisfaction of several conditions. See "The
                                Receivables," "Risk Factors--Addition of
                                Trust Assets --Effect on Credit Quality" and
                                "Description of the Certificates -- Addition
                                of Trust Assets."

                                To the extent provided in any Series
                                Supplement, or in an amendment to the
                                Agreement, all or a portion of the
                                Receivables or Participations conveyed to
                                the Trust and all collections received with
                                respect thereto may be allocated to one or
                                more Series as long as each Rating Agency
                                confirms that such allocation will not
                                result in the reduction or withdrawal of its
                                rating on any outstanding Class of
                                Certificates, and the Servicer has delivered
                                an officer's certificate to the Trustee to
                                the effect that the Servicer reasonably
                                believes such allocation will not adversely
                                affect in any material respect the interests
                                of the Certificateholders of any Series
                                issued and outstanding.

Certificate Interest and 
  Principal                     Each Series of Certificates will represent
                                an undivided interest in the assets of the
                                Trust. Each Certificate of a Series will
                                represent the right to receive payments of
                                (i) interest at the specified rate or rates
                                per annum (each, a "Certificate Rate"),
                                which may be a fixed, floating or other type
                                of rate and (ii) principal at the times and
                                in the circumstances (if any) described in
                                the related Prospectus Supplement. Payments
                                of principal may be made during a Controlled
                                Amortization Period, Principal Amortization
                                Period, or, under certain limited
                                circumstances, Rapid Amortization Period
                                (each, an "Amortization Period") or, under
                                certain limited circumstances, in connection
                                with a Partial Amortization; or principal
                                may be payable on Scheduled Payment Dates,
                                in which case such Series will have a
                                Controlled Accumulation Period and, under
                                certain limited circumstances if so
                                specified in the related Prospectus
                                Supplement, a Rapid Accumulation Period
                                (each, an "Accumulation Period"), as well
                                as, under certain limited circumstances, a
                                Rapid Amortization Period, all as specified
                                in the related Prospectus Supplement.

                                Each Series of Certificates will consist of
                                one or more Classes, one or more of which
                                may be senior ("Senior Certificates") or
                                subordinated ("Subordinated Certificates")
                                to one or more other Classes. Each Class of
                                a Series may evidence the right to receive
                                a specified portion of each distribution of
                                principal, interest or both. The
                                Certificates of a Class may also differ from
                                Certificates of other Classes of the same
                                Series in, among other things, the amounts
                                allocated to principal payments, priority of
                                payments, payment dates, maturity, interest
                                rates, interest rate computation and
                                availability and form of Enhancement.

                                The assets of the Trust will be allocated
                                among the Certificateholders of each Series
                                and the holder of the Transferor
                                Certificate. A portion of the assets of the
                                Trust also will be allocated to a related
                                Credit Enhancement Provider which provides
                                Credit Enhancement in the form of a
                                Collateral Interest and may be allocated to
                                a provider of Credit Enhancement in another
                                form to the extent draws are made on the
                                Credit Enhancement to pay the principal of
                                the Certificates of the related Series.  See
                                "Credit Enhancement--General" and "--
                                Collateral Interest." The aggregate
                                principal amount of the interest of the
                                Certificateholders of a Series is called the
                                "Investor Interest" and is based on the
                                Portion of the Aggregate Principal
                                Receivables allocated to that Series. If
                                specified in any Prospectus Supplement, the
                                term "Investor Interest" with respect to the
                                related Series will include the Collateral
                                Interest with respect to that Series. The
                                aggregate principal amount of the interest
                                of the holder of the Transferor Certificate
                                is called the "Transferor Interest," and is
                                based on the sum of the Portion of the
                                Aggregate Principal Receivables Trust not
                                allocated to the Certificateholders or any
                                provider of Credit Enhancement (each a
                                "Credit Enhancement Provider"), with respect
                                to Trust and the principal amount, if any,
                                on deposit in the Excess Funding Account.
                                See "Description of the Certificates --
                                General."  

                                The Certificateholders of each Series will
                                have the right to receive (but only to the
                                extent needed to make required payments
                                under the Agreement and the related Series
                                Supplement and subject to any reallocation
                                of such amounts if the related Series
                                Supplement so provides) varying percentages
                                of the collections of Finance Charge
                                Receivables and Principal Receivables for
                                each month and will be allocated a varying
                                percentage of the Net Default Amount or any
                                Net Recoveries for that month (each such
                                percentage, an "Investor Percentage"). The
                                "Net Default Amount" for any month means the
                                excess (if any) of the amount of Receivables
                                in Accounts that were written off as
                                uncollectible by the Servicer ("Defaulted
                                Accounts") for that month over the amounts
                                received by the Servicer with respect to
                                Receivables in all Defaulted Accounts (net
                                of related expenses and allocated in
                                accordance with the Servicer's customary
                                procedures) (collectively, "Recoveries"). 
                                If the amount of Recoveries received by the
                                Servicer for a month exceeds the amount of
                                Receivables in Accounts that become
                                Defaulted Accounts in that month, the excess
                                Recoveries are referred to as "Net
                                Recoveries."

                                The related Prospectus Supplement will
                                specify the Investor Percentages with
                                respect to the allocation of collections of
                                Principal Receivables, Finance Charge
                                Receivables and Receivables in Defaulted
                                Accounts during the Revolving Period, any
                                Amortization Period and any Accumulation
                                Period, as applicable. If the Certificates
                                of a Series offered hereby include more than
                                one Class of Certificates, the assets of the
                                Trust allocable to the Certificates of that
                                Series may be further allocated among each
                                Class in that Series as described in the
                                related Prospectus Supplement. See
                                "Description of the Certificates --
                                Allocations."

                                The Certificates of each Series will
                                represent interests in the Trust only and
                                will not represent interests in or recourse
                                obligations of the Transferor or any
                                affiliate thereof. A Certificate is not a
                                deposit and neither the Certificates nor the
                                underlying Accounts or Receivables are
                                insured or guaranteed by the Federal Deposit
                                Insurance Corporation (the "FDIC") or any
                                other governmental agency.

Receivables                     The Receivables held in the Trust will arise
                                in Accounts selected from the Bank Portfolio
                                based on criteria provided in the Agreement
                                and described in the related Prospectus
                                Supplement as applied initially on
                                _____________ __, 1997 (the "Cut-Off Date"),
                                and, with respect to certain Additional
                                Accounts, if any, on subsequent dates.

                                The Receivables will consist of amounts
                                charged by accountholders for goods and
                                services, cash advances and balances
                                transferred from other credit accounts (the
                                "Principal Receivables"), plus the related
                                periodic finance charges and amounts charged
                                to the Accounts in respect of certain annual
                                account fees, cash advance fees, late fees,
                                overlimit fees, closed account maintenance
                                charges and similar fees and charges
                                (including fees which are not now but from
                                time to time may be assessed on the
                                Accounts) (the "Finance Charge
                                Receivables").  Net Recoveries also will be
                                treated as collections of Finance Charge
                                Receivables unless the related Prospectus
                                Supplement provides that Net Recoveries
                                shall not be treated as Finance Charge
                                Receivables for purposes of the related
                                Series.  In addition, at the option of the
                                Transferor, an amount equal to the product
                                of the Discount Percentage and the amount of
                                Receivables arising in the related Accounts
                                on and after the date such option is
                                exercised (and, if the Transferor so elects,
                                Receivables arising in the related Accounts
                                before the date such option is exercised)
                                that otherwise would be Principal
                                Receivables will be treated as Finance
                                Charge Receivables. See "Description of the
                                Certificates -- Discount Option."  Finally,
                                if so specified in the related Prospectus
                                Supplement, certain amounts of Interchange
                                attributed to cardholder charges for goods
                                and services in the Accounts may be
                                allocated to the Certificates of a Series or
                                any of its Classes and treated as
                                collections of Finance Charge Receivables
                                for purposes of that Series or Class or may
                                be applied in some other manner as described
                                in the related Prospectus Supplement. See
                                "First NBC's Credit Card Activities --
                                Interchange."  

                                During the term of the Trust, the Transferor
                                will automatically transfer all new
                                Receivables arising in the Accounts to the
                                Trust.  The total amount of Receivables in
                                the Trust will fluctuate from day to day,
                                because the amount of new Receivables
                                arising in the Accounts and the amount of
                                payments collected on existing Receivables
                                usually differ each day.

                                Pursuant to the Agreement, the Transferor
                                will have the right (subject to certain
                                limitations and conditions), and, to the
                                extent necessary to maintain the Transferor
                                Interest at or above a specified level (the
                                "Minimum Transferor Interest") and in
                                certain other circumstances, will be
                                obligated, to designate additional eligible
                                revolving credit accounts to be included as
                                Additional Accounts and to convey to the
                                Trust all of the Receivables in the
                                Additional Accounts, whether such
                                Receivables are then existing or thereafter
                                created or designate Participations to be
                                included in the Trust in lieu thereof or in
                                addition thereto. See "Risk Factors--Addition
                                of Trust Assets -- Effect on Credit Quality"
                                and "Description of the Certificates --
                                Addition of Trust Assets."

                                Pursuant to the Agreement, the Transferor
                                will have the right (subject to certain
                                limitations and conditions) to designate
                                certain Accounts as "Removed Accounts" and
                                stop transferring new Receivables arising in
                                the Removed Accounts to the Trust.
                                Pre-existing Receivables in Removed Accounts
                                may either be conveyed to the Transferor or
                                its designee or retained by the Trust. If
                                such pre-existing Receivables are retained
                                in the Trust, the Servicer and the
                                Transferor will agree to allocate principal
                                collections on the Removed Accounts on a
                                first-in, first-out basis, so that such
                                collections will be allocated to outstanding
                                advances in the order in which such advances
                                arose (beginning with the oldest outstanding
                                advance). Principal collections allocable to
                                Receivables retained by the Trust will be
                                applied as Collections in accordance with
                                the Agreement.  Upon payment of all amounts
                                owing in respect of such Receivables, the
                                Trust will transfer the related Account to
                                the Transferor. See "Description of the
                                Certificates -- Removal of Accounts."


New Issuances                   The Agreement will authorize the Trustee to
                                issue three types of certificates: (i) one
                                or more Series of Certificates that will be
                                transferable and have the characteristics
                                described below; (ii) a certificate that
                                evidences the Transferor Interest (the
                                "Transferor Certificate"), which is not
                                offered hereby and which initially will be
                                held by the Transferor and will be
                                transferable only as provided in the
                                Agreement; and (iii) one or more
                                supplemental certificates ("Supplemental
                                Certificates"), evidencing partial interests
                                in the Transferor Interest, which are not
                                offered hereby and which will be
                                transferable only as provided in the
                                Agreement.  Any Series of Certificates,
                                along with any outstanding Supplemental
                                Certificates, may be offered to the public
                                or other investors under a prospectus or
                                other disclosure document (a "Disclosure
                                Document") in offerings pursuant to this
                                Prospectus or in transactions either
                                registered under the Securities Act of 1933,
                                as amended (the "Securities Act") or exempt
                                from registration thereunder, directly or
                                through one or more other underwriters or
                                placement agents, in fixed-price offerings
                                or in negotiated transactions or otherwise. 
                                To the extent provided in the related
                                Supplement (and subject to any applicable
                                requirements under the Exchange Act and the
                                rules and regulations thereunder, including
                                Rule 13e-4), a new Series may be issued
                                fully or partially in exchange for
                                certificates of one or more existing Series.

                                A new issuance of a Series of Certificates
                                (a "New Issuance") may occur only upon
                                delivery to the Trustee of the following:
                                (i) a Series Supplement specifying the terms
                                of the new Series, (ii) (a) an opinion of
                                counsel to the effect that the certificates
                                of that Series will be characterized as
                                indebtedness for Federal income tax
                                purposes, unless the related Series
                                Supplement indicates that such opinion will
                                not be provided and (b) an opinion of
                                counsel to the effect that, for Federal
                                income tax purposes, (1) such issuance will
                                not adversely affect the tax
                                characterization as debt of Certificates of
                                any outstanding Series or Class that were
                                characterized as debt at the time of their
                                issuance, (2) such issuance will not cause
                                the Trust to be classified as an association
                                (or publicly traded partnership) taxable as
                                a corporation and (3) such issuance will not
                                cause or constitute an event in which gain
                                or loss would be recognized by any
                                Certificateholder (an opinion of counsel to
                                this effect with respect to any action being
                                a "Tax Opinion"), (iii) if required by the
                                related Series Supplement, the form of
                                Credit Enhancement, (iv) if Credit
                                Enhancement is required by the Series
                                Supplement, an appropriate Credit
                                Enhancement agreement with respect thereto,
                                (v) written confirmation from each Rating
                                Agency that the New Issuance will not result
                                in that Rating Agency reducing or
                                withdrawing its rating on any then
                                outstanding Series rated by it, (vi) an
                                officer's certificate of the Transferor to
                                the effect that after giving effect to the
                                New Issuance the Transferor would not be
                                required to add the Receivables of any
                                Additional Accounts pursuant to the
                                Agreement and the Transferor Interest would
                                be at least equal to the Minimum Transferor
                                Interest and (vii) if applicable, the
                                Certificates representing the Series to be
                                exchanged. See "Description of the
                                Certificates -- New Issuances."

                                The Transferor also may from time to time
                                cause the Trustee to sell interests (each,
                                a "Purchased Interest") in the Receivables
                                and other assets of the Trust to one or more
                                purchasers. Any Purchased Interest will
                                represent an interest in the Trust's assets
                                similar to the interest of a Series of
                                Certificates. No Series will be subordinated
                                to any Purchased Interest, and no Purchased
                                Interest will have any interest in the
                                Series Accounts or Enhancement for any
                                Series, unless the Prospectus Supplement
                                relating to that Series so provides. Any
                                such sale will take place pursuant to one or
                                more agreements which will specify terms for
                                the applicable Purchased Interests and may
                                grant the purchasers of such interests
                                notice and consultation rights with respect
                                to rights or actions of the Trustee. Any
                                sale of Purchased Interests in the assets of
                                the Trust will be subject to the
                                satisfaction of the same conditions
                                (including Rating Agency confirmations) as
                                for a New Issuance, as appropriately
                                adjusted to apply to the relevant Purchased
                                Interest rather than a New Issuance.

Denominations                   Beneficial interests in the Certificates
                                will be offered for purchase in the
                                denominations specified in the related
                                Prospectus Supplement.

Registration of 
  Certificates                  The Certificates of each Series offered
                                hereby may or may not be represented by
                                Certificates registered in the name of Cede,
                                as the nominee of DTC, as specified in the
                                related Prospectus Supplement.  If the
                                Certificates of a Series are so registered,
                                then no Certificate Owner will be entitled
                                to receive a definitive certificate
                                representing its interest, except in the
                                event that Certificates in fully registered,
                                certificated form ("Definitive
                                Certificates") are issued under the limited
                                circumstances described herein. See
                                "Description of the Certificates --
                                Definitive Certificates."

Clearance and 
  Settlement                    Certificate Owners of each Series offered
                                hereby may or may not be permitted to make
                                an election to hold their Certificates
                                through any of DTC (in the United States) or
                                Cedel or Euroclear (in Europe), as specified
                                in the related Prospectus Supplement. If
                                such election is available, then transfers
                                within DTC, Cedel or Euroclear, as the case
                                may be, will be made in accordance with the
                                usual rules and operating procedures of the
                                relevant system. Cross-market transfers
                                between persons holding directly or
                                indirectly through DTC, on the one hand, and
                                counterparties holding directly or
                                indirectly through Cedel or Euroclear, on
                                the other, will be effected in DTC through
                                the relevant Depositaries of Cedel or
                                Euroclear. See "Description of the
                                Certificates -- Book-Entry Registration."


Transferor and 
  Servicer                      First National Bank of Commerce ("First NBC"
                                or the "Bank"). The principal executive
                                offices of the Bank are located at New
                                Orleans, Louisiana, telephone number (504)
                                623-1371. The Servicer will receive a fee as
                                servicing compensation from the Trust in
                                respect of each Series in the amounts and at
                                the times specified in the related
                                Prospectus Supplement (the "Servicing Fee").
                                The Servicing Fee may be payable from
                                Finance Charge Receivables, Interchange or
                                other amounts as specified in the related
                                Prospectus Supplement. In certain limited
                                circumstances, the Bank may resign or be
                                removed as servicer, in which event the
                                Trustee or a third party servicer may be
                                appointed as successor servicer (the Bank,
                                in this capacity, or any successor servicer,
                                is called the "Servicer"). The Bank is a
                                wholly owned subsidiary of First Commerce
                                Corporation (the "Corporation"). See "First
                                NBC and First Commerce Corporation."  In
                                addition, if the Bank elects to sell or
                                otherwise dispose of the Accounts, then the
                                new owner of the Accounts may be substituted
                                for the Bank as Transferor and Servicer upon
                                the satisfaction of certain conditions,
                                including the delivery of a Tax Opinion and
                                receipt of written confirmation from each
                                Rating Agency that such substitution will
                                not result in such Rating Agency's reducing
                                or withdrawing its rating on any then
                                outstanding Series rated by it.


Collections                     The Servicer will deposit all collections of
                                Receivables in an account required to be
                                established for such purpose by the
                                Agreement (the "Collection Account"). All
                                amounts deposited in the Collection Account
                                will be allocated by the Servicer between
                                amounts collected on Principal Receivables
                                and amounts collected on Finance Charge
                                Receivables. If so specified in the related
                                Prospectus Supplement, Principal Receivables
                                and/or Finance Charge Receivables may be
                                otherwise characterized. See "Description of
                                the Certificates -- Discount Option." All
                                such amounts will then be further allocated
                                in accordance with the respective interests
                                of the Certificateholders of each Series or
                                Class of Certificates and the holder of the
                                Transferor Certificate and, in certain
                                circumstances, certain providers of
                                Enhancement. See "Description of the
                                Certificates -- Allocations."

Interest Payments               Interest on each Series of Certificates or
                                Class for each applicable period (each, an
                                "Interest Period") specified in the related
                                Prospectus Supplement will be distributed in
                                the amounts and on the dates (which may be
                                monthly, quarterly, semiannually or
                                otherwise as specified in the related
                                Prospectus Supplement) (each, a
                                "Distribution Date") specified in the
                                related Prospectus Supplement. Interest
                                payments on each Distribution Date will be
                                funded from collections of Finance Charge
                                Receivables allocated to the Investor
                                Interest during the preceding monthly period
                                or periods (each, a "Monthly Period"), as
                                described in the related Prospectus
                                Supplement, and may be funded from certain
                                investment earnings on funds in certain
                                accounts of the Trust and from any
                                applicable Enhancement, if necessary, or
                                certain other amounts as specified in the
                                related Prospectus Supplement. If the
                                Distribution Dates for payment of interest
                                for a Series or Class occur less frequently
                                than monthly, such collections or other
                                amounts allocable to such Series or Class
                                may be deposited in one or more trust
                                accounts pending distribution to the
                                Certificateholders of such Series or Class,
                                all as described in the related Prospectus
                                Supplement. See "Description of the
                                Certificates -- Application of Collections,"
                                "-- Shared Excess Finance Charge
                                Collections," "Credit Enhancement" and "Risk
                                Factors -- Limited Credit Enhancement."

Revolving Period                Generally, no principal will be payable to
                                Certificateholders of any Series or Class
                                until the Principal Commencement Date or the
                                Scheduled Payment Date with respect to that
                                Series or Class, as described below.
                                However, if specified in the related
                                Prospectus Supplement for a Series or Class,
                                principal may be payable to
                                Certificateholders of such Series or Class
                                prior to either such date, in connection
                                with a Partial Amortization or otherwise. 
                                For the period beginning on the date of
                                issuance of a Series (a "Closing Date") and
                                ending with the commencement of an
                                Amortization Period or an Accumulation
                                Period (the "Revolving Period"), collections
                                of Principal Receivables otherwise allocable
                                to that Series' Investor Interest will,
                                subject to certain limitations, be paid to
                                the holder of the Transferor Certificate or
                                deposited in the Excess Funding Account for
                                the Trust or, under certain circumstances
                                and if so specified in the related
                                Prospectus Supplement, treated as Shared
                                Principal Collections and paid to the
                                holders of certificates of other Principal
                                Sharing Series, as described herein and in
                                the related Prospectus Supplement. See
                                "Description of the Certificates -- Pay Out
                                Events" for a discussion of the events which
                                might lead to early termination of the
                                Revolving Period.

Principal Payments              The principal of the Certificates of each
                                Series offered hereby will be scheduled to
                                be paid either in installments commencing on
                                a date specified in the related Prospectus
                                Supplement (the "Principal Commencement
                                Date"), in which case such Series will have
                                either a Controlled Amortization Period or
                                a Principal Amortization Period, as
                                described below, or on an expected date
                                specified in, or determined in the manner
                                specified in, the related Prospectus
                                Supplement (the "Scheduled Payment Date"),
                                in which case such Series will have an
                                Accumulation Period, as described below. If
                                a Series has more than one Class of
                                Certificates, a different method of paying
                                principal, Principal Commencement Date or
                                Scheduled Payment Date may be assigned to
                                each Class. The payment of principal with
                                respect to the Certificates of a Series or
                                Class may commence earlier than the
                                applicable Principal Commencement Date or
                                Scheduled Payment Date, and the final
                                principal payment with respect to the
                                Certificates of a Series or Class may be
                                made earlier or later than the applicable
                                expected payment date, Scheduled Payment
                                Date or other expected date, if a Pay Out
                                Event occurs and the Rapid Amortization
                                Period commences with respect to such Series
                                or Class or under certain other
                                circumstances described herein or in the
                                related Prospectus Supplement. See
                                "Description of the Certificates --
                                Principal Payments."

Controlled Amortization 
  Period                        A Series or any Class thereof may have a
                                "Controlled Amortization Period," as
                                specified in the related Prospectus
                                Supplement, in order to permit payment of
                                the principal balance of the applicable
                                Certificates in fixed installments over a
                                specified amortization period. Unless a
                                Rapid Amortization Period with respect to a
                                Series that has a Controlled Amortization
                                Period commences, collections of Principal
                                Receivables allocable to that Series'
                                Investor Interest during each Monthly Period
                                falling in its Controlled Amortization
                                Period (and certain other amounts if so
                                specified in the related Prospectus
                                Supplement) will be used on the related
                                Distribution Date to make principal
                                distributions in scheduled amounts to the
                                Certificateholders of such Series or any
                                Class of such Series then scheduled to
                                receive such distributions. The amount to be
                                distributed on any Distribution Date during
                                the Controlled Amortization Period will be
                                limited to an amount (the "Controlled
                                Distribution Amount") equal to an amount
                                specified in the related Prospectus
                                Supplement (the "Controlled Amortization
                                Amount"), plus any Controlled Amortization
                                Amount not paid on prior Distribution Dates.
                                If a Series has more than one Class of
                                Certificates, each Class may have a separate
                                Controlled Amortization Amount. In addition,
                                the related Prospectus Supplement may
                                describe priorities among such Classes with
                                respect to such distributions. The
                                Controlled Amortization Period will commence
                                at the close of business on a date specified
                                in the related Prospectus Supplement and
                                continue until the earliest of (a) the
                                commencement of the Rapid Amortization
                                Period, (b) payment in full of the Investor
                                Interest of the Certificates of such Series
                                or Class and, if so specified in the related
                                Prospectus Supplement, of any related
                                Collateral Interest or Enhancement Invested
                                Amount and (c) the related Series
                                Termination Date.

Principal Amortization 
  Period                        A Series or any Class thereof may have a
                                "Principal Amortization Period" as specified
                                in the related Prospectus Supplement, in
                                order to permit payment of the principal
                                balance of the applicable Certificates in
                                installments over a specified amortization
                                period. Such installment payments are not
                                limited by any Controlled Amortization
                                Amount during a Principal Amortization
                                Period. Unless a Rapid Amortization Period
                                with respect to a Series that has a
                                Principal Amortization Period commences,
                                collections of Principal Receivables
                                allocable to that Series' Investor Interest
                                during each Monthly Period falling in its
                                Principal Amortization Period (and certain
                                other amounts if so specified in the related
                                Prospectus Supplement) will be used on the
                                related Distribution Date to make principal
                                distributions to the Certificateholders of
                                that Series or any Class of that Series then
                                scheduled to receive such distributions. If
                                a Series has more than one Class of
                                Certificates, the related Prospectus
                                Supplement may describe certain priorities
                                among those Classes with respect to such
                                distributions. The Principal Amortization
                                Period will commence at the close of
                                business on a date specified in the related
                                Prospectus Supplement and continue until the
                                earlier of (a) the commencement of the Rapid
                                Amortization Period, (b) payment in full of
                                the Investor Interest of the Certificates of
                                such Series or Class and, if so specified in
                                the related Prospectus Supplement, of any
                                related Collateral Interest or Enhancement
                                Invested Amount and (c) the related Series
                                Termination Date.

Controlled Accumulation 
  Period                        A Series or any Class thereof may have a
                                "Controlled Accumulation Period," as
                                specified in the related Prospectus
                                Supplement, in order to allow for the
                                accumulation of principal collections in a
                                trust account established for the benefit of
                                the Certificateholders of that Series or
                                Class (a "Principal Funding Account") in
                                anticipation of a balloon payment on the
                                Scheduled Payment Date. During the
                                Controlled Accumulation Period, principal
                                collections in excess of a fixed amount will
                                not be so set aside in the Principal Funding
                                Account, which permits the Transferor to
                                continue to have access to collections which
                                are not then required to be set aside for
                                payment of the Certificates. Unless a Rapid
                                Amortization Period or, if so specified in
                                the related Prospectus Supplement, a Rapid
                                Accumulation Period with respect to a Series
                                that has a Controlled Accumulation Period
                                commences, collections of Principal
                                Receivables allocable to that Series'
                                Investor Interest during each Monthly Period
                                falling in its Controlled Accumulation
                                Period (and certain other amounts if so
                                specified in the related Prospectus
                                Supplement) will be deposited on the
                                business day immediately prior to the
                                related Distribution Date or other business
                                day specified in the related Prospectus
                                Supplement (each a "Transfer Date") in the
                                Principal Funding Account for that Series or
                                Class and used to make distributions of
                                principal to the Certificateholders of that
                                Series or Class on the Scheduled Payment
                                Date. The amount to be deposited in the
                                Principal Funding Account on any Transfer
                                Date will be limited to an amount (the
                                "Controlled Deposit Amount") equal to an
                                amount specified in the related Prospectus
                                Supplement (the "Controlled Accumulation
                                Amount"), plus any Controlled Accumulation
                                Amount not deposited on prior Transfer
                                Dates. If a Series has more than one Class
                                of Certificates, each Class may have a
                                separate Principal Funding Account and
                                Controlled Accumulation Amount. In addition,
                                the related Prospectus Supplement may
                                describe certain priorities among such
                                Classes with respect to deposits of
                                principal into such Principal Funding
                                Accounts. The Controlled Accumulation Period
                                will commence at the close of business on a
                                date specified in or determined in the
                                manner specified in the related Prospectus
                                Supplement and continue until the earliest
                                of (a) the commencement of the Rapid
                                Amortization Period or, if so specified in
                                the related Prospectus Supplement, the Rapid
                                Accumulation Period, (b) payment in full of
                                the Investor Interest of the Certificates of
                                that Series or Class and, if so specified in
                                the related Prospectus Supplement, any
                                related Collateral Interest or Enhancement
                                Invested Amount and (c) the related Series
                                Termination Date.

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

Rapid Accumulation 
  Period                        A Series or any Class thereof having a
                                Controlled Accumulation Period may require
                                the commencement of a "Rapid Accumulation
                                Period" upon the occurrence of a Pay Out
                                Event in order to halt the Transferor's
                                access to principal collections allocable to
                                the Investor Interest of such Series and
                                require that all such principal collections
                                be set aside pending the balloon payment on
                                the related Scheduled Payment Date. A Rapid
                                Accumulation Period, if used, would commence
                                on the day on which a Pay Out Event has
                                occurred and end on the earliest of (a) the
                                commencement of the Rapid Amortization
                                Period, (b) payment in full of the Investor
                                Interest of the Certificates of such Series
                                and, if so specified in the related
                                Prospectus Supplement, of the Collateral
                                Interest or the Enhancement Invested Amount,
                                if any, with respect to such Series and (c)
                                the related Series Termination Date. During
                                the Rapid Accumulation Period for a Series,
                                collections of Principal Receivables
                                allocable to the Investor Interest of the
                                specified Series during each Monthly Period
                                (and certain other amounts if so specified
                                in the related Prospectus Supplement) will
                                be deposited on the related Transfer Date in
                                the Principal Funding Account and used to
                                make distributions of principal to the
                                Certificateholders of such Series or any
                                Class thereof on the Scheduled Payment Date.
                                The amount to be deposited in the Principal
                                Funding Account during the Rapid
                                Accumulation Period will not be limited to
                                the Controlled Deposit Amount.

                                The term "Pay Out Event" with respect to a
                                Series of Certificates means any of the
                                events identified as such in the related
                                Prospectus Supplement and any of the
                                following: (a) certain events of insolvency
                                or receivership relating to the Transferor,
                                (b) the Transferor being unable for any
                                reason to transfer Receivables to the Trust
                                in accordance with the provisions of the
                                Agreement or (c) the Trust becoming an
                                "investment company" within the meaning of
                                the Investment Company Act of 1940, as
                                amended. See "Description of the
                                Certificates -- Pay Out Events." Providing
                                for a Rapid Accumulation Period instead of
                                a Rapid Amortization Period in certain
                                circumstances would reduce the number of
                                events that could cause Certificateholders
                                to be repaid their principal investment
                                prior to their Scheduled Payment Date.

                                During the Rapid Accumulation Period, funds
                                on deposit in any Principal Funding Account
                                may be invested in permitted investments or
                                subject to a guaranteed rate or investment
                                contract or other arrangement intended to
                                assure a minimum return on the investment of
                                such funds. Investment earnings on such
                                funds may be applied to pay interest on the
                                related Series of Certificates or make other
                                payments as specified in the related
                                Prospectus Supplement. In order to enhance
                                the likelihood of payment in full of
                                principal at the end of the Rapid
                                Accumulation Period with respect to a Series
                                of Certificates, such Series or any Class
                                thereof may be subject to a principal
                                payment guaranty or other similar
                                arrangement.

Rapid Amortization 
  Period                        Each Series will be subject to early payment
                                following the occurrence of a Pay Out Event
                                (or a date following the occurrence of a Pay
                                Out Event in the case of a Series subject to
                                a Rapid Accumulation Period, as specified in
                                the related Prospectus Supplement) through
                                the monthly application of such Series'
                                allocable share of principal collections.
                                During the period from the day on which a
                                Pay Out Event has occurred with respect to
                                a Series or, if so specified in the
                                Prospectus Supplement relating to a Series
                                with a Controlled Accumulation Period, from
                                such time specified in the related
                                Prospectus Supplement after a Pay Out Event
                                has occurred and the Rapid Accumulation
                                Period has commenced, to the earlier of (a)
                                the date on which the Investor Interest of
                                the Certificates of such Series and the
                                Collateral Interest or the Enhancement
                                Invested Amount, if any, with respect to
                                such Series have been paid in full and (b)
                                the related Series Termination Date (the
                                "Rapid Amortization Period"), collections of
                                Principal Receivables allocable to the
                                Investor Interest of such Series (and
                                certain other amounts if so specified in the
                                related Prospectus Supplement) will be
                                distributed as principal payments to the
                                Certificateholders of such Series and, in
                                certain circumstances, to the Credit
                                Enhancement Provider, monthly on each
                                Distribution Date with respect to such
                                Series in the manner and order of priority
                                set forth in the related Prospectus
                                Supplement. If a Rapid Amortization Period
                                commences, then such of the Revolving
                                Period, Controlled Amortization Period,
                                Principal Amortization Period, Controlled
                                Accumulation Period or Rapid Accumulation
                                Period which is then in effect with respect
                                to the applicable Series will terminate, and
                                no portion of such Series' allocable share
                                of principal collections will be paid to the
                                Transferor or the Holders of any other
                                outstanding Series or retained in the Excess
                                Funding Account. Rather, the entire amount
                                of such Series' share of principal
                                collections will be distributed to the
                                Certificateholders of such Series on each
                                Distribution Date during the Rapid
                                Amortization Period.

                                During the Rapid Amortization Period with
                                respect to a Series, distributions of
                                principal will not be limited by any
                                Controlled Deposit Amount or Controlled
                                Distribution Amount. In addition, upon the
                                commencement of the Rapid Amortization
                                Period with respect to a Series, any funds
                                on deposit in a Principal Funding Account
                                with respect to such Series or any Class
                                thereof will be paid to the
                                Certificateholders of such Series or Class
                                on the first Distribution Date in the Rapid
                                Amortization Period. 


Partial 
  Amortization                  If so specified in the Prospectus Supplement
                                relating to a Series, one or more Classes of
                                Certificates in that Series may be subject
                                to a partial early amortization (a "Partial
                                Amortization") in the circumstances
                                described below.  In the event that the
                                Transferor is required to add the
                                Receivables of Additional Accounts pursuant
                                to the Agreement and the Transferor is
                                unable to designate sufficient Eligible
                                Accounts for such purpose, then the
                                Transferor may elect to avoid a Pay Out
                                Event based on such inability by commencing
                                a Partial Amortization for the applicable
                                Series.  During a Partial Amortization for
                                any Series or Class, a portion (as specified
                                in the related Prospectus Supplement) of
                                collections of Principal Receivables which
                                otherwise would be treated as Shared
                                Principal Collections will be payable to the
                                Certificateholders of such Series or Class,
                                commencing on a specified Distribution Date
                                following the commencement of such Partial
                                Amortization until the Transferor is no
                                longer required to add Receivables of
                                Additional Accounts to the Trust.

Allocations Among 
  Series                        Pursuant to the Agreement, during each
                                Monthly Period, the Servicer is required to
                                first allocate to each Series collections of
                                Principal Receivables and Finance Charge
                                Receivables and the Net Default Amount or
                                Net Recoveries with respect to such Monthly
                                Period based on the Investor Percentage for
                                such Series.  See "Description of the
                                Certificates -- Allocations."  Subject to
                                reallocation among Series in a Reallocation
                                Group, such amounts allocated to each Series
                                are then further allocated within each
                                Series to the Certificateholders, any Series
                                Enhancement and the holders of the
                                Transferor Certificates pursuant to the
                                terms of the related Series Supplement.

Shared Excess Finance Charge
  Collections                   If so specified in the related Prospectus
                                Supplement, any Series offered hereby may be
                                designated as a Series that shares with
                                other Series similarly designated
                                collections of Finance Charge Receivables
                                which are in excess of the amounts then
                                required by such  Series  (an "Excess
                                Allocation Series"). The receiving Series 
                                may then use such excess to cover any
                                shortfalls with respect to amounts payable
                                from collections of Finance Charge
                                Receivables allocable to such Series. By so
                                sharing such excess collections of Finance
                                Charge Receivables, the Transferor can more
                                efficiently use available investor funds to
                                cover required payments on all Series. See
                                "Description of the Certificates --
                                Application of Collections," "-- Shared
                                Excess Finance Charge Collections," "--
                                Defaulted Receivables; Incentive Payments
                                and Fraudulent Charges; Investor Charge-
                                Offs" and "Credit Enhancement."

Shared Principal 
  Collections                   If any Series is designated as a "Principal
                                Sharing Series" in the related Prospectus
                                Supplement, to the extent that collections
                                of Principal Receivables that are allocated
                                to the Investor Interest of such Series are
                                not needed to make payments or deposits with
                                respect to such Series, such collections
                                ("Shared Principal Collections") will be
                                applied to cover principal payments due to
                                or for the benefit of Certificateholders of
                                other Principal Sharing Series and, if not
                                needed for that purpose, will generally be
                                distributed to the Transferor. Any such
                                reallocation will not result in a reduction
                                in the Investor Interest of the Series to
                                which such collections were initially
                                allocated.

Reallocations Among Series in
 a Reallocation Group           If so specified in the related
                                Prospectus Supplement, the Certificates of
                                a Series may be included in a group of
                                Series that will be subject to reallocations
                                of collections of Finance Charge Receivables
                                and other amounts among the Series in such
                                group (a "Reallocation Group").  Collections
                                of Finance Charge Receivables allocable to
                                each Series in a Reallocation Group will be
                                aggregated and made available for certain
                                required payments for all Series in such
                                Reallocation Group.  Consequently, the
                                issuance of new Series in such Reallocation
                                Group may have the effect of reducing or
                                increasing the amount of collections of
                                Finance Charge Receivables allocable to the
                                Certificates of other Series in such
                                Reallocation Group.  See "Risk Factors --
                                Issuance of New Series; Groups."

Paired Series                   If so specified in the Prospectus Supplement
                                relating to a Series, such Series may be
                                paired with all or a portion of one or more
                                Series (each, a "Paired Series"), such that
                                a reduction in the Investor Interest or the
                                Adjusted Investor Interest of one such
                                Series results in an increase in the
                                Investor Interest of the other such Series.
                                The effect of a Paired Series is to provide
                                for continuous investment in the Receivables
                                by Certificateholders, thereby reducing the
                                potential increase in the Transferor
                                Interest as the first of the Paired Series'
                                interest in the Trust is reduced through the
                                amortization or accumulation of principal. 
                                If a Pay Out Event occurs with respect to a
                                Series having a Paired Series or with
                                respect to the Paired Series when such
                                Series is in a Controlled Amortization
                                Period or Controlled Accumulation Period,
                                the Investor Percentage for collections of
                                Principal Receivables for the Series and for
                                its Paired Series may be reset as specified
                                in the related Prospectus Supplements. See
                                "Description of the Certificates -- Paired
                                Series."

Excess Funding Account          If on any date the Transferor 
                                Interest is less than the Minimum Transferor
                                Interest, the Servicer will not distribute
                                to the holder of the Transferor Certificate
                                any Shared Principal Collections that
                                otherwise would be so distributed, but will
                                instead deposit such funds in an account
                                required to be established for such purpose
                                by the Agreement (the "Excess Funding
                                Account"), until the Transferor Interest
                                equals the Minimum Transferor Interest.
                                Funds on deposit in the Excess Funding
                                Account will be withdrawn and paid to the
                                holder of the Transferor Certificate on any
                                date to the extent that the Transferor
                                Interest exceeds the Minimum Transferor
                                Interest on such date, except that, if a
                                Controlled Accumulation Period, Controlled
                                Amortization Period, Principal Amortization
                                Period, Rapid Amortization Period or Rapid
                                Accumulation Period commences with respect
                                to any Series entitled to the benefits of
                                Shared Principal Collections, an amount of
                                funds on deposit in the Excess Funding
                                Account (after giving effect to the release
                                of funds to the holder of the Transferor
                                Certificate as described above) up to the
                                amount, if any, by which the Transferor
                                Interest would be less than zero if there
                                were no funds on deposit in the Excess
                                Funding Account on such date, will be
                                treated as Shared Principal Collections to
                                the extent needed to cover principal
                                payments due to or for the benefit of such
                                Series, if so provided by the related Series
                                Supplement. See "Description of the
                                Certificates -- Excess Funding Account."

Funding Period                  The Prospectus Supplement relating to a
                                Series of Certificates may specify that for
                                a period beginning on the Closing Date and
                                ending on a specified date before the
                                commencement of an Amortization Period or
                                Accumulation Period with respect to such
                                Series (the "Funding Period"), which period
                                is expected to be less than a year, the
                                Aggregate Principal Receivables in the Trust
                                allocable to such Series may be less than
                                the aggregate principal amount of the
                                Certificates of such Series and that the
                                amount of such deficiency (the "Pre-Funding
                                Amount") will be held in a trust account
                                established with the Trustee for the benefit
                                of Certificateholders of such Series (the
                                "Pre-Funding Account") pending the transfer
                                of additional Principal Receivables to the
                                Trust or pending the reduction of the
                                Investor Interests of other Series issued by
                                the Trust.  The Pre-Funding Amount may be up
                                to 100% of the principal amount of the
                                Certificates of a Series.  The related
                                Prospectus Supplement will specify the
                                initial Investor Interest on the Closing
                                Date with respect to such Series, the
                                aggregate principal amount of the
                                Certificates of such Series (the "Full
                                Investor Interest") and the date by which
                                the Investor Interest is expected to equal
                                the Full Investor Interest.  The Investor
                                Interest will increase as Principal
                                Receivables are added to the Trust or as the
                                Investor Interests of other Series of the
                                Trust are reduced.

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

                                If so specified in the related Prospectus
                                Supplement, funds on deposit in the Pre-
                                Funding Account may be invested in Permitted
                                Investments or subject to a guaranteed rate
                                or investment agreement or other similar
                                arrangement, and investment earnings and any
                                applicable payment under any such investment
                                arrangement will be applied to pay interest
                                on the Certificates of such Series.

Credit Enhancement              Credit Enhancement with respect to a Series
                                or any Class thereof may be provided in the
                                form or forms of subordination, a cash
                                collateral account or guaranty, a collateral
                                interest, a letter of credit, a surety bond,
                                an insurance policy, a spread account, a
                                reserve account or other form of support as
                                specified in the related Prospectus
                                Supplement. Credit Enhancement may also be
                                provided to a Class or Classes of different
                                Series by a cross-support feature which
                                requires that distributions of principal
                                and/or interest be made with respect to
                                Certificates of one or more Classes of a
                                particular Series before distributions are
                                made to one or more Classes of another
                                Series.

                                The type, characteristics and amount of the
                                Credit Enhancement will be determined based
                                on several factors, including the
                                characteristics of the Receivables and
                                Accounts included in the Trust Portfolio as
                                of the Closing Date with respect to any
                                Series, and will be established on the basis
                                of requirements of each Rating Agency rating
                                the Certificates of such Series. If so
                                specified in the related Prospectus
                                Supplement, any such Credit Enhancement will
                                apply only in the event of certain types of
                                losses and the protection against losses
                                provided by such Credit Enhancement will be
                                limited.  The terms of the Credit
                                Enhancement with respect to a Series, and
                                the conditions under which the Credit
                                Enhancement may be increased, reduced or
                                replaced, will be described in the related
                                Prospectus Supplement. See "Credit
                                Enhancement" and "Risk Factors --
                                Limitations of Certificate Rating.

"Optional Repurchase            With respect to each Series of
                                Certificates, the Investor Interest will be
                                subject to optional repurchase by the
                                Transferor on any Distribution Date after
                                the Investor Interest and the Enhancement
                                Invested Amount, if any, with respect to
                                such Series is reduced to an amount less
                                than or equal to 5% of the initial Investor
                                Interest, if any, or such other amount
                                specified in the related Prospectus
                                Supplement, if certain conditions set forth
                                in the Agreement are met. The repurchase
                                price will be as specified in the related
                                Prospectus Supplement. See "Description of
                                the Certificates -- Final Payment of
                                Principal; Termination."

Tax Status                      Special Tax Counsel will render an opinion
                                that the Offered Certificates of such Series
                                will be characterized as indebtedness for
                                Federal income tax purposes and that the
                                issuance of the Offered Certificates will
                                not cause the Trust to be treated as an
                                association (or publicly traded partnership)
                                taxable as a corporation. The Certificate
                                Owners will agree to treat the Offered
                                Certificates as debt for Federal income tax
                                purposes. See "U.S. Federal Income Tax
                                Consequences" for additional information
                                concerning the application of Federal income
                                tax laws.

ERISA Considerations            Under regulations issued by the
                                Department of Labor, the Trust's assets
                                would not be deemed "plan assets" of any
                                employee benefit plan holding interests in
                                the Certificates of a Series if certain
                                conditions are met. If the Trust's assets
                                were deemed to be "plan assets" of an
                                employee benefit plan, there is uncertainty
                                as to whether existing exemptions from the
                                "prohibited transaction" rules of the
                                Employee Retirement Income Security Act of
                                1974, as amended ("ERISA"), would apply to
                                all transactions involving the Trust's
                                assets. No assurance can be made with
                                respect to any offering of the Certificates
                                of any Series that the conditions which
                                would allow the Trust assets not to be
                                deemed "plan assets" will be met, although
                                the intention of the underwriters (but not
                                their assurance) as to whether the
                                Certificates of a particular Series will be
                                "publicly-offered securities", and therefore
                                eligible for an ERISA exemption, will be set
                                forth in the related Prospectus Supplement.
                                Accordingly, employee benefit plans
                                contemplating purchasing interests in
                                Certificates should consult their counsel
                                before making a purchase. See "ERISA
                                Considerations."

Certificate Rating              It will be a condition to the issuance of
                                the Certificates of each Series or Class
                                thereof offered pursuant to this Prospectus
                                and the related Prospectus Supplement that
                                they be rated in one of the four highest
                                rating categories by at least one nationally
                                recognized rating organization (each such
                                rating organization selected by the
                                Transferor to rate any Series, a "Rating
                                Agency"). The rating or ratings applicable
                                to the Certificates of each Series or Class
                                thereof offered hereby will be set forth in
                                the related Prospectus Supplement.

                                A rating is not a recommendation to buy,
                                sell or hold securities and may be subject
                                to revision or withdrawal at any time by the
                                assigning Rating Agency. Each rating should
                                be evaluated independently of any other
                                rating. See "Risk Factors -- Limitations of
                                Certificate Rating."

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

<PAGE>
                       RISK FACTORS

     Potential investors should consider, among other things, the following
considerations in connection with the purchase of the Certificates.

     Potential Priority of Certain Liens. The Transferor will transfer
interests in Receivables to the Trust. A court could treat any such
transaction as an assignment of collateral as security for the benefit of
holders of Certificates issued by the Trust. The Transferor will represent
and warrant in the Agreement that the transfer of the Receivables to the
Trust is either a valid transfer and assignment of the related Receivables
to the Trust or the grant to the Trustee of a security interest in such
Receivables. The Transferor will take actions required to perfect the
Trust's security interest in the Receivables and will warrant that if the
transfer to the Trust is deemed to be a grant of a security interest in the
related Receivables, the Trustee will have a first priority perfected
security interest therein, except for certain tax and other governmental
liens and, with certain exceptions and for certain limited periods of time
provided for in Chapter 9 of the Louisiana Commercial Laws, in the proceeds
thereof. Nevertheless, if the transfer of Receivables to the Trust is
deemed to create a security interest therein, a tax or government lien or
other nonconsensual lien on property of the Transferor arising before
Receivables come into existence may have priority over the Trust's interest
in such Receivables, and if the FDIC were appointed receiver or conservator
of the Transferor, the FDIC's administrative expenses may also have
priority over the Trust's interest in such Receivables. The existence of
such liens or rights of the receiver of the Transferor could result in
possible delay or reductions in the amount of payments on the Certificates.
See "Certain Legal Aspects of the Receivables -- Transfer of Receivables."  

     In addition, while the Transferor is the Servicer, cash collections
held by the Transferor may, subject to certain conditions, be commingled
and used for the benefit of the Transferor prior to the date on which such
collections are required to be deposited in the Fi"Description of
Certificates -- Application of Collections."  In the event of the
conservatorship or receivership of the Transferor or, in certain
circumstances, the lapse of certain time periods, the Trust may not have a
perfected interest in such collections and, in such event, the Trust may
suffer a loss of all or part of such collections which may result in a loss
to Certificateholders.

     Receivership of Transferor. To the extent that the Transferor has
granted or will grant a security interest in Receivables to the Trust and
that security interest is validly perfected before the Transferor's
insolvency (and was not or will not be taken in contemplation of insolvency
of the Transferor, or with the intent to hinder, delay or defraud the
Transferor or the creditors of the Transferor), the Federal Deposit
Insurance Act ("FDIA"), as amended by the Financial Institutions Reform,
Recovery and Enforcement Act of 1989, as amended ("FIRREA"), provides that
such security interest should not be subject to avoidance by the FDIC, as
receiver for the Transferor. Positions taken by the FDIC staff prior to the
passage of FIRREA suggest that the FDIC, as receiver for the Transferor,
would not interfere with the timely transfer to the Trust of payments
collected on the related Receivables. If, however, the FDIC were to assert
a contrary position, such as requiring the Trustee to establish its right
to those payments by submitting to and completing the administrative claims
procedure under the FDIA, or the conservator or receiver were to request a
stay of proceedings with respect to the Transferor as provided under the
FDIA, delays in payments on the related Series of Certificates and possible
reductions in the amount of those payments could occur. In addition, the
FDIC, if appointed as the conservator or receiver for the Transferor has
the power under the FDIA to repudiate contracts, including secured
contracts of the Transferor.  The FDIA provides that a claim for damages
arising from the repudiation of a contract is limited to "actual direct
compensatory damages."  In the event the FDIC were to be appointed as
conservator or receiver of the Transferor and were to repudiate the
Agreement, then the amount payable out of available collections to the
Certificateholders could be lower than the outstanding principal and
accrued interest on the Certificates.

     If a conservator or receiver were appointed for the Transferor, then a
Pay Out Event could occur with respect to all Series then outstanding and,
pursuant to the Agreement, new Principal Receivables would not be
transferred to the Trust. If a Pay Out Event occurs involving either the
insolvency of the Transferor or the appointment of a conservator or
receiver for the Transferor, the conservator or receiver may have the power
to prevent the commencement of the Rapid Amortization Period or, if
applicable with respect to a Series as specified in the related Prospectus
Supplement, the Rapid Accumulation Period, and may be able to require that
new Principal Receivables be transferred to the Trust. Such action could
cause delays or shortfalls in the amounts ultimately paid to
Certificateholders. A conservator or receiver may also have the power to
cause the early sale of the Receivables and the early retirement of the
Certificates of each Series or to prohibit the continued transfer of
Principal Receivables to the Trust. In addition, in the event of a Servicer
Default relating to the conservatorship or receivership of the Servicer, if
no Servicer Default other than such conservatorship or receivership exists,
the conservator or receiver for the Servicer may have the power to prevent
either the Trustee or the Certificateholders from appointing a successor
Servicer under the Agreement. See "Certain Legal Aspects of the Receivables
- -- Certain Matters Relating to Receivership."

Effects of Applicable Law 

     Limitations Imposed by Consumer Protection Laws. Federal and state
consumer protection laws, such as the Louisiana Consumer Credit Law,
Louisiana Collection Agency Regulation Act and Louisiana Equal Credit
Opportunity Law impose requirements on the making and enforcement of
consumer loans and extensions of credit to consumers. In addition, the
Soldiers' and Sailors' Civil Relief Act of 1940 (the "SSCRA") provides for
a stay of court proceedings against military personnel (including Air Force
personnel) on active duty if the ability of such person to defend against a
suit would be materially affected by reason of military service.  The SSCRA
could adversely affect the Servicer's ability to collect on Receivables
generated under First NBC's USAF Club Card program and other military
programs, which make up a significant portion of the Trust Portfolio.  See
"First NBC's Credit Card Activities --  General." In its experience to date
with the military programs, First NBC does not believe that the SSCRA has
had a material impact on its collection efforts, but there can be no
assurance that the SSCRA would not have an adverse effect in the future.

      Congress and the states may enact new laws and amendments to existing
laws to regulate further the credit card and consumer credit industry or to
reduce finance charges or other fees or charges applicable to credit card
accounts. Such laws, as well as any new laws or rulings which may be
adopted, may adversely affect the Servicer's ability to collect on the
Receivables or maintain previous levels of monthly periodic finance charges
and other credit card fees. One effect of any legislation which regulates
the amount of interest and other charges that may be assessed on credit
card account balances could be to reduce the Portfolio Yield on the
Accounts. If such legislation were to result in a significant reduction in
the Portfolio Yield, a Pay Out Event could occur, in which case the Rapid
Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period would commence.
Certificateholders of an affected Series might then receive principal
payments earlier than expected. See "Description of the Certificates -- Pay
Out Events." If the resulting reduction in the Portfolio Yield were
significant enough, there could be reductions in payments to
Certificateholders of an affected Series.

     Pursuant to the Agreement, the Transferor will covenant to accept
reassignment, subject to certain conditions described under "Description of
the Certificates -- Representations and Warranties," of each Receivable that
does not comply in all material respects with all requirements of
applicable law. The Transferor will make certain other representations and
warranties relating to the validity and enforceability of the Receivables.
However, it is not anticipated that the Trustee will make any examination
of the related Receivables or the records relating thereto for the purpose
of establishing the presence or absence of defects, compliance with such
representations and warranties, or for any other purpose. The sole remedy
if any such representation or warranty is breached and such breach
continues beyond the applicable cure period is that the Transferor will be
obligated to accept reassignment, subject to certain conditions described
under "Description of the Certificates -- Representations and Warranties,"
of the Receivables affected thereby. See "Description of the Certificates --
Representations and Warranties" and "Certain Legal Aspects of the
Receivables -- Consumer Protection Laws."

     Application of Bankruptcy Law. Application of Federal and state
bankruptcy and debtor relief laws would affect the interests of the
Certificateholders in the Receivables if such laws result in any
Receivables being written off as uncollectible when there are no funds
available from any Credit Enhancement or other sources to cover any
resulting shortfalls in amounts payable to Certificateholders. See
"Description of the Certificates -- Defaulted Receivables; Incentive
Payments and Fraudulent Charges; Investor Charge-Offs."

     Competition in the Credit Card Industry. The credit card industry is
highly competitive. As new credit card issuers enter the market and all
issuers seek to expand their share of the market, there is increased use of
advertising, target marketing and pricing competition. The Trust will be
dependent upon the Transferor's continued ability to generate new
Receivables. If the rate at which new Receivables are generated declines
significantly and the Transferor is unable to designate Additional
Accounts, a Partial Amortization for one or more Series could occur or a
Pay Out Event could occur with respect to each Series, in which case the
Rapid Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period with respect to each such Series
would commence. Certificateholders of an affected Series might then receive
principal payments earlier than expected.

     Payments Other than at Expected Maturity. The Receivables may be paid
at any time and there is no assurance that there will be additional
Receivables created in the Accounts or that any particular pattern of
cardholder repayments will occur. The commencement and continuation of a
Controlled Amortization Period, a Principal Amortization Period, or a
Controlled Accumulation Period for a Series or Class thereof will be
dependent upon the continued generation of new Receivables to be conveyed
to the Trust. A significant decline in the amount of Receivables generated
could result in the occurrence of a Partial Amortization for one or more
Series or a Pay Out Event for one or more Series and the commencement of
the Rapid Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period for each such Series.  If a Pay
Out Event occurs and the Rapid Amortization Period commences, or if a
Partial Amortization occurs, the average life to maturity of the affected
Series of Certificates could be significantly reduced.  

     In addition, the Transferor can give no assurance that the payment
rate assumptions for any Series will prove to be correct. The related
Prospectus Supplement will provide certain historical data relating to
payments by cardholders, total charge-offs and other related information
relating to the Trust Portfolio. There can be no assurance that future
events will be consistent with such historical data. In particular,
Certificateholders should be aware that the Transferor's ability to
continue to compete in the current industry environment will affect the
Transferor's ability to generate new Receivables to be conveyed to the
Trust and may also affect payment patterns. 

     Further, the amount of collections of Receivables may vary from month
to month due to seasonal variations, general economic conditions, changes
in periodic finance charges and payment habits of individual cardholders. 
A significant decrease in such monthly payment rate could slow the return
or accumulation of principal during an Amortization Period or Accumulation
Period. No assurance can be given that payments of principal will be made
as expected during the Controlled Amortization Period or the Principal
Amortization Period, or with respect to an Accumulation Period, or on the
Scheduled Payment Date, as applicable.  Further, there can be no assurance
that collections of Principal Receivables, and thus the rate at which the
related Certificateholders could expect to receive or accumulate payments
of principal on their Certificates during an Amortization Period or
Accumulation Period, or on any Scheduled Payment Date, as applicable, will
be similar to any historical experience set forth in a related Prospectus
Supplement. .

     Effect of Social, Legal and Economic Factors on Credit Card Usage. 
Changes in use of credit and payment patterns by customers may result from
a variety of social, legal and economic factors.  Economic factors include
the rate of inflation, seasonal buying patterns, unemployment levels and
relative interest rates.  Social factors also include unemployment rates as
well as changes in consumer confidence levels and attitudes toward
incurring debt.  Legal factors include the application of usury and
consumer protection laws.  Social, legal and economic factors in the State
of Louisiana and surrounding states may have a disproportionate effect on
the Trust because of the relatively large percentage of Accounts in such
States.  See "The Receivables" in the related Prospectus Supplement. The
Transferor, however, is unable to determine and has no basis to predict
whether, or to what extent, social, legal or economic factors will affect
future use of credit or repayment patterns.

     Affinity Programs. Some of the Accounts, the Receivables of which will
be conveyed to the Trust, were originated by First NBC under various
affinity agreements, including the agreements relating to First NBC's
United States Air Force Club program and other military programs. In the
future, Additional Accounts originated under these or other affinity
programs may be designated to the Trust (as may other Additional Accounts
not originated under affinity programs). Changes in the terms of such
programs or in First NBC's participation in the programs may affect the
rate at which new Receivables are generated in the related Accounts.

     Prepayment Resulting from Pre-Funding Account.  With respect to any
Series having a Pre-Funding Account, in the event that there is an
insufficient amount of Principal Receivables in the Trust at the end of the
applicable Funding Period, the Certificateholders of such Series will be
repaid principal from amounts on deposit in the Pre-Funding Account (to the
extent of such insufficiency) following the end of such Funding Period, as
described more fully in the Prospectus Supplement.  Such repayment of
principal would be prior to the scheduled date of such repayment.  As a
result of such repayment, Certificateholders would receive a principal
payment earlier than they expected.  In addition, Certificateholders would
not receive the benefit of the applicable Certificate Rate for the period
of time originally expected on the amount of such early repayment.  There
can be no assurance that a Certificateholder would be able to reinvest such
early repayment amount at a similar rate of return. If a Certificateholder
is not able to reinvest such early repayment amount at the same rate of
return or better, the Certificateholder's anticipated yield would be
adversely affected. However, a Series with a Pre-Funding Account feature
may also require the payment of a prepayment premium in such a
circumstance, which would mitigate the adverse effect to the
Certificateholder's anticipated yield.

     Effect of Subordination. With respect to Certificates of a Series
having a Class or Classes of Subordinated Certificates, payments of
principal in respect of the Subordinated Certificates of a Series will
commence on the date specified in the related Prospectus Supplement, which
generally will be after the final principal payment with respect to the
Senior Certificates of such Series. In addition, if so specified in the
related Prospectus Supplement, if collections of Finance Charge Receivables
allocable to the Certificates of a Series are insufficient to cover
required amounts due with respect to the Senior Certificates of such
Series, the Investor Interest with respect to the Subordinated Certificates
will be reduced, resulting in a reduction of the portion of collections of
Finance Charge Receivables allocable to the Subordinated Certificates in
future periods and a possible delay or reduction in principal and interest
payments on the Subordinated Certificates. Moreover, if so specified in the
related Prospectus Supplement, in the event of a sale of Receivables in the
Trust due to the insolvency of the Transferor or the appointment of a
conservator or receiver for the Transferor, or due to the inability of the
Trustee to act as or find a successor Servicer after a Servicer Default,
the portion of the net proceeds of such sale allocable to pay principal to
the Certificates of a Series will be used first to pay amounts due to the
Senior Certificateholders and any remainder will be used to pay amounts due
to the Subordinated Certificateholders.

     Transferor's Ability to Adversely Change Terms of the Receivables.
Pursuant to the Agreement, the Transferor does not transfer to the Trust
the Accounts but only the Receivables arising in the Accounts.  As owner of
the Accounts, the Transferor retains the right to determine the monthly
periodic finance charges and other fees which will be applicable from time
to time to the Accounts, to alter the minimum monthly payment required on
the Accounts and to change various other terms with respect to the
Accounts, including changing the annual percentage rate from a fixed rate
to a variable rate or vice versa.  A decrease in the periodic finance
charge or a reduction in credit card or other fees would decrease the
effective yield on the Accounts and could result in the occurrence of a Pay
Out Event with respect to each Series and the commencement of the Rapid
Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period with respect to each such Series. 
Certificateholders of an affected Series might then receive principal
payments earlier than expected. If the resulting reduction reduced the
Portfolio Yield significantly, there could be reductions in payments to
Certificateholders of an affected Series.  Under the Agreement, the
Transferor will agree that, except as otherwise required by law or as is
deemed by the Transferor to be necessary in order to maintain its revolving
credit  business, based upon a good faith assessment by it, in its sole
discretion, of the nature of the competition in that business, the
Transferor will not reduce the annual percentage rate or the periodic
finance charges assessed on the related Receivables or other fees on the
related Accounts if, as a result of such reduction, the Portfolio Yield for
any Series as of such date would be less than the Base Rate for such
Series.  The Transferor from time to time may offer special rates
(generally of limited duration) which may be less than the annual
percentage rates applicable Portfolio Yield" and "Base Rate" for each
Series will have the meanings set forth in the Prospectus Supplement
relating to each such Series. In addition, the Agreement will provide that
the Transferor may change the terms of the contracts relating to the
related Accounts or its servicing policies and procedures (including
changes that could reduce the required minimum monthly payment and change
the calculation of the amount or the timing of finance charges, credit card
fees and charge offs), if such change (i) would not, in the reasonable
belief of the Transferor, cause a Pay Out Event for any related Series to
occur, and (ii) is made applicable to the comparable segment of revolving
credit accounts owned and serviced by the Transferor which have
characteristics the same as or substantially similar to the related
Accounts which are subject to such change. In servicing the Accounts, the
Servicer will be required to exercise the same care and apply the same
policies that it exercises in handling similar matters for its own
comparable accounts. Except as specified above or in any Prospectus
Supplement, there will be no restrictions on the Transferor's ability to
change the terms of the Accounts. There can be no assurance that changes in
applicable law, changes in the marketplace or prudent business practice
might not result in a determination by the Transferor to take actions which
would change this or other Account terms or that such changes would not be
adverse to the interests of Certificateholders. See "Receivable Yield
Considerations" in the Prospectus Supplement.

     Incentive Programs.  First NBC has established incentive programs
applicable to certain accounts in the Bank Portfolio.  These programs
permit a qualifying cardholder participating in the program to earn rights
to obtain airline tickets paid for by First NBC based upon use of the
account.  The Trust will not assume the obligation to purchase airline
tickets or provide other benefits earned under this or any other incentive
program that may bo this or any similar incentive program are included in
the Trust Portfolio, a cardholder entitled to receive an incentive payment
from First NBC might assert that he or she could reduce the amount he or
she was required to pay on a Receivable if First NBC failed to provide a
ticket or other benefit that had been earned under the program. See
"Description of the Certificates -- Defaulted Receivables; Incentive
Payments and Fraudulent Charges; Investor Charge-Offs."

     Basis Risk. If so specified in the related Prospectus Supplement, a
portion of the Accounts will have finance charges set at a variable rate
above a designated prime rate or other designated index. A Series of
Certificates may bear interest at a fixed rate or at a floating rate based
on an index other than such prime rate or other designated index. If there
is a decline in such prime rate or other designated index, the amount of
collections of Finance Charge Receivables on such Accounts may be reduced,
whereas the amounts payable as interest on such Series of Certificates and
other amounts required to be funded out of collections of Finance Charge
Receivables with respect to such Series may not be similarly reduced. 
Conversely, to the extent that Accounts bear interest at a fixed rate and
there is an increase in such prime rate or other designated index, amounts
payable as interest on such Series of Certificates and other amounts
required to be funded out of collections of Finance Charge Receivables with
respect to such Series may be increased, whereas the amount of collections
of Finance Charge Receivables on such Accounts may not be similarly
increased.

     Issuance of New Series; Groups. The Trust, as a master trust, may
issue Series and sell Purchased Interests from time to time. While the
terms  of any Series will be specified in a Series Supplement, the
provisions of a Series Supplement and, therefore, the terms of any
additional Series, will not be subject to the prior review by, or consent
of, holders of the Certificates of any previously issued Series. Similarly,
the terms of any Purchased Interest will not be subject to the prior review
by, or consent of, holders of the Certificates of any previously issued
Series. The terms of any Series may include methods for determining
applicable investor percentages and allocating collections, provisions
creating different or additional security, provisions subordinating such
Series to another Series or other Series (if the Series Supplement relating
to such Series so permits) to such Series, and any other amendment or
supplement to the Agreement which is made applicable only to such Series.
The terms of any Purchased Interest may also cover all of the above-
mentioned matters. It is a condition precedent to the issuance of any
additional Series, or sale of a Purchased Interest, that each Rating Agency
that has rated any outstanding Series deliver written confirmation to the
Trustee that such issuance or sale will not result in such Rating Agency
reducing or withdrawing its rating on any such outstanding Series. See
"Description of the Certificates -- New Issuances." There can be no
assurance, however, that the terms of any other Series, including any
Series issued from time to time hereafter, or the terms of any Purchased
Interest might not have an impact on the timing and amount of payments
received by a Certificateholder of any other Series.

     In addition, the Series Supplements relating to Series which are part
of a Reallocation Group as described herein may provide that collections of
Receivables allocable to such Series will be reallocated among all Series
in the Reallocation Group. Consequently, the issuance of new Series in a
Reallocation Group may have the effect of reducing the amount of
collections of Receivables which are reallocated to the Certificates of
existing Series in such Reallocation  Group.  For example, an additional
Series which is issued with a larger claim with respect to monthly interest
than that of previously issued Series in such Reallocation Group (due to a
higher certificate rate) will receive a proportionately larger reallocation
of collections of Finance Charge Receivables.  Such issuance will reduce
the amount of collections of Finance Charge Receivables which are
reallocated to the existing Series in such Reallocation Group. 
Furthermore, there can be no assurance that, for any Series in a
Reallocation Group, the Trust will issue any other Series in such
Reallocation Group.  Accordingly, the anticipated benefits of reallocation
of collections of Receivables may not be realized.  See "Description of the
Certificates -- Allocations" and "Reallocations Among Certificates of
Different Series within a Reallocation Group."

     Addition of Trust Assets -- Effect on Credit Quality. The Transferor
expects, and in some cases will be obligated, to designate Additional
Accounts, the Receivables in which will be conveyed to the Trust.  
In addition, the Agreement provides that the Transferor may add
Participations to the Trust. The designation of Additional Accounts 
and Participations will be subject to the satisfaction
of certain conditions described herein under "Description of the
Certificates--Addition of Trust Assets."  Additional Accounts may include
accounts originated using criteria different from those which were applied
to the Accounts designated on the Cut-Off Date or to previously-designated
Additional Accounts, because such accounts were originated at a different
date or were acquired from another institution. Consequently, there can be
no assurance that Additional Accounts designated in the future will be of
the same credit quality as previously-designated Accounts.  The varying
quality of Trust assets could affect the payment patterns and default
experience of such portfolio.  If such effect on payment patterns is
significant, a Partial Amortization for one or more Series could occur or a
Pay Out Event could occur with respect to each Series, in which case the
Rapid Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period, with respect to each such Series
would commence.  Certificateholders of an affected Series might then
receive principal payments earlier than expected.  In addition, if a
decline in the credit quality of the portfolio were significant enough, it
could result in reductions in payments to Certificateholders in an affected
Series.

     Limited Certificateholder Control of Action under Agreement. The
Certificateholders will generally have limited control over the
administration of the Trust. Subject to certain exceptions, the
Certificateholders of each Series may take certain actions, or direct
certain actions to be taken, under the Agreement or Series Supplement.
However, the Agreement or Series Supplement may provide that under certain
circumstances the consent or approval of a specified percentage of the
aggregate Investor Interest of other Series or of the Investor Interest of
a specified Class of such other Series will be required to direct certain
actions, including requiring the appointment of a successor Servicer
following a Servicer Default, amending the Agreement in certain
circumstances and directing a repurchase of all outstanding Series upon the
breach of certain representations and warranties by the Transferor.
Certificateholders of other Series may have interests which do not coincide
in any way with the interests of Certificateholders of the subject Series.
In addition, Certificateholders of different Classes of the same Series may
have interests which do not coincide. In such instances, it may be
difficult for the Certificateholders of such Series to achieve the results
from the vote that they desire.

     Limitations of Certificate Rating. Any rating assigned to the
Certificates of a Series or a Class by a Rating Agency will reflect such
Rating Agency's assessment of the likelihood that Certificateholders of
such Series or Class will receive the payments of interest and principal
required to be made under the Agreement and will be based primarily on the
value of the Receivables in the Trust and the availability of any
Enhancement with respect to such Series or Class. However, any such rating
will not, unless specifically so provided in the related Prospectus
Supplement with respect to any Class or Series offered hereby, address the
likelihood that the principal of any Certificates of such Class duled date.
In addition, any such rating will not address the possibility of the
occurrence of a Pay Out Event with respect to such Class or Series, the
financial condition or creditworthiness of the Transferor or the
possibility of the imposition of United States withholding tax with respect
to non-U.S. Certificateholders. The rating will not be a recommendation to
purchase, hold or sell Certificates of such Series or Class, and such
rating will not comment as to the marketability of such Certificates, any
market price or suitability for a particular investor. There is no
assurance that any rating will remain for any given period of time or that
any rating will not be lowered or withdrawn entirely by a Rating Agency if
in such Rating Agency's judgment circumstances so warrant. The Transferor
will request a rating of the Certificates of each Series offered hereby by
at least one Rating Agency. There can be no assurance as to whether any
rating agency not requested to rate the Certificates will nonetheless issue
a rating with respect to any Series of Certificates or Class thereof. A
rating assigned to any Series of Certificates or Class thereof by a rating
agency that has not been requested by the Transferor to do so may be lower
than the rating assigned by a Rating Agency pursuant to the Transferor's
request.

     Limited Credit Enhancement. Although Credit Enhancement may be
provided with respect to a Series of Certificates or any of its Classes,
the amount available will generally be limited and subject to certain
reductions. If the amount available under any Credit Enhancement is reduced
to zero, Certificateholders of the Series or Class covered by such Credit
Enhancement will bear directly the credit and other risks associated with
their undivided interest in the Trust and will be more likely to suffer a
loss on their investment in the Certificates. See "Credit Enhancement."

     Certificateholders' Direct Exercise of Rights Limited by Book-Entry
Registration. The Certificates of Series offered hereby initially will, if
so specified in the related Prospectus Supplement, be represented by one or
more Certificates registered in the name of Cede, the nominee for DTC, and
will not be registered in the names of the Certificate Owners or their
nominees. Unless and until Definitive Certificates are issued for such a
Series, Certificate Owners relating to such Series will not be recognized
by the Trustee as Certificateholders, as that term will be used in the
Agreement. Hence, until such time, Certificate Owners will only be able to
exercise the rights of Certificateholders indirectly through DTC, Cedel or
Euroclear and their participating organizations. See "Description of the
Certificates--Book -- Entry Registration" and "-- Definitive Certificates."

     Risks of Swaps. The Trustee, on behalf of the Trust, may enter into
interest rate swaps and related caps, floors and collars to reduce the risk
to Certificateholders from adverse changes in interest rates.  However,
such transactions will not eliminate fluctuations in the value of the
Receivables or prevent such losses if the value of the Receivables decline.

     The Trust's ability to hedge all or a portion of its portfolio of
Receivables through transactions in Swaps depends on the degree to which
interest rate movements in the market generally correlate with interest
rate movements in the Receivables.

     The Trust's ability to engage in transactions involving Swaps will
depend on the degree to which the Trust can identify acceptable
Counterparties.  There can be no assurance that acceptable Counterparties
will be available for a specific Swap at any specific time.

     The costs to the Trust of hedging transactions vary among the various
hedging techniques and also depend on such factors as market conditions and
the length of the contract.  Furthermore the Trust's ability to engage in
hedging transactions may be limited by tax considerations.

Swaps are not traded on markets regulated by the Commission or the 
Commodity Futures Trading Commission, but are arranged through
financial institutions acting as principals or agents.  In an over-the-
counter environment, many of the protections afforded to exchange
participants are not available.  For example, there are no daily
fluctuation limits, and adverse market movements could therefore continue
to an unlimited extent over a period of time.  Because the performance of
over-the-counter Swaps is not guaranteed by any settlement agency, there is
a risk of Counterparty default.

     The Trust may consider taking advantage of investment opportunities in
Swaps that are not presently contemplated for use by the Trust or that are
not currently available but that may be developed, to the extent such
opportunities are both consistent with the Trust's objectives and legally
permissible investments for the Trust.  Such opportunities, if they arise,
may involve risks that differ from or exceed those involved in the
activities described above and will be more fully described in the
applicable Prospectus Supplement.

     Limited Liquidity. It is anticipated that, to the extent permitted,
the underwriters of any Series of Certificates offered hereby will make a
market in such Certificates, but in no event will any such underwriter be
under an obligation to do so. There is no assurance that a secondary market
will develop with respect to the Certificates of any Series, or if it does
develop, that it will provide Certificateholders with liquidity of
investment or that it will continue for the life of such Certificates.

     Allocations.  To the extent provided in any Series Supplement, or any
amendment to the Agreement, portions of the Receivables or Participations
conveyed to the Trust and all collections received with respect thereto may
be allocated to one or more Series as long as the Rating Agency Condition
shall have been satisfied with respect to such allocation and the Servicer
shall have delivered an officer's certificate to the Trustee to the effect
that the Servicer reasonably believes such allocation will not adversely
affect in any material respect the interests of the Certificateholders of
any Series issued and outstanding.


                         THE TRUST

     The Trust will be formed in accordance with the laws of the State of
New York pursuant to the Agreement. The Trust will not be permitted to
engage in any business activity other than acquiring and holding
Receivables, issuing Series of Certificates and the related Transferor
Certificate, making payments thereon and engaging in related activities
(including, with respect to any Series, obtaining any Enhancement and
entering into a related Enhancement agreement). 

                 FIRST NBC'S CREDIT CARD ACTIVITIES

General

     First Bankcard Center ("First Bankcard"), a division of First NBC, was
one of the earliest BankAmericard issuers, entering the credit card
business in 1968.  From that time through the early 1990's, First Bankcard
relied primarily on the branch networks of First NBC and its affiliated
banks, a network of correspondent banks ("agent banks"), affinity groups
and portfolio acquisitions to generate new accounts.  In 1989 First
Bankcard began its relationship with the military sector and was awarded
the management contract for the Air Force Logistics Command's Club Card
Program.  Beginning in 1994, First Bankcard's new account strategy has also
included pre-approved campaigns focused on the cross-selling of bankcard
products to customers and prospects of First NBC and its affiliated banks,
agent banks and affinity groups.  In addition, these campaigns have been
augmented with a few regionally specific pre-approved prospect campaigns. 
In December, 1994, the Club Card Program was expanded with United States
Air Force Services ("USAF") to include Club Card Program services at all
United States Air Force bases in the United States, including Alaska and
Hawaii.  The USAF Club Card Program was again expanded in 1996 to provide
U. S. dollar-denominated Club Card Program services to military personnel
in bases outside the United States.

     First Bankcard provides cardholder and/or merchant services to its
network of 202 agent banks, which have not chosen to become Class A members
of the VISA or MasterCard Associations.  First Bankcard's 30 affinity
groups benefit from the value-added services provided by First Bankcard, as
well as from sharing in the on-going earnings generated by group members
through use of their cards.  The USAF Club Card Program includes
centralized dues and account billing for both officers and enlisted clubs,
providing a diverse population for new account and account balance growth. 
Certain data processing and administrative functions associated with the
servicing of the Bank Portfolio are performed by First Commerce Service
Corporation.  See "The Trust -- Description of First Commerce Service
Corporation."

     With respect to each Series of Certificates, the Receivables conveyed
or to be conveyed to the Trust by the Bank pursuant to the Agreement have
been or will be generated from transactions made by holders of selected
MasterCard, VISA and private label credit accounts, including premium
accounts and standard accounts,within the Bank Portfolio.  Generally, both
premium and standard accounts undergo the same credit analysis, but premium
accounts carry higher credit limits and offer a wider variety of services
to the cardholders.  The private label accounts included in the Bank
Portfolio (the "Private Label Accounts") relate to credit cards issued to
military personnel who do not meet the credit standards for issuance of
standard credit cards and are guaranteed by United States Air Force
Services.  The Bank currently services the Bank Portfolio in the manner
described in the related Proors -- Transferor's Ability to Adversely Change
Terms of the Receivables" for a discussion of the effect of the Bank's
ability to modify terms of the Receivables after the initial issuance of
any Series.

     The VISA and MasterCard credit accounts may be used for fous, cash
advances, balance transfers and convenience checks.  Purchases occur when
cardholders use credit cards to buy goods and/or services.  A cash advance
is made when a credit card is used to obtain cash from a financial
institution, an automated teller machine or in a cash equivalent
transaction.  Cardholders (or accountholders) may also use convenience
checks to (i) transfer balances from other credit card accounts to their
First Bankcard accounts and (ii) draw against their VISA and MasterCard
credit card accounts at any time.  Amounts due with respect to purchases,
cash advances and convenience checks are included in the Receivables. 
Private Label Accounts may be used only for purchases at officer and
enlisted clubs.

     In addition, MasterCard and VISA cardholders (or accountholders) in
certain states are able to purchase insurance against the inability to
repay all or a portion of their account balances for reasons such as
involuntary unemployment, death, disability or accidental
death/dismemberment.  Premiums for this insurance are charged to the
account for each monthly billing cycle (each a "Billing Cycle").  Such
insurance premiums are included in the Receivables transferred to the Trust
and are treated as Principal Receivables.

     Each cardholder (or accountholder) is subject to an agreement with
First Bankcard governing the terms and conditions of the related
MasterCard, VISA or private label credit card account.  Pursuant to each
such agreement, except as described herein or in any related Prospectus
Supplement, First Bankcard reserves the right, subject to notice as may be
required by law or such agreement, to add to, change or terminate any
terms, conditions, services or features of its MasterCard, VISA or private
label credit card accounts at any time, including increasing or decreasing
the periodic finance charges, other charges or the minimum monthly payment
requirements.  The agreement with each cardholder (or accountholder)
provides that First Bankcard may apply such changes, when applicable, to
current outstanding balances as well as to future transactions. The
foregoing notwithstanding, certain affinity agreements provide that the
terms and conditions of the agreement between First Bankcard and the
cardholder (or accountholder) may be changed only at the end of the
contract period of such affinity agreement.

Acquisition and Use of Credit Card Accounts

     New credit card account marketing and solicitation is handled by the
First Bankcard Marketing Department.  New credit card accounts are
originated through both customer inquiry and direct mail solicitation
programs.  Customer inquiry originations are generally initiated by
applicants who pick up applications at a branch of the Bank, a First NBC
affiliated bank or an agent bank, from an affinity group or at any Club
Card Program location, or call First Bankcard and ask that an application
be sent to them.  Direct mail solicitations are generally followed up by
telemarketing efforts.

     First Bankcard believes that its network of affiliated banks, agent
banks, affinity groups and military relatiolusive right to market credit
cards bearing the name of the related financial institution or
organization, represents significant opportunities for growth in the
cardholder base.  First Bankcard believes that these relationships
generally provide better credit quality and lower attrition than
non-relationship-based accounts. These relationships are generally governed
by agency or affinity agreements between First Bankcard and an agent bank,
affiliate bank or sponsoring institution, which are periodically subject to
renewal, renegotiation or cancellation by one or both parties (in some
cases as often as annually). Any changes in the terms of one of these
programs or in First NBC's participation in such program could affect the
rate at which new Receivables are generated in the related Accounts. 

     Credit applications are processed through an automated application
processing system that uses credit scorecards.  A "score" is calculated for
each applicant, using information from the application and a credit bureau
report obtained through an independent credit reporting agency.  The credit
scorecards are based upon credit scoring models developed with Fair, Isaac
and Company, Inc.  Those applications that are flagged for further review
(i.e., those that are neither accepted nor rejected) by the automated
application processing system are reviewed by a First Bankcard credit
analyst who makes a credit and limit assignment decision based on a review
of (i) the score generated by the credit scorecard, (ii) information
contained in the application, (iii) the independent credit report referred
to above and (iv) an analysis of the applicant's capacity to repay.  The
primary factors considered in the non-military credit scoring model include
(a) the presence or absence of existing credit references and checking and
savings account references, (b) the number of recently reported insdit
file, (c) revolving utilization reflected in the credit file and (d) the
number oactors considered in the military credit scoring model include (a)
occupation, (b) high credit card utilization reflected in the credit file,
(c) the number of major derogatory ratings reflected in the credit file and
(d) the number of inquiries.

     First Bankcard also uses a prescreening process as a method of
acquiring new accounts.  First Bankcard primarily identifies potential
prospects for pre-approved solicitations through lists obtained from (i)
First NBC and its affiliated banks, (ii) agent banks and (iii) affinity
groups.  First Bankcard submits to the credit bureaus its credit criteria
and cutoff scores for those criteria to screen prospects.  Lists of
individuals who meet the criteria are returned to the mailing list vendor,
and a pre-approved offer for a credit card is made to those individuals. 
An offeree's response to the solicitation is reviewed and confirmed, and a
credit card is issued.  Where an individual's creditworthiness undergoes
rapid and substantial change following the initial prescreening, First
Bankcard may refuse to extend any credit to that individual despite the
pre-approved offer.  The primary factors considered in First Bankcard's
credit criteria are (a) the length and depth of the individual's credit
experience, (b) recency and severity of the delinquencies reflected in the
file, (c) the presence of derogatory public record information and (d) the
use of a generic credit bureau score model developed by Fair, Isaac and
Company, Inc.

     If First Bankcard acquires credit card accounts originally opened by
another institution, those accounts may have been opened using criteria
different from those used by First Bankcard and may not have been subject
to the same level of credit review as accounts originally established by
First Bankcard.  Portfolios of revolving credit accounts purchased by First
Bankcard from other credit card issuers may be added to the Trust from
time.  

Description of First Commerce Service Corporation

     Credit card processing services performed by First Commerce Service
Corporation ("FCSC"), a wholly owned subsidiary of the Corporation, include
statement rendering, payment processing, data processing, embossing,
research, accounting, purchasing, legal, audit, human resources and network
services and systems development.  FCSC's data network provides an
interface to MasterCard International Incorporated and VISA USA, Inc. for
performing authorizations and funds transfers.  Data processing and network
functions are performed in FCSC's facility in Harahan, Louisiana.

Interchange

     Creditors participating in the VISA and MasterCard associations
receive Interchange as partial compensation for taking credit risk,
absorbing fraud losses and funding receivables for a limited period prior
to initial billing. Under the VISA and MasterCard systems, a portion of
this Interchange in connection with cardholder charges for goods and
services is passed from banks which clear the transactions for merchants to
credit card issuing banks. Interchange fees are set annually by MasterCard
and VISA and are based on the number of credit card transactions and the
amount charged per transaction. To the extent specified in any Prospectus
Supplement, the Transferor will be required to transfer to the Trust for
the benefit of the related Series the percentage of Interchange, determined
on the basis of the amount of cardholder charges for goods and services in
the Accounts designated for Trust relative to the total amount of charges
for goods and services in all MasterCard and VISA credit card accounts
owned by the Transferor (or on such other basis as the related Prospectus
Supplement may specify). If so required to be transferred, Interchange
arising under the Accounts will be allocated to the related Certificates of
any Series in the manner provided in the related Prospectus Supplement, and
will be (a) treated as collections of Finance Charge Receivables and used
to pay required monthly payments including interest on the related Series
of Certificates, (b) used to pay all or a portion of the Servicing Fee to
the Servicer, or (c) both, as specified in the related Prospectus
Supplement.


                       THE RECEIVABLES

     The Receivables conveyed to the Trust will arise in Accounts selected
from the Bank Portfolio on the basis of criteria set forth in the Agreement
as applied on the Cut-Off Date and, with respect to Additional Accounts, as
of the related date of their designation (the "Trust Portfolio"). The
Transferor will have the right (subject to certain limitations and
conditions set forth therein), and in some circumstances will be obligated,
to designate from time to time Additional Accounts and to transfer to the
Trust all Receivables in such Additional Accounts, whether such Receivables
are then existing or thereafter created, or to transfer Participations in
lieu of such Receivables or in addition thereto. Any Additional Accounts
designated pursuant to the Agreement must be Eligible Accounts as of the
date the Transferor designates such accounts as Additional Accounts.
Furthermore, pursuant to the Agreement, the Transferor has the right
(subject to certain limitations and conditions) to designate certain
Accounts as Removed Accounts and to require the Trustee to reconvey all
Receivables in such Removed Accounts to the Transferor, whether such
Receivables are then existing or thereafter created. Throughout the term of
the Trust, the Accounts from which the Receivables arise will be the
Accounts designated by the Transferor on the Cut-Off Date plus any
Additional Accounts minus any Removed Accounts. With respect to each Series
of Certificates, the Transferor will represent and warrant to the Trust
that, as of the Closing Date and the date Receivables are conveyed to the
Trust, such Receivables meet certain eligibility requirements. See
"Description of the Certificates -- Representations and Warranties."

     The Prospectus Supplement relating to each Series of Certificates will
provide certain information about the Trust Portfolio as of the date
specified. Such information will include, but not be limited to, the amount
of Principal Receivables, the amount of Finance Charge Receivables, the
range of balances of the Accounts and the average thereof, the range of
credit limits of the Accounts and the average thereof, the range of ages of
the Accounts and the average thereof, the geographic distribution of the
Accounts, the types of Accounts and delinquency statistics relating to the
Accounts.


                        MATURITY ASSUMPTIONS

     Following the Revolving Period for each Series, collections of
Principal Receivables are expected to be distributed to the
Certificateholders of that Series or any specified Class thereof on each
specified Distribution Date during the Controlled Amortization Period or
the Principal Amortization Period, or are expected to be accumulated for
payment to Certificateholders of that Series or any specified Class thereof
during an Accumulation Period and distributed on a Scheduled Payment Date.
However, if the Rapid Amortization Period commences, collections of
Principal Receivables will be paid to Certificateholders in the manner
described herein and in the related Prospectus Supplement.  Further, if a
Partial Amortization occurs, certain funds available in the Excess Funding
Account may be paid to Certificateholders in the manner described herein
and in the related Prospectus Supplement.  The related Prospectus
Supplement will specify when the Controlled Amortization Period, the
Principal Amortization Period or an Accumulation Period, as applicable,
will commence, the principal payments expected or available to be received
or accumulated during such Controlled Amortization Period, Principal
Amortization Period or Accumulation Period, or on the Scheduled Payment
Date, as applicable, the manner and priority of principal accumulations and
payments among the Classes of a Series of Certificates, the payment rate
assumptions on which such expected principal accumulations and payments are
based and the Pay Out Events which, if any were to occur, would lead to the
commencement of a Rapid Amortization Period or, if so specified in the
related Prospectus Supplement, a Rapid Accumulation Period.

     No assurance can be given, however, that collections on Principal
Receivables allocated to be paid to Certificateholders or the holders of
any specified Class thereof will be available for distribution or
accumulation for payment to Certificateholders on each Distribution Date
during the Controlled Amortization Period, the Principal Amortization
Period or an Accumulation Period, or on the Scheduled Payment Date, as
applicable.  See "Risk Factors -- Payment Other than at Expected Maturity." 



                           USE OF PROCEEDS

     The net proceeds from the sale of each Series of Certificates offered
hereby will be paid to the Transferor as consideration for the transfer of
the Receivables to the Trust.  The Transferor will use such proceeds for
its general corporate purposes.


               FIRST NBC AND FIRST COMMERCE CORPORATION

     First NBC is a national banking association and a wholly owned
subsidiary of First Commerce Corporation (the "Corporation").  The Bank's
main office is located at 210 Baronne Street, New Orleans, Louisiana 70112,
telephone (504) 623-1371.  The New Orleans metropolitan area is the primary
market served by the Bank.  The Bank and its subsidiaries offer a full
range of banking and related financial services to commercial and consumer
customers.  First NBC issues credit cards both directly and as agent for
other banks.

     The Corporation is a Louisiana corporation and a bank holding company
under the Bank Holding Company Act of 1956, as amended (the "BHC Act"), and
maintains its headquarters in New Orleans, Louisiana.  The Corporation has
six wholly owned bank subsidiaries, each in Louisiana:  the Bank, City
National Bank of Baton Rouge, Central Bank (Monroe), The First National
Bank of Lafayette, Rapides Bank & Trust Company in Alexandria and The First
National Bank of Lake Charles.  The Prospectus Supplement for each Series
of Certificates will provide additional information, including limited
financial information, relating to the Bank's credit card activities and
the Corporation.


                   DESCRIPTION OF THE CERTIFICATES

     The Certificates will be issued in Series. Each Series will represent
an interest in the Trust other than the interests represented by any other
Series of Certificates issued by the Trust (which may include Series
offered pursuant to this Prospectus) and the Transferor Certificate. Each
Series will be issued pursuant to a Series Supplement. The Prospectus
Supplement for each Series will describe any provisions of the Agreement
relating to such Series which may differ materially from the Agreement
filed as an exhibit to the Registration Statement. The following summaries
describe certain provisions common to each Series of Certificates. The
summaries do not purport to be complete and are subject to, and are
qualified in their entirety by reference to, all of the provisions of the
Agreement and Series Supplement.

General

     The Certificates of each Series will represent undivided interests in
certain assets of the Trust, including the right to the applicable Investor
Percentage of all cardholder (or accountholder) payments on the Receivables
in the Trust. The Investor Interest for each Series of Certificates on any
date will generally be equal to the initial Investor Interest as of the
related Closing Date for such Series (increased by the principal balance of
any Certificates of such Series issued after the Closing Date for such
Series) minus the amount of principal paid to the related
Certificateholders prior to such date and minus the amount of unreimbursed
Investor Charge-Offs with respect to such Certificates prior to such date,
except that the Invested Amount of any pre-funded Series may increase upon
the transfer of additional Principal Receivables to the Trust or the
reduction of the Investor Interest or the Adjusted Investor Interest of
another Series. If so specified in the Prospectus Supplement relating to
any Series of Certificates, under certain circumstances the Investor
Interest may be further adjusted by the amount of principal allocated to
Certificateholders, the funds on deposit in any specified account, and any
other amount specified in the related Prospectus Supplement.

     Each Series of Certificates may consist of one or more Classes, one or
more of which may be Senior Certificates or Subordinated Certificates. Each
Class of a Series will evidence the right to receive a specified portion of
each distribution of principal or interest or both. The Investor Interest
with respect to a Series with more than one Class will be allocated among
the Classes as described in the related Prospectus Supplement. The
Certificates of a Class may differ from Certificates of other Classes of
the same Series in, among other things, the amounts allocated to principal
payments, maturity date, Certificate Rate and the availability of
Enhancement.

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

     The Transferor initially will own the Transferor Certificate. The
Transferor Certificate will represent the undivided interest in the Trust
not represented by the Certificates issued and outstanding under the Trust
or the rights, if any, of any Credit Enhancement Providers to receive
payments from the Trust. The holder of the Transferor Certificate will have
the right to a percentage (the "Transferor Percentage") of all cardholder
(or accountholder) payments from the Receivables in the Trust. The
Transferor Certificate may be transferred in whole or in part subject to
the limitations and conditions described therein. See "-- Certain Matters
Regarding the Transferor and the Servicer."

     During the Revolving Period with respect to each Series of
Certificates offered hereby, the amount of the Investor Interest for that
Series will remain constant except as described in "-- Defaulted
Receivables; Incentive Payments and Fraudulent Charges; Investor Charge-
Offs" (which describes circumstances in which the Investor Interest will be
reduced during the Revolving Period) and "-- Funding Period" (which
describes circumstances in which the Investor Interest will be increased
during a Funding Period which would coincide with the Revolving Period for
the affected Series).  The amount of Principal Receivables in the Trust,
however, will vary each day as new Principal Receivables are created and
others are paid. The amount of the Transferor Interest will fluctuate each
day, to reflect the changes in the amount of the Principal Receivables in
the Trust (and amounts, if any, on deposit in the Excess Funding Account).
When a Series is amortizing, the Investor Interest of such Series will
decline as customer payments of Principal Receivables are collected and
distributed to or accumulated for distribution to the Certificateholders.
As a result, the Transferor Interest will generally increase to reflect
reductions in the Investor Interest for such Series and will also change to
reflect the variations in the amount of Principal Receivables in the Trust.
The Transferor Interest in the Trust may also be reduced as the result of a
New Issuance.  See "-- New Issuances."

     Certificates of each Series initially will be represented by
certificates registered in the name of the nominee of DTC (together with
any successor depository selected by the Transferor, the "Depository")
except as set forth below. See "--Definitive Certificates."  With respect to
each Series of Certificates, beneficial interests in the Certificates will
be available for purchase in minimum denominations as specified in the
related Prospectus Supplement (or, if not so specified, in minimum
denominations of $1,000 and integral multiples thereof). As to any Series
of Certificates issued in book-entry form, the Transferor has been informed
by DTC that DTC's nominee will be Cede. Accordingly, Cede is expected to be
the holder of record of each such Series of Certificates. No Certificate
Owner acquiring an interest in such Certificates will be entitled to
receive a certificate representing such person's interest in the
Certificates. Unless and until Definitive Certificates are issued for any
Series under the limited circumstances described herein, all references
herein to actions by Certificateholders shall refer to actions taken by DTC
upon instructions from DTC Participants, and all references herein to
distributions, notices, reports and statements to Certificateholders shall
refer to distributions, notices, reports and statements to DTC or Cede, as
the registered holder of the Certificates, as the case may be, for
distribution to Certificate Owners in accordance with DTC procedures. See
"-- Book-Entry Registration" and "-- Definitive Certificates."

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

Book-Entry Registration

     With respect to each Series of Certificates issued in book-entry form,
Certificateholders may hold their Certificates through DTC (in the United
States) or Cedel or Euroclear (in Europe) if they are participants of such
systems, or indirectly through organizations that are participants in such
systems.

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

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

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

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

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

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

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

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

     Neither DTC nor Cede & Co. will consent or vote with respect to
Certificates. Under its usual procedures, DTC mails an omnibus proxy to the
issuer as soon as possible after the record date, which assigns Cede &
Co.'s consenting or voting rights to those DTC Participants to whose
accounts the Certificates are credited on the record date (identified in a
listing attached thereto).

     Principal and interest payments on the Certificates will be made to
DTC. DTC's practice is to credit Participants' accounts on the applicable
Distribution Date in accordance with their respective holdings shown on
DTC's records unless DTC has reason to believe that it will not receive
payment on such Distribution Date. Payments by DTC Participants to
Certificate Owners will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of
customers in bearer form or registered in "street name" and will be the
responsibility of such DTC Participant and not of DTC, the Trustee or the
Transferor, subject to any statutory or regulatory requirements as may be
in effect from time to time. Payment of principal and interest to DTC is
the responsibility of the Trustee, disbursement of such payments to DTC
Participants shall be the responsibility of DTC, and disbursement of such
payments to Certificate Owners shall be the responsibility of DTC
Participants and Indirect Participants.

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

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

     Cedel Bank, societe anonyme ("Cedel") is incorporated under the laws
of Luxembourg as a professional depository. Cedel holds securities for its
participating organizations ("Cedel Participants") and facilitates the
clearance and settlement of securities transactions between Cedel
Participants through electronic book-entry changes in accounts of Cedel
Participants, thereby eliminating the need for physical movement of
certificates. Transactions may be settled in Cedel in any of 32 currencies,
including United States dollars. Cedel provides to its Cedel Participants,
among other things, services for safekeeping, administration, clearance and
settlement of internationally traded securities and securities lending and
borrowing. Cedel interfaces with domestic markets in several countries. As
a professional depository, Cedel is subject to regulation by the Luxembourg
Monetary Institute. Cedel Participants are recognized financial
institutions around the world, including underwriters, securities brokers
and dealers, banks, trust companies, clearing corporations and certain
other organizations and may include the underwriters of any Series of
Certificates. Indirect access to Cedel is also available to others, such as
banks, brokers, dealers and trust companies that clear through or maintain
a custodial relationship with a Cedel Participant, either directly or
indirectly.

     The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("Euroclear Participants") and to
clear and settle transactions between Euroclear Participants through
simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of certificates and any risk
from lack of simultaneous transfers of securities and cash. Transactions
may now be settled in any of 32 currencies, including United States
dollars. The Euroclear System includes various other services, including
securities lending and borrowing and interfaces with domestic markets in 25
countries generally similar to the arrangements for cross-market transfers
with DTC described above. The Euroclear System is operated by Morgan
Guaranty Trust Company of New York, Brussels, Belgium office (the
"Euroclear Operator" or "Euroclear"), under contract with Euroclear
Clearance System, Societe Cooperative, a Belgian cooperative corporation
(the "Cooperative"). All operations are conducted by the Euroclear
Operator, and all Euroclear securities clearance accounts and Euroclear
cash accounts are accounts with the Euroclear Operator, not the
Cooperative. The Cooperative Board establishes policy for the Euroclear
System. Euroclear Participants include banks (including central banks),
securities brokers and dealers and other professional financial
intermediaries and may include the underwriters of any Series of
Certificates. Indirect access to the Euroclear System is also available to
other firms that maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

     The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such,
it is regulated and examined by the Board of Governors of the Federal
Reserve System and the New York State Banking Department, as well as the
Belgian Banking Commission.

     Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within the Euroclear System, withdrawal of
securities and cash from the Euroclear System, and receipts of payments
with respect to securities in the Euroclear System. All securities in the
Euroclear System are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. The
Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants and has no record of or relationship with persons
holding through Euroclear Participants.

     Distributions with respect to Certificates held through Cedel or
Euroclear will be credited to the cash accounts of Cedel Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions
will be subject to tax reporting in accordance with relevant United States
tax laws and regulations. See "U.S. Federal Income Tax Consequences." Cedel
or the Euroclear Operator, as the case may be, will take any other action
permitted to be taken by a Certificateholder under the Agreement on behalf
of a Cedel Participant or Euroclear Participant only in accordance with its
relevant rules and procedures and subject to its Depositary's ability to
effect such actions on its behalf through DTC.

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

Definitive Certificates

     If so specified in the related Prospectus Supplement, the Certificates
of each Series will be initially issued as Definitive Certificates in fully
registered, certificated form to Certificate Owners or their nominees
rather than to DTC or its nominee.  If the related Prospectus Supplement
states that a Series will be issued in book-entry form, then Definitive
Certificates will be issued to Certificate Owners or their nominees only if
(i) the Transferor advises the Trustee for such Series in writing that DTC
is no longer willing or able to discharge properly its responsibilities as
Depository with respect to such Series of Certificates, and the Trustee or
the Transferor is unable to locate a qualified successor, (ii) the
Transferor, at its option, advises the Trustee in writing that it elects to
terminate the book-entry system through DTC or (iii) after the occurrence
of a Servicer Default, Certificate Owners representing not less than 50%
(or such other percentage specified in the related Prospectus Supplement)
of the Investor Interest advise the Trustee and DTC through DTC
Participants in writing that the continuation of a book-entry system
through DTC (or a successor thereto) is no longer in the best interest of
the Certificate Owners.

     Upon the occurrence of any of the events described in the immediately
preceding paragraph, DTC is required to notify all DTC Participants of the
availability through DTC of Definitive Certificates. Upon surrender by DTC
of the definitive certificate representing the Certificates and
instructions for reregistration, the Trustee will issue the Certificates as
Definitive Certificates, and thereafter the Trustee will recognize the
holders of such Definitive Certificates as holders under the Agreement
("Holders").

     Distribution of principal and interest on the Certificates will be
made by the Trustee directly to Holders of Definitive Certificates in
accordance with the procedures set forth herein and in the Agreement.
Interest payments and any principal payments on each Distribution Date will
be made to Holders in whose names the Definitive Certificates were
registered at the close of business on the related Record Date. The final
payment on any Certificate (whether Definitive Certificates or the
Certificates registered in the name of Cede representing the Certificates),
will be made only upon presentation and surrender of such Certificate at
the office or agency specified in the notice of final distribution to
Certificateholders. The Trustee will provide such notice to registered
Certificateholders not later than the fifth day of the month of such final
distributions.

     Definitive Certificates will be transferable and exchangeable at the
offices of the Transfer Agent and Registrar, which shall initially be the
Trustee. No service charge will be imposed for any registration of transfer
or exchange, but the Transfer Agent and Registrar may require payment of a
sum sufficient to cover any tax or other governmental charge imposed in
connection therewith. The Transfer Agent and Registrar shall not be
required to register the transfer or exchange of Definitive Certificates
for a period of fifteen days preceding the due date for any payment with
respect to such Definitive Certificates.

Interest Payments

     For each Series of Certificates and Class thereof, interest will
accrue from the date specified in the applicable Prospectus Supplement on
the applicable Investor Interest at the applicable Certificate Rate, which
may be a fixed, floating or other type of rate as specified in the related
Prospectus Supplement. Interest will be distributed to Certificateholders
on the Distribution Dates specified in the related Prospectus Supplement.
Interest payments on any Distribution Date will be funded from collections
of Finance Charge Receivables allocated to the Investor Interest during the
preceding Monthly Period or Periods and may be funded from certain
investment earnings on funds held in accounts of the Trust and from any
applicable Credit Enhancement, if necessary, or certain other amounts as
specified in the related Prospectus Supplement. If the Distribution Dates
for payment of interest for a Series or Class occur less frequently than
monthly, such collections or other amounts (or the portion thereof
allocable to such Class) may be deposited in one or more trust accounts
(each, an "Interest Funding Account") pending distribution to the
Certificateholders of such Series or Class, as described in the related
Prospectus Supplement. If a Series has more than one Class of Certificates,
each such Class may have a separate Interest Funding Account. The
Prospectus Supplement relating to each Series of Certificates will describe
the amounts and sources of interest payments to be made; the Certificate
Rate for each Class thereof; for a Series or Class thereof bearing interest
at a floating Certificate Rate, the initial Certificate Rate, the dates and
the manner for determining subsequent Certificate Rates, and the formula,
index or other method by which such Certificate Rates are determined; and
any limitations on any such Certificate Rate.

Principal Payments

     Generally, during the Revolving Period for each Series of Certificates
(which begins on the related Closing Date and ends on the day before an
Amortization Period or Accumulation Period begins), no principal payments
will be made to the Certificateholders of such Series, although principal
payments may be made to Certificateholders of a Series during the Revolving
Period, in connection with a Partial Amortization or otherwise, if so
specified in the related Prospectus Supplement. During the Controlled
Amortization Period or Principal Amortization Period, as applicable, which
will be scheduled to begin on the date specified in, or determined in the
manner specified in, the related Prospectus Supplement, and during the
Rapid Amortization Period, which will begin upon the occurrence of a Pay
Out Event or, if so specified in the Prospectus Supplement, following the
Rapid Accumulation Period, principal will be paid to the Certificateholders
in the amounts and on Distribution Dates specified in the related
Prospectus Supplement. During an Accumulation Period, principal will be
accumulated in a Principal Funding Account for later distribution to
Certificateholders on the Scheduled Payment Date in the amounts specified
in the related Prospectus Supplement. Principal payments for any Series or
Class thereof will be funded from collections of Principal Receivables
received during the related Monthly Period or Periods as specified in the
related Prospectus Supplement and allocated to such Series or Class, in
certain circumstances from amounts on deposit in the Excess Funding Account
and from certain other sources specified in the related Prospectus
Supplement. In the case of a Series with more than one Class of
Certificates, the Certificateholders of one or more Classes may receive
payments of principal at different times. The related Prospectus Supplement
will describe the manner, timing and priority of payments of principal to
Certificateholders of each Class.

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

Transfer and Assignment of Receivables

     The Transferor will transfer and assign at the time of formation of
the Trust all of its right, title and interest in and to the Receivables in
the related Accounts and all Receivables thereafter created in such
Accounts.

     In connection with each transfer of Receivables to the Trust, the
Transferor will indicate in its computer files that the related Receivables
have been conveyed to the Trust. In addition, the Transferor will provide
to the Trustee computer files or microfiche lists containing a true and
complete list of the related Accounts, identified by account number and by
total outstanding balance on the date of transfer. The Transferor will not
deliver to the Trustee any other records or agreements relating to the
Accounts or the Receivables, except in connection with additions or
removals of Accounts. Except as stated above, the records and agreements
relating to the Accounts and the Receivables maintained by the Transferor
or the Servicer are not and will not be segregated by the Transferor or the
Servicer from other documents and agreements relating to other credit card
accounts and receivables and are not and will not be stamped or marked to
reflect the transfer of the Receivables to the Trust, but the computer
records of the Transferor are and will be required to be marked to evidence
such transfer. The Transferor will file with respect to the Trust Uniform
Commercial Code financing statements with respect to the Receivables
meeting the requirements of applicable state law. See "Risk Factors --
Transfer of Receivables" and "Certain Legal Aspects of the Receivables --
Transfer of Receivables."

New Issuances

     The Agreement will authorize the Trustee to issue three types of
certificates:  (i) one or more Series of Certificates which are
transferable and have the characteristics described below; (ii) the
Transferor Certificate, which evidences the Transferor Interest and which
will initially be held by the Transferor and will be transferable only as
provided in the Agreement; and (iii) one or more Supplemental Certificates,
evidencing partial interests in the Transferor Interest, which are not
offered hereby and which will be transferable only as provided in the
Agreement. Pursuant to the Agreement, the Transferor may define, with
respect to any newly issued Series, the terms of such new Series. Upon the
issuance of an additional Series of Certificates, none of the Transferor,
the Servicer, the Trustee or the Trust will be required (nor do they
intend) to obtain the consent of any Certificateholder of any other Series
previously issued by the Trust. However, as a condition of a New Issuance,
the Transferor will deliver to the Trustee written confirmation that the
New Issuance will not result in the reduction or withdrawal by any Rating
Agency of its rating of any outstanding Series. The Transferor may offer
any Series under a Disclosure Document in offerings pursuant to this
Prospectus or in transactions either registered under the Securities Act or
exempt from registration thereunder directly, through one or more other
underwriters or placement agents, in fixed-price offerings or in negotiated
transactions or otherwise.  To the extent provided in the related
Supplement (and subject to any applicable requirements under the Exchange
Act and the rules and regulations thereunder, including Rule 13e-4), a new
Series may be issued fully or partially in exchange for certificates of one
or more existing Series.

     The holder of the Transferor Certificate may execute New Issuances
such that each Series has a period during which amortization or
accumulation of the principal amount thereof is intended to occur which may
have a different length and begin on a different date than such period for
any other Series. Further, one or more Series may be in their amortization
or accumulation periods while other Series are not. Moreover, each Series
may have the benefit of a Credit Enhancement which is available only to
such Series. Under the Agreement, the Trustee shall hold any such form of
Credit Enhancement only on behalf of the Series to which it relates. The
holder of the Transferor Certificate may deliver a different form of Credit
Enhancement agreement with respect to any Series. The holder of the
Transferor Certificate may specify different certificate rates and monthly
servicing fees with respect to each Series (or a particular Class within
such Series). The holder of the Transferor Certificate will also have the
option under the Agreement to vary between Series the terms upon which a
Series (or a particular Class within such Series) may be repurchased by the
Transferor or remarketed to other investors. There will be no limit to the
number of New Issuances that may be performed under the Agreement.

     A New Issuance may only occur upon the satisfaction of certain
conditions provided in the Agreement. Under the Agreement, the holder of
the Transferor Certificate may execute a New Issuance by notifying the
Trustee at least three days in advance of the date upon which the New
Issuance is to occur stating the Series to be issued on the date of the New
Issuance and, with respect to each such Series (and, if applicable, each
Class thereof): (1) its initial principal amount (or method for calculating
such amount), (2) its certificate rate (or method of calculating such rate)
and (3) the provider of Credit Enhancement, if any, which is expected to
provide support with respect to it. The Agreement will provide that on the
date of the New Issuance the Trustee will authenticate any such Series only
upon delivery to it of at least the following: (i) a Series Supplement
specifying the terms of such Series; (ii) (a) an opinion of counsel to the
effect that the certificates of such Series will be characterized as
indebtedness for Federal income tax purposes, unless the related Series
Supplement indicates that such opinion will not be provided, and (b) a Tax
Opinion; (iii) if required by the related Series Supplement, the form of
Credit Enhancement; (iv) if Credit Enhancement is required by the Series
Supplement, an appropriate Credit Enhancement agreement executed by the
Transferor and the Credit Enhancement Provider; (v) written confirmation
from each Rating Agency that the New Issuance will not result in such
Rating Agency's reducing or withdrawing its rating on any then outstanding
Series rated by it; (vi) an officer's certificate of the Transferor to the
effect that after giving effect to the New Issuance the Transferor would
not be required to add Additional Accounts pursuant to the Agreement and
the Transferor Interest would be at least equal to the Minimum Transferor
Interest; and (vii) the existing Transferor Certificate and, if applicable,
the certificates representing the Series to be exchanged. Upos, the Trustee
will cancel the existing Transferor Certificate and the certificates of the
exchanged Series, if applicable, and authenticate the new Series and a new
Transferor Certificate.

     The Transferor also may from time to time cause the Trustee to sell
Purchased Interests to one or more purchasers.  Any Purchased Interest will
represent an interest in the Trust's assets similar to the interest of a
Series of Certificates.  No Series will be subordinated to any Purchased
Interest, and no Purchased Interest will have any interest in the
Enhancement or series accounts specified for any Series, except as
specified in the Prospectus Supplement relating to that Series.   Any such
sale will take place pursuant to one or more agreements which will specify
terms for the applicable Purchased Interests and may grant the purchasers
of such interests notice and consultation rights with respect to rights or
actions of the Trustee. Any sale of Purchased Interests in the assets of
the Trust will be subject to the satisfaction of the same conditions
(including Rating Agency confirmations) as for a New Issuance as
appropriately adjusted to apply to the relevant Purchased Interest rather
than a New Issuance.

Additional Transferors
 
     The Transferor may designate other persons to be included as a
"Transferor" ("Additional Transferors") under the Agreement (by means of an
amendment to the Agreement that will not require the consent of any
Certificateholder, see "-- Amendments" but will be subject to satisfaction
of certain conditions, including confirmation that such designation will
not result in the withdrawal or downgrade of the credit rating of any
outstanding Series.  In connection with the designation of an Additional
Transferor, the Transferor will surrender the Transferor Certificate to the
Trustee in exchange for a newly issued Transferor Certificate modified to
reflect such Additional Transferor's interest in the Transferor's Interest. 
Following the inclusion of an Additional Transferor, the Additional
Transferor will be treated in the same manner as the initial Transferor and
each Additional Transferor generally will have the same obligations and
rights as a Transferor described herein.

Representations and Warranties

     In connection with the issuance of any Series of Certificates, the
Transferor will represent and warrant in the Agreement to the effect that
(a) as of the Closing Date, the Transferor was duly incorporated and in
good standing and that it has the authority to consummate the transactions
contemplated by the Agreement and (b) as of the Cut-Off Date (or as of the
date of the designation of Additional Accounts), each Account was an
Eligible Account. If (i) any of these representations and warranties proves
to have been incorrect in any material respect when made, and continues to
be incorrect for 60 days after notice to the Transferor by the Trustee or
to the Transferor and the Trustee by the Certificateholders holding more
than 50% of the Investor Interest of the related Series, and (ii) as a
result the interests of the Certificateholders are materially and adversely
affected, and continue to be materially and adversely affected during such
period, then the Trustee or Certificateholders holding more than 50% of the
Investor Interest may give notice to the Transferor (and to the Trustee in
the latter instance) declaring that a Pay Out Event has occurred, thereby
commencing the Rapid Amortization Period or, if so specified in the related
Prospectus Supplement, the Rapid Accumulation Period.

     The Transferor will also represent and warrant in the Agreement to the
effect that (a) as of the Closing Date of the initial Series of
Certificates, each of the related Receivables then existing is an Eligible
Receivable (as defined below) and (b) as of the date of creation of any new
Receivable, such Receivable is an Eligible Receivable and the
representation and warranty set forth in clause (b) in the immediately
following paragraph is true and correct with respect to such Receivable. In
the event (i) of a breach of any representation and warranty described in
this paragraph, within 60 days, or such longer period as may be agreed to
by the Trustee, of the earlier to occur of the discovery of such breach by
the Transferor or Servicer or receipt by the Transferor of written notice
of such breach given by the Trustee, or, with respect to certain breaches
relating to prior liens, immediately upon the earlier to occur of such
discovery or notice and (ii) that as a result of such breach, the
Receivables in the related Accounts are charged off as uncollectible, the
Trust's rights in, to or under the Receivables or its proceeds are impaired
or the proceeds of such Receivables are not available for any reason to the
Trust free and clear of any lien, the Transferor will accept reassignment
of each Principal Receivable as to which such breach relates (an
"Ineligible Receivable") on the terms and conditions set forth below. No
such reassignment will be required to be made with respect to an Ineligible
Receivable if, on any day within the applicable period (or such longer
period as may be agreed to by the Trustee), the representations and
warranties with respect to that Ineligible Receivable are true and correct
in all material respects. The Transferor will accept reassignment of
Ineligible Receivables by directing the Servicer to deduct the amount of
each Ineligible Receivable from the Aggregate Principal Receivables used to
calculate the Transferor Interest. If the exclusion of an Ineligible
Receivable from the calculation of the Transferor Interest would cause the
Transferor Interest to be less than the Minimum Transferor Interest, on the
date of reassignment of such Ineligible Receivable the Transferor will make
a deposit in the Excess Funding Account in immediately available funds in
an amount equal to the amount by which the Transferor Interest would be
reduced below the Minimum Transferor Interest. Any such deduction or
deposit shall be considered a repayment in full of the Ineligible
Receivable. The obligation of the Transferor to accept reassignment of any
Ineligible Receivable is the sole remedy respecting any breach of the
representations and warranties set forth in this paragraph with respect to
such Receivable available to the Certificateholders or the Trustee on
behalf of Certificateholders.

     The Transferor will also represent and warrant in the Agreement to the
effect that as of the Closing Date of the initial Series of Certificates
(a) the Agreement will constitute a legal, valid and binding obligation of
the Transferor and (b) the transfer of Receivables by it to the Trust under
the Agreement will constitute either a valid transfer and assignment to the
Trust of all right, title and interest of the Transferor in and to the
Receivables (other than Receivables in Additional Accounts), whether then
existing or thereafter created and the proceeds thereof (including amounts
in any of the accounts established for the benefit of Certificateholders)
or the grant of a first priority perfected security interest in such
Receivables (except for certain tax and other governmental liens) and the
proceeds thereof (including amounts in any of the accounts established for
the benefit of Certificateholders), which is effective as to each such
Receivable upon the creation thereof. In the event of a breach of any of
the representations and warranties described in this paragraph which has a
material adverse effect on the interest of the Certificateholders in the
Receivables, either the Trustee or the Holders of Certificates evidencing
undivided interests in the Trust aggregating more than 50% of the aggregate
Investor Interest of all Series outstanding may direct the Transferor to
accept reassignment of the Trust Portfolio within 60 days of such notice,
or within such longer period specified in such notice. The Transferor will
be obligated to accept reassignment of such Receivables on a Distribution
Date occurring within such applicable period. Such reassignment will not be
required to be made, however, if at any time during such applicable period,
or such longer period, the representations and warranties are true and
correct in all material respects. The deposit amount for such reassignment
will equal the Investor Interest and Enhancement Invested Amount, if any,
plus accrued and unpaid interest for eat day of the Monthly Period
preceding the Distribution Date on which the reassignment is scheduled to
be made less the amount, if any, previously allocated for payment of
principal and interest to such Certificateholders or such holders of the
Enhancement Invested Amount or the Collateral Interest, if any, on such
Distribution Date. The payment of the reassignment deposit amount and the
transfer of all other amounts deposited for the preceding month in the
Distribution Account will be considered a payment in full of the Investor
Interest and the Enhancement Invested Amount, if any, for each such Series
required to be repurchased and will be distributed upon presentation and
surrender of the Certificates for each such Series. The obligation of the
Transferor to make any such deposit will constitute the sole remedy
respecting a breach of the representations and warranties available to the
Trustee or Certificateholders.

     With respect to each Series of Certificates, an "Eligible Account"
means, as of the Cut-Off Date (or, with respect to Additional Accounts, as
of their date of designation for inclusion in the Trust), each Account
owned by the Transferor (a) which was in existence and maintained with the
Transferor, (b) which is payable in United States dollars, (c) the customer
of which has provided, as his most recent billing address, an address
located in the United States or its territories or possessions or a
military address (except that up to 3% of the aggregate number of all
Accounts as of the Cut-Off Date or any date on which Additional Accounts
are designated for inclusion in the Trust may have customers with billing
addresses that do not satisfy this requirement), (d) which has not been
classified by the Transferor as cancelled, counterfeit, fraudulent, stolen
or lost (except that Eligible Accounts may include Accounts identified by
the applicable customers as having balances incurred as a result of
fraudulent use or as to which the credit cards have been identified as lost
or stolen if (1) the Transferor appropriately reflects the balance of the
applicable Receivables on its books and records in accordance with its
customary practices and (2) charging privileges have been cancelled and are
not reinstated), (e) which has either been originated by the Transferor or
acquired by the Transferor from other institutions, (f) which has not been
charged off by the Transferor in its customary and usual manner for
charging off such Account as of the Cut-Off Date and, with respect to
Additional Accounts, as of their date of designation for inclusion in the
Trust and (g) which satisfies any additional requirements specified in the
related Prospectus Supplement. Under the Agreement, the definition of
Eligible Account may be changed by amendment to the Agreement without the
consent of the related Certificateholders if (i) the Transferor delivers to
the Trustee a certificate of an authorized officer to the effect that, in
the reasonable belief of the Transferor, such amendment will not as of the
date of such amendment adversely affect in any material respect the
interest of such Certificateholders, and (ii) such amendment will not
result in a withdrawal or reduction of the rating of any outstanding Series
under the Trust.

     With respect to each Series of Certificates, an "Eligible Receivable"
means each Receivable (a) which has arisen under an Eligible Account, (b)
which was created in compliance, in all material respects, with all
requirements of law applicable to the Transferor, and pursuant to an 
account  agreement which complied in all material respects with all
requirements of law applicable to the Transferor, (c) with respect to which
all consents, licenses or authorizations of, or registrations with, any
governmental authority required to be obtained or given by the Transferor
in connection with the creation of such Receivable, or the execution,
delivery, creation and performance by the Transferor of the related account
agreement, have been duly obtained or given and are in full force and
effect as of the date of the creation of such Receivable, (d) as to which,
at the time of its creation, the Transferor or the Trust had good and
marketable title free and clear of all liens and security interests arising
under or through the Transferor (other than certain tax liens for taxes not
then due or which the Transferor is contesting and any other lien that is
released or terminated at or before the time that the receivable is
transferred to the Trust), (e) which is the legal, valid and binding
payment obligation of the obligor thereon, legally enforceable against such
obligor in accordance with its terms (with certain bankruptcy-related
exceptions), (f) which constitutes an "account," "chattel paper" or a
"general intangible" under Article 9 of the Uniform Commercial Code as then
in effect in the State of Louisiana and (g) which satisfies any additional
requirements specified in the related Prospectus Supplement. 

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

Addition of Trust Assets

     As described above under "The Receivables," the Transferor will have
the right to designate for the Trust, from time to time, Additional
Accounts to be included as Accounts with respect to the Trust. In addition,
the Transferor will be required to designate Additional Accounts (a) to
maintain the Transferor Interest  so that during any period of 30
consecutive days, the Transferor Interest averaged over that period equals
or exceeds the Minimum Transferor Interest for the same period and (b) to
maintain the sum of (i) the Aggregate Principal Receivables and (ii) the
principal amount on deposit in the Excess Funding Account equal to or
greater than the Minimum Aggregate Principal Receivables.  "Minimum
Transferor Interest" means __% of the aggregate Principal Receivables at
the end of the day immediately prior to the date of determination. 
"Minimum Aggregate Principal Receivables" means an amount equal to the sum
of the numerators used to calculate the Investor Percentages with respect
to the allocation of collections of Principal Receivables for each Series
issued by the Trust then outstanding. However, the percentage used to
calculate the Minimum Transfer Interest, the Minimum Aggregate Principal
Receivables or both may be increased or reduced at any time if each Rating
Agency confirms that such action will not result in a withdrawal or
downgrade of its rating of any outstanding Series as to which it is a
Rating Agency. The Transferor's designation of Additional Accounts
generally will be subject to the satisfaction of the conditions described
below.  

     However, the Transferor may from time to time designate to the Trust
certain accounts ("Automatic Additional Accounts") generated in the
ordinary course of business of the Transferor, subject to fewer conditions
(but the remaining conditions include limitations on the amount of
Automatic Additional Accounts that may be designated for the Trust during a
period of time). The Transferor will convey to the Trust its interest in
all Receivables in Additional Accounts, whether such Receivables are then
existing or thereafter created.

     Each Additional Account (including Automatic Additional Accounts) must
be an Eligible Account at the time of its designation. However, Additional
Accounts may not be of the same credit quality as the initial Accounts.
Additional Accounts may have been originated by the Transferor using credit
criteria different from those which were applied by the Transferor to the
initial Accounts or may have been acquired by the Transferor from an
institution which may have had different credit criteria.

     In addition to or in lieu of Additional Accounts, the Transferor under
the Agreement will be permitted to add to the Trust participations or trust
certificates representing undivided interests in a pool of assets primarily
consisting of receivables arising under revolving credit accounts and
collections thereon ("Participations"). Participations may be evidenced by
one or more certificates of ownership issued under a separate pooling and
servicing agreement or similar agreement (a "Participation Agreement")
entered into by the Transferor which entitles the certificateholder to
receive percentages of collections generated by the pool of assets subject
to such Participation Agreement from time to time and to certain other
rights and remedies specified therein. Participations may have their own
credit enhancement, pay out events, servicing obligations and servicer
defaults, all of which are likely to be enforceable by a separate trustee
under the Participation Agreement and may be different from those specified
herein. The rights and remedies of the Trust as the holder of a
Participation (and therefore the Certificateholders) will be subject to all
the terms and provisions of the related Participation Agreement. The
Agreement may be amended to permit the addition of a Participation in the
Trust without the consent of the related Certificateholders if (i) the
Transferor delivers to the Trustee a certificate of an authorized officer
to the effect that, in the reasonable belief of the Transferor, such
amendment will not as of the date of such amendment adversely affect in any
material respect the interest of such Certificateholders, and (ii) such
amendment will not result in a withdrawal or reduction of the rating of any
outstanding Series under the Trust.

     A conveyance by the Transferor to the Trust of Receivables in
Additional Accounts or Participations is subject to the following
conditions, among others: (i) except in the case of Automatic Additional
Accounts, the Transferor shall give the Trustee, each Rating Agency and the
Servicer written notice that such Additional Accounts or Participations
will be included, which notice shall specify the approximate aggregate
amount of the Receivables or interests therein to be transferred; (ii) the
Transferor shall have delivered to the Trustee a written assignment
(including an acceptance by the Trustee on behalf of the Trust for the
benefit of the Certificateholders) as provided in the Agreement relating to
such Additional Accounts or Participations (the "Assignment") and, the
Transferor shall have delivered to the Trustee a computer file or
microfiche list, dated the date of such Assignment, containing a true and
complete list of such Additional Accounts or Participations; (iii) the
Transferor shall represent and warrant that (a) each Additional Account is,
as of the Addition Date, an Eligible Account, and each Receivable in such
Additional Account is, as of the Addition Date, an Eligible Receivable, (b)
no selection procedures believed by the Transferor to be materially adverse
to the interests of the Certificateholders were utilized in selecting the
Additional Accounts from the available Eligible Accounts from the Bank
Portfolio and (c) as of the Addition Date, the Transferor is not insolvent;
(iv) the Transferor shall deliver certain opinions of counsel with respect
to the transfer of the Receivables in the Additional Accounts or the
Participations to the Trust; and (v) under certain circumstances with
respect to Additional Accounts (but not in the case of Automatic Additional
Accounts), and in all cases with respect to Participations, the addition of
such Additional Accounts or Participations will not result in a withdrawal
or reduction of the rating of any outstanding Series under the Trust.

     In addition to the periodic reports otherwise required to be filed by
the Servicer with the Commission pursuant to the Exchange Act, the Servicer
intends to file, on behalf of the Trust, a Report on Form 8-K with respect
to any addition to the Trust of Receivables in Additional Accounts or
Participations that would have a material effect on the composition of the
assets of the Trust.

Removal of Accounts

     The Transferor may, but shall not be obligated to, designate from time
to time certain Accounts to be Removed Accounts and stop transferring new
Receivables arising in the Removed Accounts to the Trust. Pre-existing
Receivables in Removed Accounts may either be conveyed to the Transferor or
its designee or retained by the Trust. If such pre-existing Receivables are
retained in the Trust, the Servicer and the Transferor will agree to
allocate principal collections on the Removed Accounts on a first-in,
first-out basis, so that such collections will be allocated to outstanding
advances in the order in which such advances arose (beginning with the
oldest outstanding advance). Principal collections allocable to Receivables
retained by the Trust will be applied as Collections in accordance with the
Agreement.  Upon payment of all amounts owing in respect of such
Receivables, the Trust will transfer the related Account to the Transferor.


     The Transferor will, however, be permitted to designate Removed
Accounts only if: (i) such designation will not, in the reasonable belief
of the Transferor, cause a Pay Out Event to occur; (ii) the Transferor
shall have delivered to the Trustee for execution a written assignment and
a computer file or microfiche list containing a true and complete list of
all Removed Accounts identified by account number and the aggregate amount
of the Receivables in such Removed Accounts as of the end of the Billing
Cycle immediately preceding the date of removal; (iii) the Transferor
represents and warrants that no selection procedures believed by the
Transferor to be materially adverse to the interests of the holders of any
Series of Certificates outstanding were used in selecting the Removed
Accounts to be removed from the Trust; (iv) the Transferor shall have
received notice from each such Rating Agency that such proposed removal
will not result in a downgrade of its then-current rating for any such
Series; (v) such other conditions as are specified in any Prospectus
Supplement or adopted by the Transferor to enable the Transferor to
derecognize Receivables transferred to the Trust in accordance with
generally accepted accounting principles ("GAAP"); and (vi) the Transferor
shall have delivered to the Trustee an officer's certificate confirming the
items set forth in clauses (i) through (v) above. Notwithstanding the
above, the Transferor will be permitted to designate as a Removed Account
without the consent of the Trustee, Certificateholders or Rating Agencies
any Account that has a zero balance and which the Transferor will remove
from its computer file.

Collection and Other Servicing Procedures

     For each Series of Certificates, the Servicer will be responsible for
servicing and administering the Receivables in accordance with the
Servicer's policies and procedures for servicing credit card receivables
comparable to the Receivables. The Servicer will be required to maintain
fidelity bond coverage insuring against losses through wrongdoing of its
officers and employees who are involved in the servicing of credit card
receivables covering such actions and in such amounts as the Servicer
believes to be reasonable from time to time.

Discount Option

     The Transferor may at any time designate a specified fixed or variable
percentage as specified in the related Prospectus Supplement (the "Discount
Percentage") of the amount of Receivables arising in the Accounts on and
after the date such option is exercised (and if the Transferor so elects,
Receivables arising in the Accounts before the date such option is
exercised) that otherwise would have been treated as Principal Receivables
to be treated as Finance Charge Receivables. Such designation will become
effective upon satisfaction of the requirements set forth in the Agreement,
including, if the Discount Percentage would be greater than 3% after such
designation, confirmation by each Rating Agency that such designation will
not result in a withdrawal or downgrade of its rating of any outstanding
Series of the Trust. On the date of processing of any collections, the
product of the Discount Percentage and collections of Receivables that
arise in the Accounts on such day on or after the date such option is
exercised (and if the Transferor so elects, Receivables arising in the
related Accounts before the date such option is exercised) that otherwise
would be Principal Receivables will be deemed collections of Finance Charge
Receivables and will be applied accordingly.

Trust Accounts

     With respect to the Trust, the Trustee will establish and maintain in
the name of the Trust, a "Finance Charge Account" and an "Excess Funding
Account," as segregated trust accounts or with a Qualified Institution, for
the benefit of the Certificateholders of all related Series, including any
Series offered pursuant to this Prospectus. The Agreement will also permit
the Trustee to establish accounts for particular Series, including an
Interest Funding Account, a Principal Funding Account, a Pre-Funding
Account or any other account specified in the related Series Supplement.
Each series account will be held for the benefit of the Certificateholders
of the related Series and for the purposes set forth in the related
Prospectus Supplement. The Trustee will also establish a segregated demand
deposit account to serve as the "Distribution Account" for the Trust. The
Servicer will establish and maintain, in the name of the Trustee, on behalf
of the Trust, for the benefit of Certificateholders of all Series issued
thereby, a non-interest bearing segregated account to serve as the
Collection Account for the Trust. The Distribution Account and Collection
Account will each be established as a segregated trust account or with a
"Qualified Institution," defined as a depository institution or trust
company, which may include the Trustee, organized under the laws of the
United States or any one of the states thereof, which at all times has a
certificate of deposit, short-term deposit or commercial paper rating of P-
1 by Moody's Investors Service, Inc. ("Moody's") and of at least A-1 by
Standard & Poor's Ratings Services, a division of The McGraw Hill
Companies, Inc. ("Standard & Poor's") or long-term unsecured debt
obligation (other than such obligation the rating of which is based on
collateral or on the credit of a person other than such institution or
trust company) rating of at least Aa3 by Moody's and AA- by Standard &
Poor's and deposit insurance provided by either the Bank Insurance Fund
("BIF") or the Savings Association Insurance Fund ("SAIF"), each
administered by the FDIC, or a depository institution, which may include
the Trustee, which is acceptable to each Rating Agency.  Funds in the
Excess Funding Account, the Finance Charge Account, the Principal Funding
Account, the Distribution Account and any series account for the Trust will
be invested, at the direction of the Servicer, in (i) obligations fully
guaranteed by the United States of America, (ii) demand deposits, time
deposits or certificates of deposit of depository institutions or trust
companies, the certificates of deposit of which have the highest rating
from Moody's and Standard & Poor's, (iii) commercial paper having, at the
time of the Trust's investment, a rating in the highest rating category
from Moody's and Standard & Poor's, (iv) bankers' acceptances issued by any
depository institution or trust company described in clause (ii) above, (v)
money market funds which have the highest rating from, or have otherwise
been approved in writing by, Moody's and Standard & Poor's (so long as such
investment will not require the Trust to register as an investment company
under the Investment Company Act of 1940, as amended), (vi) repurchase
obligations with respect to any security described in clause (i) above or
with respect to any other security issued or guaranteed by an agency or
instrumentality of the United States of America, in either case entered
into with a depository institution or trust company described in clause
(ii) above and (vii) any other investment if each Rating Agency confirms in
writing that such investment will not adversely affect its then current
rating or ratings of the Investor Certificates and making such investment
will not require the Trust to register as an investment company under the
Investment Company Act of 1940, as amended (such investments, "Permitted
Investments").  Any earnings (net of losses and investment expenses) on
funds in the Finance Charge Account, the Excess Funding Account or the
Distribution Account will be paid to the Transferor.  The Servicer will
have the revocable power to withdraw funds from the Collection Account and
to instruct the Trustee to make withdrawals and payments from the Finance
Charge Account and the Excess Funding Account for the purpose of carrying
out the Servicer's duties under the Agreement. Each Prospectus Supplement
will identify a paying agent which will have the revocable power to
withdraw funds from the Distribution Account for the purpose of making
distributions to the Certificateholders (or, if no such entity is
designated, the Trustee shall act as paying agent).

Funding Period

     For any Series of Certificates, the related Prospectus Supplement may
specify that during a Funding Period, all or a portion of the principal
amount of such Series (the "Pre-Funding Amount") will be held in a Pre-
Funding Account pending the transfer of additional Receivables to the Trust
or pending the reduction of the Investor Interests of other Series issued
by the Trust.  The related Prospectus Supplement will specify the initial
Investor Interest with respect to such Series, the Full Investor Interest
and the date by which the Investor Interest is expected to equal the Full
Investor Interest.  The Investor Interest will increase as Receivables are
added to the Trust or as the Investor Interests of other Series of the
Trust are reduced.  See "-- Addition of Trust Assets."  This feature is
intended to permit the Transferor to issue a new Series of Certificates at
an opportune time, if the Investor Interest of existing Series are expected
to be reduced or additional Receivables are expected to be included in the
Trust at a subsequent time.  Certificateholders will not incur any costs,
direct or indirect, as a result of the exercise of this feature.  If the
Investor Interest does not equal the Full Investor Interest by the end of
the Funding Period, Certificateholders of the affected Series will receive
principal repayments prior to the expected date of receipt.  See "Risk
Factors -- Pre-Funding Account."  Any designation of Additional Accounts (or
Participations) during the Funding Period will be subject to the same
conditions and protections applicable at any other time.  It is not
expected or required that the Trustee or any other Person (except for the
Transferor) will make any initial examination of Receivables added to the
Trust during a Funding Period for the purpose of establishing the presence
or absence of defects, compliance with the Transferor's representations and
warranties or for any other purpose.

     During the Funding Period, funds on deposit in the Pre-Funding Account
for a Series of Certificates will be withdrawn and paid to the holder of
the Transferor Certificate to the extent of any increases in the Investor
Interest.  In the event that the Investor Interest does not for any reason
equal the Full Investor Interest by the end of the Funding Period, any
amount remaining in the Pre-Funding Account and any additional amounts
specified in the related Prospectus Supplement will be payable to the
Certificateholders of such Series in the manner and at such time as set
forth in the related Prospectus Supplement.  Such payment will reduce the
aggregate principal amount of such Certificates.

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

Allocations

     The Servicer will allocate between the Investor Interest of each
Series issued by the Trust (and between each Class of each Series) and the
Transferor Interest, and, in certain circumstances, the interest of certain
Credit Enhancement Providers, all amounts collected on Finance Charge
Receivables, all amounts collected on Principal Receivables and all Net
Default Amounts and Net Recoveries. The Servicer will make each allocation
by reference to the applicable Investor Percentage of each Series and the
Transferor Percentage, and, in certain circumstances, the percentage
interest of certain providers of Enhancement (the "Credit Enhancement
Percentage") with respect to such Series. The Prospectus Supplement
relating to a Series will specify the Investor Percentage and, if
applicable, the Credit Enhancement Percentage (or the method of calculating
such percentages) with respect to the allocations of collections of
Principal Receivables, Finance Charge Receivables and Net Default Amounts
and Net Recoveries during the Revolving Period, any Amortization Period and
any Accumulation Period, as applicable. In addition, for each Series of
Certificates having more than one Class, the related Prospectus Supplement
will specify the method of allocation between each Class. 

     The Transferor Percentage will, in all cases, be equal to 100% minus
the aggregate Investor Percentages and, if applicable, the Credit
Enhancement Percentages, for all Series then outstanding.

Application of Collections

     Except as otherwise provided below, the Servicer will deposit into the
Collection Account for the Trust, no later than the second business day (or
such other day specified in the related Prospectus Supplement) following
the date of processing, any payment collected by the Servicer on the
Receivables.  On the same day as any such deposit is made, the Servicer
will make the deposits and payments to the accounts and parties as
indicated below; provided, however, that for as long as First NBC remains
the Servicer under the Agreement and (a) (i) the Servicer provides to the
Trustee a letter of credit or other credit enhancement covering the risk of
collection of the Servicer acceptable to the Rating Agencies and (ii) the
Rating Agency Condition shall have been satisfied with respect to reliance
on such letter of credit or other credit enhancement or (b) the certificate
of deposit or unsecured short-term debt obligations of the Transferor are
rated P-1 by Moody's and at least A-1 by Standard & Poor's and insured by
either BIF or SAIF or (c) the Transferor makes other arrangements
satisfactory to each Rating Agency rating any Series then outstanding, then
the Servicer may make deposits to the Collection Account and such other
deposits and payments on the business day immediately prior to the
Distribution Date (the "Transfer Date") in an amount equal to the net
amount of such deposits and payments which would have been made had the
conditions of this proviso not applied. 

     The Pooling and Servicing Agreement provides, that until the date on
which First NBC notifies the Trustee that First NBC is able, and elects, to
calculate the aggregate amount of Finance Charge Receivables and Principal
Receivables on a daily basis rather than on a Billing Cycle basis (the
"Conversion Date") references herein to deposits and payments of
collections received during a particular month shall instead refer to
collections received during Billing Cycles ending during such month. See
- --Description of Certificates -- Application of Collections.-- The Servicer
will make such deposits and payments based on the assumption that all
collections received by the Servicer with respect to the Receivables in
each Billing Cycle are collections of Finance Charge Receivables up to the
amount of Finance Charge Receivables billed with respect to Receivables in
such Billing Cycle (with respect to each Billing Cycle, the "Billed Finance
Charge Receivables") and collections in excess of the Billed Finance Charge
Receivables are collections of Principal Receivables, subject to a monthly
reconciliation procedure. The term "Aggregate Principal Receivables" means
in the case of any date of determination which occurs before the Conversion
Date, the aggregate amount of Principal Receivables as of the end of the
Billing Cycles during the Monthly Period immediately preceding such date of
determination or, in the case of any date of determination which occurs on
or after the Conversion Date, the aggregate amount of Principal Receivables
as of the end of the last day of the Monthly Period immediately preceding
such date of determination.

     Whether the Servicer is required to make monthly or daily deposits to
the Collection Account with respect to any Monthly Period, (i) the Servicer
will only be required to deposit Collections from the Collection Account
into the Finance Charge Account, the Excess Funding Account or such related
series account up to the required amount to be deposited into any such
account or, without duplication, distributed on or prior to the related
Distribution Date to Certificateholders or to the provider of Enhancement
and (ii) if at any time prior to such Distribution Date the amount of
Collections deposited in the Collection Account exceeds the amount required
to be deposited pursuant to clause (i) above, the Servicer will be
permitted to withdraw the excess from the Collection Account.

     The Servicer will withdraw the following amounts from the Collection
Account for application as indicated:

          (a)  an amount equal to the Transferor Percentage of the
     aggregate amount of such deposits in respect of Principal Receivables
     and Finance Charge Receivables, respectively, will be paid or held for
     payment to the holder of the Transferor Certificate (or, in certain
     limited circumstances, deposited in the Excess Funding Account);

          (b)  subject to reallocations among a Reallocation Group (see "--
     Reallocations Among Certificates of Different Series within a
     Reallocation Group"), an amount equal to the applicable Investor
     Percentage of the aggregate amount of such deposits in respect of
     Finance Charge Receivables will be deposited into the Finance Charge
     Account for allocation and distribution as described in the related
     Prospectus Supplement;

          (c)  during the Revolving Period, an amount equal to the
     applicable Investor Percentage of the aggregate amount of such
     deposits in respect of Principal Receivables will, in the case of a
     Principal Sharing Series, be made available for principal payments or
     accumulation on other Series of Certificates and otherwise (or to the
     extent not needed for such principal payments or accumulation), will
     be paid or held for payment to the holder of the Transferor
     Certificate, provided that if after giving effect to the inclusion in
     the Trust of all Receivables on or prior to such date of processing
     and the application of payments referred to in paragraph (a) above the
     Transferor Interest is reduced to less than the Minimum Transferor
     Interest, the excess will be deposited in the Excess Funding Account
     and will be used as described in the related Prospectus Supplement; 

          (d)  during the Controlled Amortization Period, Controlled
     Accumulation Period or Rapid Accumulation Period, as applicable, an
     amount equal to the applicable Investor Percentage of such deposits in
     respect of Principal Receivables up to the amount, if any, specified
     in the related Prospectus Supplement will be deposited in the
     Principal Funding Account or related series account identified for
     such purpose, as applicable, for allocation and distribution to
     Certificateholders as described in the related Prospectus Supplement,
     except that, if collections of Principal Receivables exceed the
     principal payments which may be allocated or distributed to
     Certificateholders, then the amount of such excess will be paid to the
     holder of the Transferor Certificate until the Transferor Interest is
     reduced to the Minimum Transferor Interest, and thereafter will be
     deposited in the Excess Funding Account or other specified account and
     will be used as described in the related Prospectus Supplement,
     including for payment to other Series of Certificates issued by the
     Trust; and

          (e)  during the Principal Amortization Period, if applicable, and
     the Rapid Amortization Period, an amount equal to the applicable
     Investor Percentage of such deposits in respect of Principal
     Receivables will be deposited into the related series account
     identified for such purpose for application and distribution as
     provided in the related Prospectus Supplement.

     In the case of a Series of Certificates having more than one Class,
the amounts in the Collection Account will be allocated and applied to each
Class in the manner and order of priority described in the related
Prospectus Supplement.

Reallocations Among Certificates of Different Series within a Reallocation
Group

     Group Investor Finance Charge Collections.  Any Series offered hereby
may, if so specified in the related Prospectus Supplement, be included in a
Reallocation Group.  Other Series issued in the future may also be included
in such Group.

     The Servicer will calculate for each Monthly Period the Group Investor
Finance Charge Collections for a particular Reallocation Group, and on the
following Distribution Date will allocate such amount among the Investor
Interests (including any Enhancement Invested Amounts) for all Series in
such Reallocation Group in the following priority:

     (i)   Group Investor Monthly Interest;

     (ii)  Group Investor Monthly Fees;

     (iii) Group Investor Default Amounts;

     (iv)  Group Investor Charge-Offs; and 

     (v)   the balance pro rata among each Series in such Reallocation
           Group based on the current Investor Interest (including any
           Enhancement Invested Amount) of each such Series.

     In the case of clauses (i), (ii), (iii) and (iv), if the amount of
Group Investor Finance Charge Collections is not sufficient to cover each
such amount in full, the amount available will be allocated among the
Series in such Reallocation Group pro rata, based on the claim that each
Series has under the applicable clause.  This means, for example, that if
the amount of Group Investor Finance Charge Collections is not sufficient
to cover Group Investor Monthly Interest, each Series in such Reallocation
Group will share such amount pro rata, and any Series in such Reallocation
Group with a claim with respect to monthly interest, overdue monthly
interest and interest on such overdue monthly interest, if applicable,
which is larger than the claim for such amounts for any other Series in
such Reallocation Group (due to a higher certificate rate) will receive a
proportionately larger allocation than such other Series.

     The amount of Group Investor Finance Charge Collections allocated to
the Investor Interest (including any Enhancement Invested Amount) for a
particular Series offered hereby as described above is referred to herein
as "Reallocated Investor Finance Charge Collections."

     "Group Investor Charge-Offs" means, for any Reallocation Group on any
Distribution Date, the sum of the Investor Charge-Offs for all Series in
such Reallocation Group for the related Monthly Period.

     "Group Investor Default Amounts" means, for any Reallocation Group on
any Distribution Date, the sum of the Investor Default Amounts for all
Series in such Reallocation Group for the related Monthly Period.

     "Group Investor Finance Charge Collections" means, for any
Reallocation Group on any Distribution Date, the sum of the Investor
Finance Charge Collections for all Series in such Reallocation Group for
such Monthly Period.

     "Group Investor Monthly Fees" means, for any Reallocation Group on any
Distribution Date, the aggregate amount of Investor Monthly Fees for all
Series in such Reallocation Group for such Distribution Date.

     "Group Investor Monthly Interest" means, for any Reallocation Group on
any Distribution Date, the aggregate amount of monthly interest, overdue
monthly interest and interest on such overdue monthly interest, if
applicable, for all Series in such Reallocation Group for such Distribution
Date.

     "Investor Finance Charge Collections" means, for any Series, the
amount of collections of Finance Charge Receivables allocable to the
Investor Interest (including any Enhancement Invested Amount) of that
Series for the related Monthly Period, which is determined by multiplying
by the applicable Investor Percentage the aggregate amount of such
collections for that Monthly Period.

     "Investor Monthly Fees" means, for any Series on any Distribution
Date, the sum of the Servicing Fee for that Series for the related Monthly
Period, and any fees in respect of Credit Enhancement or similar fees which
are paid out of Reallocated Investor Finance Charge Collections for such
Series pursuant to the applicable Series Supplement.

     The chart below demonstrates the manner in which collections of
Finance Charge Receivables are allocated and reallocated among Series in a
Reallocation Group.  The chart assumes that the Trust has issued three
Series (Series 1, 2 and 3), and that each such Series is in its Revolving
Period.

     In Step 1, total collections of Finance Charge Receivables are
allocated among the three Series and the Transferor Interest based on the
Investor Percentage for each Series and the Transferor Percentage.  The
amounts allocated to each Series pursuant to Step 1 are referred to as
"Investor Finance Charge Collections."  

     Group Investor Finance Charge Collections for all Series in a
particular Reallocation Group are pooled as shown above in Step 2 for
reallocation to each such Series as shown in Step 3.  In Step 3 Group
Investor Finance Charge Collections are reallocated to each Series in such
Reallocation Group as described above based on the Series' respective claim
with respect to interest payable on the Certificates or Enhancement
Invested Amount (if any) of such Series, the Servicing Fee and the Investor
Default Amount allocable to such Series and certain other amounts in
respect to such Series.  The excess is allocated pro rata among the Series
in such Group based on their respective Investor Interests (including any
Enhancement Invested Amounts).



<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------
                        FIRST NBC CREDIT CARD MASTER TRUST FINANCE CHARGE COLLECTIONS
- ------------------------------------------------------------------------------------------------------------

<S>          <C>                       <C>                          <C>                     <C>              
             ____________________      _______________________      _____________________   ___________________
Step 1             Series 1                   Series 2                    Series 3          Transferor's Finance
               Investor Finance            Investor Finance            Investor Finance      Charge Collections
              Charge Collections          Charge Collections          Charge Collections      (based upon the
               (based upon the              (based upon the             (based upon the          Transferor 
             Investor Percentage)        Investor Percentage)        Investor Percentage)        Percentage)
             ____________________      _______________________      _____________________   ___________________
             _________|___________________________|___________________________|__________
<CAPTION>
Step 2                                         Group
                                     Investor Finance Collections
             ____________________________________________________________________________
             _____________________________________|______________________________________
<S>          <C>                         <C>                        <C>          
Step 3             Series 1                    Series 2                    Series 3
               Monthly Interest            Monthly Interest            Monthly Interest
             ____________________________________________________________________________
             _____________________________________|______________________________________

                   Series 1                    Series 2                   Series 3
              Investor Monthly Fees      Investor Monthly Fees      Investor Monthly Fees
             ____________________________________________________________________________
             _____________________________________|______________________________________

                   Series 1                    Series 2                   Series 3
              Investor Default Amount    Investor Default Amount    Investor Default Amount
             ____________________________________________________________________________
             _____________________________________|______________________________________

                   Series 1                    Series 2                   Series 3
              Investor Charge-Offs       Investor Charge-Offs       Investor Charge-Offs
             ____________________________________________________________________________
             _____________________________________|______________________________________

                   Series 1                    Series 2                   Series 3
               Balance based upon          Balance based upon       Balance based upon 
                Investor Interest           Investor Interest        Investor Interest
                (including any              (including any           (including any   
                 Enhancement                 Enhancement             Enhancement 
                 Invested Amount)            Invested Amount)        Invested Amount)  
              ---------------------------------------------------------------------------

</TABLE>



<PAGE>
Shared Excess Finance Charge Collections

     The Prospectus Supplement relating to a Series will specify whether
such Series will be an Excess Allocation Series and will identify any
previously issued Excess Allocation Series. The Certificateholders of an
Excess Allocation Series may be entitled to receive all or a portion of
Excess Finance Charge Collections with respect to other Excess Allocation
Series to cover any shortfalls with respect to amounts payable from
collections of Finance Charge Receivables allocable to such Series. While
any Series offered hereby may be designated as an Excess Allocation Series,
there can be no assurance that (a) any other Series will be designated as
an Excess Allocation Series, (b) there will be any Excess Finance Charge
Collections with respect to any such other Series for any Monthly Period,
or (c) any agreement relating to any Credit Enhancement will not be amended
in such a manner as to increase payments to the providers of Credit
Enhancement and thereby decrease the amount of Excess Finance Charge
Collections available from such Series. See "-- Application of Collections"
and "-- Defaulted Receivables; Incentive Payments and Fraudulent Charges;
Investor Charge-Offs."

Excess Funding Account

     If on any date the Transferor Interest is less than the Minimum
Transferor Interest (after giving effect to any addition of Principal
Receivables to the Trust), the Servicer will not distribute to the holder
of the Transferor Certificate any collections of Principal Receivables that
otherwise would be distributed to the holder of the Transferor Certificate,
but shall instead deposit such funds in a segregated account established
and maintained by the Trustee, in the name of the Trust, for the benefit of
Certificateholders of all Series, as a trust account or with the Servicer
or with a Qualified Institution (the "Excess Funding Account") until the
Transferor Interest equals the Minimum Transferor Interest. Funds on
deposit in the Excess Funding Account will be withdrawn and paid to the
holder of the Transferor Certificate on any date to the extent that the
Transferor Interest is greater than the Minimum Transferor Interest on such
date. If a Controlled Accumulation Period, Controlled Amortization Period,
Principal Amortization Period, Rapid Amortization Period or Rapid
Accumulation Period commences with respect to any Series entitled to the
benefits of Shared Principal Collections, then an amount of funds on
deposit in the Excess Funding Account (after giving effect to the release
of funds to the holder of the Transferor Certificate as described above) up
to the amount, if any, by which the Transferor Interest would be less than
zero if there were no funds on deposit in the Excess Funding Account on
such date, will be treated as Shared Principal Collections to the extent
needed to cover principal payments due to or for the benefit of such
Series, if the Series Supplement with respect to such Series so provides.

     Funds on deposit in the Excess Funding Account will be invested by the
Trustee, at the direction of the Servicer, in Permitted Investments. Any
earnings (net of losses and investment expenses) earned on amounts on
deposit in the Excess Funding Account during any Monthly Period will be
withdrawn from the Excess Funding Account and turned over to or at the
direction of the Servicer.

Shared Principal Collections

     If a Series is designated a "Principal Sharing Series" in the related
Prospectus Supplement, to the extent that collections of Principal
Receivables and certain other amounts that are allocated to the Investor
Interest of such Series are not needed to make payments or deposits with
respect to such Series, such collections will constitute Shared Principal
Collections and will be applied to cover principal payments due to or for
the benefit of Certificateholders of other Principal Sharing Series. Any
such reallocation will not result in a reduction in the Investor Interest
of the Series to which such collections were initially allocated.

Paired Series

     If specified in the Prospectus Supplement relating to a Series, such
Series may be paired with another Series (each, a "Paired Series"), such
that a reduction in the Investor Interest or Adjusted Investor Interest of
one such Series results in an increase in the Investor Interest of the
other such Series. A Paired Series would provide financing for a portion of
the Trust's assets, from which the Collections of Principal Receivables are
dedicated to a pre-existing Series if that pre-existing Series has, in
part, been paid or effectively defeased with Collections that have been set
aside for an eventual payment. The effect of a Paired Series is to provide
for continuous investment in the Receivables by Certificateholders, thereby
reducing the potential increase in the Transferor Interest as the first of
the Paired Series' interest in the Trust is reduced through the
amortization or accumulation of principal.  If a Pay Out Event occurs with
respect to a Series having a Paired Series or with respect to the Paired
Series when such Series is in a Controlled Amortization Period or
Controlled Accumulation Period, the Investor Percentage for collections of
Principal Receivables for the Series and for its Paired Series may be reset
as specified in the related Prospectus Supplements. The "Adjusted Investor
Interest" for any Series means the Investor Interest of that Series,
adjusted in any manner described in the related Prospectus Supplement.

Defaulted Receivables; Incentive Payments and Fraudulent Charges; Investor
Charge-Offs

     For each Series of Certificates, on the business day preceding each
Transfer Date (the "Determination Date"), the Servicer will calculate the
amount (for each Series, the "Investor Default Amount") equal to the
applicable Investor Percentage of the Net Default Amount for the related
Monthly Period. In the case of a Series of Certificates having more than
one Class, the Investor Default Amount will be allocated among the Classes
in the manner described in the related Prospectus Supplement. If so
provided in the related Prospectus Supplement, an amount equal to the
Investor Default Amount for any Monthly Period may be paid from other
amounts, including collections in the Finance Charge Account or from Credit
Enhancement, and applied to pay principal to Certificateholders or the
holder of the Transferor Certificate, as appropriate. In the case of a
Series of Certificates having one or more Classes of Subordinated
Certificates, the related Prospectus Supplement may provide that all or a
portion of amounts otherwise allocable to such Subordinated Certificates
may by paid to the Senior Certificateholders to make up any Investor
Default Amount allocable to such Senior Certificateholders.

     The Investor Interest of each Series will be reduced (an "Investor
Charge-Off") to the extent that the related Investor Default Amount for any
Monthly Period exceeds the amount of collections in the Finance Charge
Account available to cover the Investor Default Amount and any amounts
available under applicable Credit Enhancement for such purpose. Investor
Charge-Offs will be reimbursed on any Distribution Date to the extent
amounts on deposit in the Finance Charge Account and otherwise available
therefor exceed interest, fees and any aggregate Investor Default Amount
payable on such date, resulting in an increase in the Series' Investor
Interest. In the case of a Series of Certificates having more than one
Class, the related Prospectus Supplement will describe the manner and
priority of allocating Investor Charge-Offs and reimbursements thereof
among the Investor Interests of the several Classes.

     If the Servicer adjusts the amount of any Principal Receivable because
of transactions or set-offs occurring in respect of an incentive payment to
or for the benefit of a cardholder or because such Principal Receivable was
created in respect of merchandise which was refused or returned by a
cardholder, then the amount of the Transferor Interest in the Trust will be
reduced by the aggregate amount of the adjustment. In addition, the
Transferor Interest in the Trust will be reduced, on a net basis, as a
result of transactions in respect of any Principal Receivable which was
discovered to have been created through a fraudulent or counterfeit charge.
Furthermore, in the event that the exclusion of such Receivables from the
calculation of the Transferor Interest at such time would cause the
Transferor Interest to be less than the Minimum Transferor Interest, the
Transferor will be required to pay an amount equal to such deficiency into
the Excess Funding Account.

Defeasance

     If so specified in the Prospectus Supplement relating to a Series, the
Transferor may terminate its substantive obligations in respect of such
Series or the Trust by depositing with the Trustee, from amounts
representing, or acquired with, collections of Receivables, money or
Permitted Investments sufficient to make all remaining scheduled interest
and principal payments on such Series or all outstanding Series of
Certificates, as the case may be, on the dates scheduled for such payments
and to pay all amounts owing to any Credit Enhancement Provider with
respect to such Series or all outstanding Series, as the case may be, if
such action would not result in a Pay Out Event for any Series. Prior to
its first exercise of its right to substitute money or Permitted
Investments for Receivables, the Transferor will deliver to the Trustee (i)
an opinion of counsel to the effect that such deposit and termination of
obligations will not result in the Trust being required to register as an
"investment company" within the meaning of the Investment Company Act of
1940, as amended and (ii) a Tax Opinion.

Final Payment of Principal; Termination

     The Certificates of each Series will be subject to optional repurchase
by the Transferor on any Distribution Date after that Series' Investor
Interest and any related Enhancement Invested Amount is reduced to an
amount less than or equal to 5% of the initial Investor Interest (or such
other amount specified in the related Prospectus Supplement), if certain
conditions set forth in the Agreement are met. The repurchase price will be
specified in the related Prospectus Supplement.

     The Certificates of each Series will be retired on the day following
the Distribution Date on which the final payment of principal is scheduled
to be made to the Certificateholders, whether as a result of optional
reassignment to the Transferor or otherwise. Each Prospectus Supplement
will specify the final date on which principal and interest with respect to
the related Series of Certificates will be scheduled to be distributed (the
"Series Termination Date"). Certificates may, however, be subject to prior
termination as provided above. If the Investor Interest is greater than
zero on the Series Termination Date, the Trustee or Servicer may be
required to sell or cause to be sold certain Receivables in the manner
provided in the Agreement and Series Supplement and to pay the net proceeds
of such sale and any collections on the Receivables, in an amount at least
equal to the sum of the Investor Interest and the Enhancement Invested
Amount, if any, with respect to such Series plus accrued interest due
thereon.

     Unless the Servicer and the holder of the Transferor Certificate
instruct the Trustee otherwise, the Trust will terminate on the earlier of
(a) the day after the Distribution Date on which the aggregate Investor
Interest and, if specified in the Prospectus Supplement for any Series, the
Enhancement Invested Amount or Collateral Interest, if any, with respect to
each Series is zero, (b) the Specified Trust Termination Date or (c) if the
Receivables are sold or disposed of, immediately following such sale or
disposition (such date, the "Trust Termination Date"). Upon the termination
of the Trust and the surrender of the Transferor Certificate, the Trustee
shall convey to the holder of the Transferor Certificate all right, title
and interest of the Trust in and to the Receivables and other funds of the
Trust.  For purposes hereof, the "Specified Trust Termination Date" means
the day which is 21 years less one day after the death of the officers and
the last survivor of all the lineal descendants of every officer of the
Trustee of the Trust who are living on the date of the Agreement, or such
later date which would not render the rights, privileges or options under
the Trust invalid under applicable law.

Pay Out Events

     The Revolving Period will terminate prior to the date specified in the
related Prospectus Supplement if a Pay Out Event occurs prior to such date.
A Pay Out Event occurs with respect to all Series upon the occurrence of
any of the following events:

       (a)  certain events of insolvency or receivership relating to the
     Transferor;

       (b)  the Transferor is unable for any reason to transfer
     Receivables to the Trust in accordance with the provisions of the
     Agreement; or

       (c)  the Trust becomes an "investment company" within the meaning
     of the Investment Company Act of 1940, as amended.

     In addition, a Pay Out Event may occur with respect to any Series upon
the occurrence of any other event specified in the related Prospectus
Supplement. On the date on which a Pay Out Event is deemed to have
occurred, the Rapid Amortization Period or, if so specified in the related
Prospectus Supplement, the Rapid Accumulation Period will commence. If,
because of the occurrence of a Pay Out Event, the Rapid Amortization Period
begins earlier than the scheduled commencement of an Amortization Period or
prior to a Scheduled Payment Date, Certificateholders will begin receiving
distributions of principal earlier than they otherwise would have, which
may shorten the average life of the Certificates.

     In addition to the consequences of a Pay Out Event discussed above, if
pursuant to certain provisions of Federal law, the Transferor voluntarily
enters liquidation or a receiver is appointed for the Transferor, on the
day of such event the Transferor will immediately cease to transfer
Principal Receivables to the Trust and promptly give notice to the Trustee
of such event.

     If the only Pay Out Event to occur is either the insolvency of the
Transferor or the appointment of a conservator or receiver for the
Transferor, the conservator or receiver may have the power to prevent the
early sale, liquidation or disposition of the Receivables and the
commencement of a Rapid Amortization Period or, if applicable with respect
to a Series as specified in the related Prospectus Supplement, a Rapid
Accumulation Period. In addition, a conservator or receiver may have the
power to cause the early sale of the Receivables and the early retirement
of the Certificates. See "Risk Factors -- Certain Matters Relating to
Receivership" and "Certain Legal Aspects of the Receivables -- Certain
Matters Relating to Receivership."

Servicing Compensation and Payment of Expenses

     For each Series of Certificates, the Servicer will be compensated for
its servicing activities and reimbursed for its expenses by payment to it
of the Servicing Fee at the times and in the amounts specified in the
related Prospectus Supplement. The Servicing Fee will be funded from
collections of Finance Charge Receivables allocated to the Investor
Interest and will be paid each month (or on any other specified basis) from
amounts so allocated and on deposit in the Finance Charge Account (which,
if so specified in the related Prospectus Supplement, may include all or a
portion of the Interchange arising from the Accounts) or, in certain
limited circumstances, from amounts available from Enhancement and other
sources, if any. The remainder of the servicing fee for the Trust will be
allocable to the Transferor Interest, the Investor Interests of any other
Series issued by the Trust and the interest represented by the Collateral
Interest or the Enhancement Invested Amount, if any, with respect to such
Series, as described in the related Prospectus Supplement. Neither the
Trust nor the Certificateholders will have any obligation to pay the
portion of the servicing fee allocable to the Transferor Interest.

     The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Receivables, including payment of
the fees and disbursements of the Trustee and independent certified public
accountants and other fees that are not expressly stated in the Agreement
to be payable by the Trust or the Certificateholders (but excluding
Federal, state and local income and franchise taxes, if any, of the Trust).

Certain Matters Regarding the Transferor and the Servicer

     With respect to each Series of Certificates, the Servicer may not
resign except upon determination that performance of its duties is no
longer permissible under applicable law. No such resignation will become
effective until the Trustee or another successor to the Servicer has
assumed the Servicer's responsibilities and obligations under the
Agreement. 

     The Agreement will provide that the Servicer will indemnify the Trust
and Trustee from and against any reasonable loss, liability, expense,
damage or injury suffered or sustained by reason of any acts or omissions
or alleged acts or omissions of the Servicer with respect to the activities
of the Trust or the Trustee. The Servicer will not, however, indemnify (a)
the Trustee for liabilities imposed by reason of fraud, negligence or
willful misconduct by the Trustee in the performance of its duties under
the Agreement, (b) the Trust, the Certificateholders or the Certificate
Owners for liability arising from actions taken by the Trustee at the
request of Certificateholders, (c) the Trust, the Certificateholders or the
Certificate Owners for any losses, claims, damages or liabilities incurred
by any of them in their capacities as investors, including losses incurred
as a result of defaulted Receivables or Receivables which are written off
as uncollectible, or (d) the Trust, the Certificateholders or the
Certificate Owners for any liabilities, costs or expenses of the Trust, the
Certificateholders or the Certificate Owners arising under any tax law,
including any Federal, state, local or foreign income or franchise tax or
any other tax imposed on or measured by income (or any interest or
penalties with respect thereto or arising from a failure to comply
therewith) required to be paid by the Trust, the Certificateholders or the
Certificate Owners in connection with the Agreement to any taxing
authority.

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

     The Agreement will provide that, in addition to New Issuances, the
Transferor may transfer its interest in all or a portion of the Transferor
Certificate, provided that prior to any such transfer (a) the Trustee
receives written notification from each Rating Agency that such transfer
will not result in a lowering of its then-existing rating of the
Certificates of each outstanding Series rated by it and (b) the Trustee
receives a Tax Opinion.

     Any person into which, in accordance with the Agreement, the
Transferor or the Servicer may be merged or consolidated or any person
resulting from any merger or consolidation to which the Transferor or the
Servicer is a party, or any person succeeding to the business of the
Transferor or the Servicer, upon execution of a supplement to the Agreement
and delivery of an opinion of counsel with respect to the compliance of the
transaction with the applicable provisions of the Agreement, will be the
successor to the Transferor or the Servicer, as the case may be, under the
Agreement.

     In addition, if the Bank elects to sell or otherwise dispose of the
Accounts, then the new owner of the Accounts may be substituted for the
Bank as Transferor and Servicer upon the satisfaction of certain
conditions, including the delivery of a Tax Opinion and receipt of written
confirmation from each Rating Agency that such substitution will not result
in such Rating Agency's reducing or withdrawing its rating on any then
outstanding Series rated by it.

Servicer Default

     In the event of any Servicer Default (as defined below), either the
Trustee or Certificateholders representing undivided interests aggregating
more than 50% of the Investor Interests for all Series of Certificates of
the Trust, by written notice to the Servicer (and to the Trustee if given
by the Certificateholders), may terminate all of the rights and obligations
of the Servicer as servicer under the Agreement and in and to the
Receivables and the proceeds thereof and the Trustee may appoint a new
Servicer (a "Service Transfer"). The rights and interest of the Transferor
under the Agreement and in the Transferor Interest will not be affected by
such termination. The Trustee will as promptly as possible appoint a
successor Servicer. If no such Servicer has been appointed and has accepted
such appointment by the time the Servicer ceases to act as Servicer, all
authority, power and obligations of the Servicer under the Agreement will
pass to and be vested in the Trustee. If the Trustee is unable to legally
act as Servicer, the Trustee shall petition a court to appoint a financial
institution with risk-based capital or a net worth of at least $50,000,000
whose regular business includes servicing VISA or MasterCard credit card
receivables to act as successor Servicer.

     "Servicer Default" under the Agreement refers to any of the following
events:

       (a)  failure by the Servicer to make any payment, transfer or
     deposit, or to give instructions to the Trustee to make certain
     payments, transfers or deposits, on the date the Servicer is required
     to do so under the Agreement or any Series Supplement (or within the
     applicable grace period, which shall not exceed 10 business days);

       (b)  failure on the part of the Servicer duly to observe or perform
     in any respect any other covenants or agreements of the Servicer which
     has a material adverse effect on the Certificateholders of any Series
     issued and outstanding and which continues unremedied for a period of
     60 days after written notice and continues to have a material adverse
     effect on such Certificateholders; or the delegation by the Servicer
     of its duties under the Agreement, except as specifically permitted
     thereunder;

       (c)  any representation, warranty or certification made by the
     Servicer in the Agreement, or in any certificate delivered pursuant to
     the Agreement, proves to have been incorrect when made which has a
     material adverse effect on the Certificateholders of any Series issued
     and outstanding, and which continues to be incorrect in any material
     respect for a period of 60 days after written notice and continues to
     have a material adverse effect on such Certificateholders; or

       (d)  the occurrence of certain insolvency events with respect to
     the Servicer.

     Notwithstanding the foregoing, a delay in or failure of performance
referred to in clause (a) above for a period of 30 business days (or, in
either case, such longer or shorter period as may be specified in the
related Prospectus Supplement), or referred to under clause (b) or (c) for
a period of 60 business days, will not constitute a Servicer Default if
such delay or failure could not be prevented by the exercise of reasonable
diligence by the Servicer and such delay or failure was caused by an act of
God or other similar occurrence. Upon the occurrence of any such event, the
Servicer will not be relieved from using its best efforts to perform its
obligations in a timely manner in accordance with the terms of the
Agreement, and the Servicer will provide the Trustee, any provider of
Enhancement, the Transferor and the holders of Certificates of each Series
issued and outstanding under the Trust prompt notice of such failure or
delay by it, together with a description of the cause of such failure or
delay and its efforts to perform its obligations.

     If a conservator or receiver is appointed for the Servicer, and no
Servicer Default other than such conservatorship or receivership or the
insolvency of the Servicer exists, the conservator or receiver may have the
power to prevent either the Trustee or the majority of the
certificateholders from effecting a Service Transfer.

Reports to Certificateholders

     For each Series of Certificates, on each Distribution Date, or as soon
thereafter as is practicable, as specified in the related Prospectus
Supplement, the Trustee will forward to each Certificateholder of record a
statement prepared by the Servicer setting forth, among other things: (a)
the total amount distributed, (b) the amount of the distribution on such
Distribution Date allocable to principal on the Certificates, (c) the
amount of such distribution allocable to interest on the Certificates, (d)
the amount of collections of Principal Receivables processed during the
preceding month or months since the last Distribution Date and allocated in
respect of the Certificates, (e) the Aggregate Principal Receivables, the
Investor Interest and the Investor Interest as a percentage of the
aggregate amount of the Principal Receivables in the Trust as of the end of
the last day of the preceding Monthly Period or Periods since the last
Distribution Date, (f) the aggregate outstanding balance of Accounts which
are 30-59, 60-89 and 90 or more days delinquent (or a similar
classification of delinquency) as of the end of the last day of the
preceding Monthly Period or Periods since the last Distribution Date, (g)
the aggregate Investor Default Amount for the preceding Monthly Period or
Periods since the last Distribution Date, (h) the amount of Investor
Charge-Offs for the preceding Monthly Period or Periods since the last
Distribution Date and the amount of reimbursements of previous Investor
Charge-Offs for the preceding Monthly Period or Periods since the last
Distribution Date, (i) the amount of the Servicing Fee for the preceding
Monthly Period or Periods since the last Distribution Date, (j) the amount
available under any Enhancement and Credit Enhancement, if any, as of the
close of business on such Distribution Date, (k) the aggregate amount of
collections on Finance Charge Receivables processed during the preceding
Monthly Period or Periods since the last Distribution Date, (l) the
Portfolio Yield for the preceding Monthly Period or Periods since the last
Distribution Date and (m) certain information relating to the floating or
variable Certificate Rates, if applicable, for the Monthly Period or
Periods ending on such Distribution Date. If a Series of Certificates has
more than one Class, the statements forwarded to Certificateholders will
provide information as to each Class of Certificates.

     On or before January 31 of each calendar year or such other date as
specified in the related Prospectus Supplement, the Trustee will furnish to
each person who at any time during the preceding calendar year was a
Certificateholder of record, a statement prepared by the Servicer
containing the information required to be contained in the regular monthly
report to Certificateholders, as set forth in clauses (a), (b) and (c)
above aggregated for such calendar year or the applicable portion thereof
during which such person was a Certificateholder, together with such other
customary information (consistent with the treatment of the Certificates as
debt) as the Trustee or the Servicer deems necessary or desirable to enable
the Certificateholders to prepare their United States tax returns.

Evidence as to Compliance

     The Agreement will provide that on or before March 31 of each calendar
year commencing after the calendar year during which it becomes effective
(or another date specified in the related Prospectus Supplement) the
Servicer will cause a firm of independent certified public accountants to
furnish a report to the effect that such accounting firm has made a study
and evaluation of the Servicer's internal accounting controls relative to
the servicing of the Accounts and that, on the basis of such examination,
such firm is of the opinion that such servicing was conducted in compliance
with the sections of the Agreement during the period covered by such report
(which shall be the prior calendar year), except for such exceptions or
errors as such firm shall believe to be immaterial and such other
exceptions as shall be set forth in such statement.

     The Agreement will provide for delivery to the Trustee on or before
March 31 of each calendar year commencing after the calendar year during
which it becomes effective, or such other date as is specified in the
related Prospectus Supplement, of an annual statement signed by an officer
of the Servicer to the effect that the Servicer has fully performed its
obligations under the Agreement throughout the preceding year, or, if there
has been a default in the performance of any such obligation, specifying
the nature and status of the default.

Amendments

     The Agreement and any Series Supplement may be amended by the
Transferor, the Servicer and the Trustee, without the consent of
Certificateholders of any Series then outstanding, provided that the
Transferor has delivered to the Trustee an officer's certificate to the
effect that the Transferor reasonably believes that such amendment will not
adversely affect in any material respect the interest of such
Certificateholders and that the Rating Agency Condition has been satisfied.
Amendments may be made as described in the foregoing sentence in order
(among other things) to (i) provide additional Credit Enhancement for the
benefit of the Holders of any Series or substitute such Credit Enhancement
(so long as the amount of such substitute Credit Enhancement, unless
otherwise provided in the related Series Supplement, is at least equal to
the Credit Enhancement for such Series), (ii) add one or more
Participations to the Trust, (iii) designate one or more Additional
Transferors or substitute Transferors, (iv) cure any ambiguity or correct
or supplement any provision contained in the Agreement or Series Supplement
which may be defective or inconsistent with any other provisions thereof,
(v) enable all or a portion of the Trust to qualify as, and to permit an
election to be made to cause the Trust to be treated as, a "financial asset
securitization investment trust," as described in the provisions of the
SBJP Act (and, in connection with any such election, to modify or eliminate
existing provisions of relating to the intended Federal income tax
treatment of the Certificates and the Trust), (vi) enable the Trust to
qualify as a partnership for purposes of any state tax laws and (vii)
enable Receivables transferred to the Trust to be derecognized by the
Transferor (or applicable Additional Transferor) under GAAP (including
provisions relating to the removal of Accounts) and the Trust to not be
treated as a member of the Transferor's (or such related Additional
Transferor's) consolidated group under GAAP.

     Among other amendments that may be made as described under clause (vi)
in the preceding paragraph, the Agreement may beprovisions of Federal law,
the Transferor voluntarily enters liquidation or a receiver is appointed
for the Transferor, within 15 days, the Trustee will publish a notice of
the liquidation or the appointment stating that the Trustee intends to
sell, dispose of, or otherwise liquidate the Receivables in a commercially
reasonable manner. Any such amendment will provide that, unless otherwise
instructed within a specified period by Certificateholders representing
undivided interests aggregating more than 50% of the Investor Interest of
each Series (or if any Series has more than one Class, of each Class, and
any other Person specified in the Agreement or a Series Supplement) issued
and outstanding, the Trustee will sell, dispose of, or otherwise liquidate
the Receivables in a commercially reasonable manner and on commercially
reasonable terms. The proceeds from the sale, disposition or liquidation of
the Receivables will be treated as collections of the Receivables and
applied as specified above in "-- Application of Collections" and in the
various Prospectus Supplements.

     The Agreement and the related Series Supplement may also be amended by
the Transferor, the Servicer and the Trustee with the consent of the
holders of Certificates evidencing undivided interests aggregating not less
than 66-2/3% (or such other percentage specified in the related Prospectus
Supplement) of the Investor Interests for all Series of the Trust, for the
purpose of adding any provisions to, changing in any manner or eliminating
any of the provisions of, the Agreement or the related Series Supplement or
of modifying in any manner the rights of Certificateholders of any
outstanding Series of the Trust. No such amendment, however, may (a) reduce
in any manner the amount of, or delay the timing of, distributions required
to be made on any Series, (b) change the definition of or the manner of
calculating the interest of any Certificateholder of any Series issued by
the Trust or (c) reduce the aforesaid percentage of undivided interests the
holders of which are required to consent to any such amendment, in each
case without the consent of all Certificateholders of the related Series
and of all Series adversely affected. Promptly following the execution of
any amendment to the Agreement, the Trustee will furnish written notice of
the substance of such amendment to each Certificateholder. Any Series
Supplement and any amendments regarding the addition or removal of
Receivables or Participations from the Trust will not be considered an
amendment requiring Certificateholder consent under the provisions of the
Agreement and any Series Supplement.

List of Certificateholders

     Upon written request of Certificateholders of record representing
undivided interests in the Trust aggregating not less than 10% (or such
other percentage specified in the related Prospectus Supplement) of a
Series' Investor Interest, the Trustee will afford such Certificateholders
access during business hours to the current list of Certificateholders of
the Trust for purposes of communicating with other Certificateholders with
respect to their rights under the Agreement. The Trustee may, however,
refuse to supply such list until it has been adequately indemnified by such
Certificateholders for its costs and expenses, and will give the Servicer
notice that such request has been made. See "-- Book-Entry Registration" and
"-- Definitive Certificates" above.

The Trustee

     The Prospectus Supplement for each Series will specify the Trustee
under the Agreement. The Transferor, the Servicer and their respective
affiliates may from time to time enter into normal banking and trustee
relationships with the Trustee and its affiliates. The Trustee, the
Transferor, the Servicer and any of their respective affiliates may hold
Certificates in their own names (except that the Trustee may not hold a
Certificate issued by the Trust for its own account). In addition, for
purposes of meeting the legal requirements of certain local jurisdictions,
the Trustee shall have the power to appoint a co-trustee or separate
trustees of all or any part of the Trust. In the event of such appointment,
all rights, powers, duties and obligations conferred or imposed upon the
Trustee by the Agreement shall be conferred or imposed upon the Trustee and
such separate trustee or co-trustee jointly, or, in any jurisdiction in
which the Trustee shall be incompetent or unqualified to perform certain
acts, singly upon such separate trustee or co-trustee who shall exercise
and perform such rights, powers, duties and obligations solely at the
direction of the Trustee.

     The Trustee may resign at any time, in which event the Transferor will
be obligated to appoint a successor Trustee. The Transferor may also remove
the Trustee if the Trustee ceases to be eligible to continue as such under
the Agreement or if the Trustee becomes insolvent. In such circumstances,
the Transferor will be obligated to appoint a successor Trustee. Any
resignation or removal of the Trustee and appointment of a successor
Trustee does not become effective until acceptance of the appointment by
the successor Trustee.

Interest Rate Swaps and Related Caps, Floors and Collars
     
     The Trustee on behalf of the Trust may enter into interest rate swaps
and related caps, floors and collars to minimize the risk to
Certificateholders from adverse changes in interest rates (collectively,
"Swaps").

     An interest rate Swap is an agreement between two parties
("Counterparties") to exchange a stream of interest payments on an agreed
hypothetical or "notional" principal amount.  No principal amount is
exchanged between the Counterparties to an interest rate Swap.  In the
typical Swap, one party agrees to pay a fixed rate on a notional principal
amount, while the Counterparty pays a floating rate based on one or more
reference interest rates such as the London Interbank Offered Rate
("LIBOR"), a specified bank's prime rate, or U.S. Treasury Bill rates. 
Interest rate Swaps also permit Counterparties to exchange a floating rate
obligation based upon one reference interest rate (such as LIBOR) for a
floating rate obligation based upon another referenced interest rate (such
as U.S. Treasury Bill rates).

     The Swap market has grown substantially in recent years with a
significant number of banks and financial service firms acting both a
principals and as agents utilizing standardized Swap documentation.  Caps,
floors and collars are more recent innovations, and they are less liquid
than other Swaps.  There can be no assurance that the Trust will be able to
enter into or offset Swaps at any specific time or at prices or on other
terms that are advantageous.  In addition, although the terms of Swaps may
provide for termination under certain circumstances, there can be no
assurance that the Trust will be able to terminate or offset a Swap on
favorable terms.


                            CREDIT ENHANCEMENT

General

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

     Credit Enhancement generally will not provide protection against all
risks of loss and will not guarantee repayment of the entire principal
balance of the Certificates and interest thereon, although Credit
Enhancement for a particular Class or Series may provide such protection
and guarantee if so specified in the related Prospectus Supplement. If
losses occur which exceed the amount covered by the Credit Enhancement or
which are not covered by the Credit Enhancement, Certificateholders will
bear their allocable share of deficiencies.

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

Subordination

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

Cash Collateral Guaranty or Account

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

Collateral Interest

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

Letter of Credit

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

     The maximum liability of the issuer of the letter of credit under a
letter of credit will generally be an amount equal to a percentage
specified in the related Prospectus Supplement of the Initial Investor
Interest of a Series or a Class of such Series. The maximum amount
available at any time to be paid under a letter of credit will be
determined in the manner specified therein and in the related Prospectus
Supplement.

Surety Bond or Insurance Policy

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

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

Spread Account

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

Reserve Account

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


                 CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

     The Transferor will represent and warrant in the Agreement that the
transfer of Receivables by it to the Trust is either a valid transfer and
assignment to the Trust of all right, title and interest of the Transferor
in and to the related Receivables, except for the interest of the
Transferor as holder of the Transferor Certificate, or the grant to the
Trustee of a security interest in such Receivables. The Transferor also
will represent and warrant in the Agreement that, if the transfer of
Receivables by the Transferor to the Trust is deemed to create a security
interest under Chapter 9 of the Louisiana Commercial Laws, as in effect in
the State of Louisiana (the "UCC"), there will exist a valid, subsisting
and enforceable first priority perfected security interest in such
Receivables created thereafter in favor of the Trustee on and after their
creation, except for certain tax and other governmental liens. For a
discussion of the Trust's rights arising from a breach of these warranties,
see "Description of the Certificates -- Representations and Warranties."

     The Transferor will represent as to Receivables to be conveyed that
the Receivables are "accounts", "chattel paper" or "general intangibles"
for purposes of the UCC. Both the absolute transfer and assignment of
accounts and the transfer of accounts as security for an obligation are
treated for certain purposes under Article 9 of the UCC as creating a
security interest therein and are subject to its provisions, and the filing
of an appropriate financing statement is required to perfect the interest
of the Trust. Financing statements covering the Receivables have been and
will be filed with the appropriate governmental authority to protect the
interests of the Trust in the Receivables.

     There are certain limited circumstances under the UCC in which a prior
or subsequent transferee of Receivables coming into existence after a
Closing Date could have an interest in such Receivables with priority over
the Trust's interest. Under the Agreement, however, the Transferor will
represent and warrant that it transferred the Receivables to the Trust free
and clear of the lien of any third party. In addition, the Transferor will
covenant that it will not sell, pledge, assign, transfer or grant any lien
on any Receivable (or any interest therein) other than to the Trust. A tax
or government lien or other nonconsensual lien on property of the
Transferor arising prior to the time a Receivable comes into existence may
also have priority over the interest of the Trust in such Receivable. In
addition, if the FDIC were appointed as conservator or receiver of the
Transferor, certain administrative expenses of the receiver may also have
priority over the interest of the Trust in such Receivable. If a
conservatorship or receivership proceeding were to be commenced involving
the Transferor and the conservator or receiver of the Transferor were to
take the position that the transfer of the Receivables from the Transferor
to the Trust should be characterized as the grant of a security interest in
such Receivables, then delays in distributions on the Certificates and
reductions in such distributions could result.  In addition, while the
Transferor is the Servicer, cash collections held by the Transferor may,
subject to certain conditions, be commingled and used for the benefit of
the Transferor prior to the date on which such collections are required to
be deposited in the Finance Charge Account and Principal Account as
described under "Description of Certificates -- Application of Collections." 
In the event of the conservatorship or receivership of the Transferor or,
in certain circumstances, the lapse of certain time periods, the Trust may
not have a perfected interest in such collections and, in sucf all or part
of such collections which may result in a loss to Certificateholders.

Certain Matters Relating to Receivership

     The Transferor is chartered as a national banking association and is
subject to regulation and supervision by the Office of the Comptroller of
the Currency, which is authorized to appoint the FDIC as conservator or
receiver of the Transferor upon the occurrence of certain events relating
to the Transferor's financial condition.

     The FDIA, as amended by FIRREA, sets forth certain powers that the
FDIC in its capacity as conservator or receiver for the Transferor could
exercise. Positions taken by the FDIC prior to the passage of FIRREA
suggest that the FDIC, if appointed as conservator or receiver for the
Transferor, would not interfere with the timely transfer to the Trust of
payments collected on the Receivables or interfere with the timely
liquidation of related Receivables, as described below. To the extent that
the Transferor has granted a security interest in Receivables to the Trust,
and that interest was validly perfected before the Transferor's insolvency
and was not taken in contemplation of the insolvency of the Transferor, or
with the intent to hinder, delay or defraud the Transferor or the creditors
of the Transferor, the FDIA provides that such security interest should not
be subject to avoidance by the FDIC.  However, such positions are not
binding on the FDIC and if the FDIC were to assert a contrary position,
such as by requiring the Trustee to establish its right to those payments
by submitting to and completing the administrative claims procedure under
the FDIA, or were the conservator or receiver to request a stay of
proceedings with respect to the Transferor as provided under the FDIA,
delays in payments could occur.  In addition, the FDIC, if appointed as the
conservator or receiver for the Transferor has the power under the FDIA to
repudiate contracts, including secured contracts of the Transferor.  The
FDIA provides that a claim for damages arising from the repudiation of a
contract is limited to "actual direct compensatory damages."  In the event
the FDIC were to be appointed as conservator or receiver of the Transferor
and were to repudiate the Agreement, then the amount payable out of
available collections to the Certificateholders could be lower than the
outstanding principal and accrued interest on the Certificates. 

     As a result, payments to the Trust with respect to the Receivables
shonservator or receiver of the Transferor. If, however, the FDIC, as
conservator or receiver for the Transferor, were to assert a contrary
position, or were to require the Trustee to establish its right to those
payments by submitting to and completing the administrative claims
procedure established under the FDIA, or the conservator or receiver were
to request a stay of proceedings with respect to the Transferor as provided
under the FDIA, delays in payments on the related Series of Certificates
and possible reductions in the amount of those payments could occur.

     Upon the appointment of a conservator or receiver or upon a voluntary
liquidation with respect to the Transferor, the Transferor will promptly
give notice thereof to the Trustee and a Pay Out Event will occur with
respect to all Series then outstanding under the Trust. Pursuant to the
Agreement, newly created Principal Receivables will not be transferred to
the Trust on and after any such appointment or voluntary liquidation. 
Under the Agreement, the proceeds from the sale of the Receivables would be
treated as collections of the Receivables and the Investor Percentage of
such proceeds would be distributed to the Certificateholders or, if so
specified in the related Prospectus Supplement, collected and held for the
benefit of Certificateholders. This procedure could be delayed, as
described above. If the only Pay Out Event to occur is either the
insolvency of the Transferor or the appointment of a conservator or
receiver for the Transferor, the conservator or receiver may have the power
to prevent the commencement of a Rapid Amortization Period or, if
applicable with respect to a Series as specified in the related Prospectus
Supplement, a Rapid Accumulation Period. In addition, a conservator or
receiver may have the power to cause the early sale of the Receivables and
the early retirement of the Certificates or to prohibit the continued
transfer of Principal Receivables to the Trust. See "Description of the
Certificates -- Pay Out Events."

Consumer Protection Laws

     The relationships of cardholders, credit card issuers and lenders are
extensively regulated by Federal and state consumer protection laws. With
respect to credit cards issued by the Transferor, the most significant laws
include the Federal Truth-in-Lending, Equal Credit Opportunity, Fair Credit
Reporting, Fair Debt Collection Practice and Electronic Funds Transfer
Acts, at the Federal level, and the Louisiana Consumer Credit Law,
Louisiana Collection Agency Regulation Act and Louisiana Equal Credit
Opportunity Law.  Certain of these statutes impose disclosure requirements
when a credit card account is advertised, when it is opened, at the end of
Billing Cycles and at year end. In addition, certain of these statutes
limit customer liability for unauthorized use, prohibit certain
discriminatory practices in extending credit, and impose certain
limitations on the type of account-related charges that may be assessed.
Cardholders are entitled under these laws to have payments and credits
applied to the credit card accounts promptly, to receive prescribed notices
and to require billing errors to be resolved promptly. The Trust may be
liable for certain violations of consumer protection laws that apply to the
related Receivables, either as assignee from the Transferor with respect to
obligations arising before transfer of the Receivables to the Trust or as a
party directly responsible for obligations arising after the transfer. In
addition, a cardholder may be entitled to assert such violations by way of
set-off against his obligation to pay the amount of Receivables owing. The
Transferor will warrant in the Agreement that all related Receivables have
been and will be created in compliance with the requirements of such laws.
The Servicer will also agree in the Agreement to indemnify the Trust, among
other things, for any liability arising from such violations caused by the
Servicer. For a discussion of the Trust's rights arising from the breach of
these warranties, see "Description of the Certificates -- Representations
and Warranties."

     In addition, the SSCRA  provides for a stay of court proceedings
against military personnel (including Air Force personnel) on active duty
if the ability of such person to defend against a suit would be materially
affected by reason of military service.  The SSCRA could adversely affect
the Servicer's ability to collect on Receivables generated under First
NBC's USAF Club Card program and other military programs, which make up a
significant portion of the Trust Portfolio.  See "First NBC's Credit Card
Activities -- General." In its experience to date with the military
programs, First NBC does not believe that the SSCRA has had a material
impact on its collection efforts, but there can be no assurance that the
SSCRA would not have an adverse effect in the future.

     Certain jurisdictions may attempt to require out-of-state credit card
issuers to comply with such jurisdiction's consumer protection laws
(including laws limiting the charges imposed by such credit card issuers)
in connection with their operations in such jurisdictions. A successful
challenge by such a jurisdiction could have an adverse impact on the
Transferor's credit card operations or the yield on the Receivables in the
Trust.

     Application of Federal and state bankruptcy and debtor relief laws
would affect the interests of the Certificateholders if such laws result in
any related Receivables being written off as uncollectible when the amount
available under any Credit Enhancement is equal to zero. See "Description
of the Certificates -- Defaulted Receivables; Rebates and Fraudulent
Charges; Investor Charge-Offs."


                   U.S. FEDERAL INCOME TAX CONSEQUENCES
                                     
General

     The following discussion, summarizing the material anticipated Federal
income tax consequences of the purchase, ownership and disposition of the
Certificates of a Series, is based upon the provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), proposed, temporary and
final Treasury regulations thereunder, and published rulings and court
decisions in effect as of the date hereof, all of which are subject to
change, possibly retroactively. To the extent that the following summary
relates to matters of law or legal conclusions with respect thereto, such
summary represents the opinion of Mayer, Brown & Platt, special federal tax
counsel for the Bank subject to the qualifications set forth herein. 
Mayer, Brown & Platt have prepared or reviewed the statements in this
Prospectus under the heading "U.S. Federal Income Tax Consequences," and
are of the opinion that such statements are correct in all material
respects. This discussion does not address every aspect of the Federal
income tax laws that may be relevant to Certificate Owners of a Series in
light of their personal investment circumstances or to certain types of
Certificate Owners of a Series subject to special treatment under the
Federal income tax laws (for example, banks and life insurance companies).
Accordingly, investors should consult their own tax advisors regarding
Federal, state, local, foreign and any other tax consequences to them of
any investment in the Certificates of a Series. PROSPECTIVE INVESTORS ARE
ADVISED TO CONSULT THEIR OWN TAX ADVISORS WITH REGARD TO THE FEDERAL TAX
CONSEQUENCES OF THE PURCHASE, OWNERSHIP, OR DISPOSITION OF INTERESTS IN
CERTIFICATES, AS WELL AS THE TAX CONSEQUENCES ARISING UNDER THE LAWS OF ANY
STATE, FOREIGN COUNTRY, OR OTHER TAXING JURISDICTION.

Characterization of the Certificates as Indebtedness

     Mayer, Brown & Platt, or such other counsel specified in the related
Prospectus Supplement, will act as special tax counsel to the Bank
("Special Tax Counsel") and will, upon issuance of a Series of
Certificates, render an opinion to the Bank based on the assumptions and
qualifications set forth therein that the Certificates of such Series that
are offered pursuant to a Prospectus Supplement (the "Offered
Certificates") will be treated as indebtedness for Federal income tax
purposes. A copy of such opinion will be filed with the Commission with a
Report on Form 8-K following the issuance of a Series of Certificates.
However, opinions of counsel are not binding on the Internal Revenue
Service (the "IRS"), and there can be no assurance that the IRS could not
successfully challenge this conclusion.

     The Transferor expresses in the Agreement its intent that for Federal,
state, local and foreign income or franchise tax purposes, the Offered
Certificates of each Series will be indebtedness secured by the
Receivables. The Transferor agrees and each Certificateholder and
Certificate Owner, by acquiring an interest in an Offered Certificate,
agrees or will be deemed to agree to treat the Offered Certificates of such
Series as indebtedness for Federal, state and local income or franchise tax
purposes. However, because different criteria are used to determine the
non-tax accounting characterization of the transactions contemplated by the
Agreement,  the Transferor expects to treat such transaction, for
regulatory and financial accounting purposes, as a sale of an ownership
interest in the Receivables and not as a debt obligation.

     In general, whether for Federal income tax purposes a transaction
constitutes a sale of property or a loan, the repayment of which is secured
by the property, is a question of fact, the resolution of which is based
upon the economic substance of the transaction rather than its form or the
manner in which it is labeled. While the IRS and the courts have set forth
several factors to be taken into account in determining whether the
substance of a transaction is a sale of property or a secured indebtedness
for Federal income tax purposes, the primary factor in making this
determination is whether the transferee has assumed the risk of loss or
other economic burdens relating to the property and has obtained the
benefits of ownership thereof.  Special Tax Counsel may analyze and rely on
several factors in reaching its opinion that the weight of the benefits and
burdens of ownership of the Receivables has not been transferred to the
Certificate Owners.

     In some instances, courts have held that a taxpayer is bound by a
particular form it has chosen for a transaction, even if the substance of
the transaction does not accord with its form.  It is expected that Special
Tax Counsel may advise that the rationale of those cases will not apply to
the transaction evidenced by a Series of Certificates because the form of
the transaction, as reflected in the operative provisions of the documents,
either is not inconsistent with the characterization of the Offered
Certificates of such Series as debt for Federal income tax purposes or
otherwise makes the rationale of those cases inapplicable to this
situation.

Taxation of Interest Income of Certificateholders

     As set forth above, Special Tax Counsel will render an opinion to the
Bank that the Offered Certificates will constitute indebtedness for Federal
income tax purposes, and accordingly, interest thereon generally will be
includible in income by Certificate Owners as ordinary income when received
(in the case of a cash basis taxpayer) or accrued (in the case of an
accrual basis taxpayer) in accordance with their respective methods of tax
accounting. Interest received on the Offered Certificates may also
constitute "investment income" for purposes of certain limitations of the
Code concerning the deductibility of investment interest expense.

     While it is not anticipated that the Offered Certificates will be
issued at a greater than de minimis discount, under Treasury regulations
(the "Regulations") the Offered Certificates may nevertheless be deemed to
have been issued with original issue discount ("OID"). This could be the
case, for example, if interest payments for a Series are not deemed to be
payments of "qualified stated interest" because (i) Certificate Owners of a
Series do not have default remedies ordinarily available to holders of debt
instruments and (ii) no penalties are imposed on the Bank or the Trust as a
result of any failure to make interest payments. As a result, if such
Regulations were to apply, all of the taxable income to be recognized with
respect to the Offered Certificates would be includible in income as OID
but would not be includible again when the interest is actually received.

     If the Offered Certificates are in fact issued at a greater than de
minimis discount or are treated as having been issued with OID under the
Regulations, the following rules will apply. The excess of the "stated
redemption price at maturity" of an Offered Certificate over the original
issue price (in this case, the initial offering price at which a
substantial amount of the Offered Certificates are sold to the public) will
constitute OID. A Certificate Owner must include OID in income as interest
over the term of the Offered Certificate under a constant yield method. In
general, OID must be included in income in advance of the receipt of cash
representing that income. Accordingly, cash basis taxpayers would
effectively be treated as being on the accrual method and therefore be
required to include interest into income prior to the receipt of cash
representing that income. In the case of a debt instrument as to which the
repayment of principal may be accelerated as a result of the prepayment of
other obligations securing the debt instrument, the periodic accrual of OID
is determined by taking into account both the prepayment assumptions used
in pricing the debt instrument and the prepayment experience. If this
provision applies to a Class of Certificates (which is not clear), the
amount of OID which will accrue in any given "accrual period" may either
increase or decrease depending upon the actual prepayment rate.
Accordingly, each Certificate Owner should consult its own tax adviser
regarding the impact to it of the OID rules if the Offered Certificates are
issued with OID. Under the Regulations, a holder of a Certificate issued
with de minimis OID must include such OID in income proportionately as
principal payments are made on a Class of Certificates.

     A holder who purchases an Offered Certificate at a discount from its
adjusted issue price may be subject to the "market discount" rules of the
Code. These rules provide, in part, for the treatment of gain attributable
to accrued market discount as ordinary income upon the receipt of partial
principal payments or on the sale or other disposition of the Offered
Certificate, and for the deferral of interest deductions with respect to
debt incurred to acquire or carry the market discount Offered Certificate.

     A subsequent holder who purchases an Offered Certificate at a premium
may elect to amortize and deduct this premium over the remaining term of
the Offered Certificate in accordance with rules set forth in Section 171
of the Code.

Sale of a Certificate

     In general, a Certificate Owner will recognize gain or loss upon the
sale, exchange, redemption, or other taxable disposition of an Offered
Certificate measured by the difference between (i) the amount of cash and
the fair market value of any property received (other than amounts
attributable to, and taxable as, accrued interest) and (ii) the Certificate
Owner's tax basis in the Offered Certificate (as increased by any OID or
market discount previously included in income by the holder and decreased
by any deductions previously allowed for amortizable bond premium and by
any payments reflecting principal or OID received with respect to such
Certificate). Subject to the market discount rules discussed above and to
the one-year holding requirement for long-term capital gain treatment, any
such gain or loss generally will be long-term capital gain or loss,
provided that the Offered Certificate was held as a capital asset. The
maximum ordinary income rate for individuals, estates, and trusts exceeds
the maximum long-term capital gains rate for such taxpayers. In addition,
any capital losses realized generally may be used by a corporate taxpayer
only to offset capital gains and by an individual taxpayer only to the
extent of capital gains plus $3,000 of other income.

Tax Characterization of Trust

     The Agreement permits the issuance of Classes of Certificates that are
treated for Federal income tax purposes either as indebtedness or as an
interest in a partnership. Accordingly, the Trust could be characterized
either as (i) a security device to hold Receivables securing the repayment
of the Certificates of all Series or (ii) a partnership in which the
Transferor and certain classes of Certificateholders are partners, and
which has issued debt represented by other classes of Certificates of the
Trust (including the Offered Certificates).  In connection with the
issuance of Certificates of any Series, Special Tax Counsel will render an
opinion to the Bank, based on the assumptions and qualifications set forth
therein, that under then current law, the issuance of the Certificates of
such Series will not cause the Trust to be characterized for Federal income
tax purposes as an association (or publicly traded partnership) taxable as
a corporation. A copy of such opinion will be filed with the Commission
with a Report on Form 8-K following the issuance of a Series of
Certificates.

FASIT Legislation

     In August, 1996, the United States Congress passed and President
Clinton signed into law the "Small Business Job Protection Act of 1996,"
H.R. 3448 (the "SBJP Act").  The SBJP Act creates a new type of entity for
federal income tax purposes called a "financial asset securitization
investment trust" or "FASIT."  The effective date of the FASIT provisions
of the SBJP Act is September 1, 1997.  The SBJP Act enables certain
arrangements similar to the Trust to elect to be treated as a FASIT.  Under
the FASIT provisions of the SBJP Act a FASIT generally would avoid federal
income taxation and could issue securities substantially similar to the
Certificates, and those securities would be treated as debt for federal
income tax purposes.  If so specified in the related Prospectus Supplement,
the Trust may make an election to be treated as a FASIT.  The Agreement may
contain any such terms and provide for the issuance of Certificates on such
terms and conditions as are permitted to a FASIT and described in the
related Prospectus Supplement. In addition, upon satisfying certain
conditions set forth in the Agreement, the Transferor, Servicer and the
Trustee will be permitted to amend the Agreement in order to enable all or
a portion of the Trust to qualify as a FASIT and to permit a FASIT election
to be made with respect thereto, and to make such modifications to the
Agreement as may be permitted by reason of the making of such an election. 
See "Description of Certificates  -- Amendments."  However, there can be no
assurance that the Transferor will or will not cause any permissible FASIT
election to be made with respect to the Trust or amend the Agreement in
connection with any election.  In addition, if such an election is made, it
may cause a Certificateholder to recognize gain (but not loss) with respect
to any Certificates held by it, even though Special Tax Counsel will
deliver its opinion that a Certificate will be treated as debt for federal
income tax purposes without regard to the election and the Certificate
would be treated as debt following the election.  Additionally, any such
election and any related amendments to the Agreement may have other tax and
non-tax consequences to Certificateholders.  Accordingly, prospective
Certificateholders should consult their tax advisors with regard to the
effects of any such election and any permitted related amendments on them
in their particular circumstances.  


Possible Classification of the Transaction as a Partnership or as an
Association Taxable as a
Corporation

     The opinion of Special Tax Counsel with respect to Offered
Certificates will not be binding on the courts or the IRS. It is possible
that the IRS could assert that, for purposes of the Code, the transaction
contemplated by this Prospectus and a related Prospectus Supplement
constitutes a sale of the Receivables (or an interest therein) to the
Certificate Owners of one or more Series or Classes and that the proper
classification of the legal relationship between the Bank and some or all
of the Certificate Owners or Certificateholders of one or more Series
resulting from the transaction is that of a partnership (including a
publicly traded partnership), a publicly traded partnership taxable as a
corporation, or an association taxable as a corporation. The Transferor
currently does not intend to comply with the Federal income tax reporting
requirements that would apply if any Classes of Certificates were treated
as interests in a partnership or corporation (unless, as is permitted by
the Agreement, an interest in a Trust is issued or sold that is intended to
be classified as an interest in a partnership).

     If a transaction were treated as creating a partnership between the
Transferor and the Certificate Owners or Certificateholders of one or more
Series, the partnership itself would not be subject to Federal income tax
(unless it were to be characterized as a publicly traded partnership
taxable as a corporation); rather, the partners of such partnership,
including the Certificate Owners or Certificateholders of such Series,
would be taxed individually on their respective distributive shares of the
partnership's income, gain, loss, deductions and credits. The amount and
timing of items of income and deductions of a Certificate Owner could
differ if the Offered Certificates were held to constitute partnership
interests, rather than indebtedness. Moreover, unless the partnership were
treated as engaged in a trade or business, an individual's share of
expenses of the partnership would be miscellaneous itemized deductions
that, in the aggregate, are allowed as deductions only to the extent they
exceed two percent of the individual's adjusted gross income, and would be
subject to reduction under Section 68 of the Code if the individual's
adjusted gross income exceeded certain limits. As a result, the individual
might be taxed on a greater amount of income than the stated rate on the
Offered Certificates. Finally, assuming a transaction were treated as
creating a partnership, all or a portion of any taxable income allocated to
a Certificate Owner that is a pension, profit-sharing or employee benefit
plan or other tax-exempt entity (including an individual retirement
account) may, under certain circumstances, constitute "unrelated business
taxable income" which generally would be taxable to the holder under the
Code.

     If it were determined that a transaction created an entity classified
as an association or as a publicly traded partnership taxable as a
corporation, the Trust would be subject to Federal income tax at corporate
income tax rates on the income it derives from the Receivables, which would
reduce the amounts available for distribution to the Certificate Owners,
possibly including Certificate Owners of a Class that is treated as
indebtedness. Such classification may also have adverse state and local tax
consequences that would reduce amounts available for distribution to
Certificate Owners. Cash distributions to the Certificates Owners (except
any Class not recharacterized as an equity interest in an association)
generally would be treated as dividends for tax purposes to the extent of
such deemed corporation's earnings and profits.

Foreign Investors

     As set forth above, Special Tax Counsel will render an opinion, upon
issuance, that the Offered Certificates will be treated as debt for U.S.
Federal income tax purposes. The following information describes the U.S.
Federal income tax treatment of investors that are not U.S. persons
("Foreign Investors") if the Offered Certificates are treated as debt. The
term "Foreign Investor" means any person other than (i) a citizen or
resident of the United States, (ii) a corporation, partnership or other
entity organized in or under the laws of the United States or any political
subdivision thereof or (iii) an estate or trust the income of which is
includible in gross income for U.S. Federal income tax purposes, regardless
of its source.

     Interest, including OID, paid to a Foreign Investor will be subject to
U.S. withholding taxes at a rate of 30% unless (i) the income is
"effectively connected" with the conduct by such Foreign Investor of a
trade or business in the United States or (ii) the Foreign Investor and
each securities clearing organization, bank, or other financial institution
that holds the Offered Certificates on behalf of the customer in the
ordinary course of its trade or business, in the chain between the
Certificate Owner and the U.S. person otherwise required to withhold the
U.S. tax, complies with applicable identification requirements and the
Certificate Owner does not actually or constructively own 10% or more of
the voting stock of the Bank (or, upon the issuance of an interest in the
Trust that is treated as a partnership interest, any holder of such
interest) and is not a controlled foreign corporation with respect to the
Bank (or the holder of such an interest). Applicable identification
requirements generally will be satisfied if there is delivered to a
securities clearing organization (i) IRS Form W-8 signed under penalties of
perjury by the Certificate Owner, stating that the Certificate Owner is not
a U.S. person and providing such Certificate Owner's name and address, (ii)
IRS Form 1001, signed by the Certificate Owner or such Certificate Owner's
agent, claiming exemption from withholding under an applicable tax treaty,
or (iii) IRS Form 4224 signed by the Certificate Owner or such owner's
agent, claiming exemption from withholding of tax on income effectively
connected with the conduct of a trade or business in the United States;
provided that in any such case (x) the applicable form is delivered
pursuant to applicable procedures and is properly transmitted to the United
States entity otherwise required to withhold tax and (y) none of the
entities receiving the form has actual knowledge that the Certificate Owner
is a U.S. person.

     A Certificate Owner that is a nonresident alien or foreign corporation
will not be subject to U.S. Federal income tax on gain realized upon the
sale, exchange, or redemption of an Offered Certificate, provided that (i)
such gain is not effectively connected with the conduct of a trade or
business in the United States, (ii) in the case of a Certificate Owner that
is an individual, such Certificate Owner is not present in the United
States for 183 days or more during the taxable year in which such sale,
exchange, or redemption occurs, and (iii) in the case of gain representing
accrued interest, the conditions described in the immediately preceding
paragraph are satisfied.

     If the interests of the Certificate Owners of a Series were
reclassified as interests in a partnership (not taxable as a corporation),
such recharacterization could cause a Foreign Investor to be treated as
engaged in a trade or business in the United States. In such event the
Certificate Owner of such Series would be required to file a Federal income
tax return and, in general, would be subject to Federal income tax,
including branch profits tax in the case of a Certificateholder that is a
corporation, on its net income from the partnership. Further, the
partnership would be required, on a quarterly basis, to pay withholding tax
equal to the sum, for each foreign partner, of such foreign partner's
distributive share of "effectively connected" income of the partnership
multiplied by the highest rate of tax applicable to that foreign partner.
The tax withheld from each foreign partner would be credited against such
foreign partner's U.S. income tax liability.

     If the Trust were taxable as a corporation, distributions to foreign
persons, to the extent treated as dividends, would generally be subject to
withholding at the rate of 30%, unless such rate were reduced by an
applicable tax treaty.


                         STATE AND LOCAL TAXATION

     The discussion above does not address the tax treatment of the Trust,
the Certificates of any Series, or the Certificate Owners of any Series
under state and local tax laws. Prospective investors are urged to consult
their own tax advisors regarding state and local tax treatment of the Trust
and the Certificates of any Series, and the consequences of purchase,
ownership or disposition of the Certificates of any Series under any state
or local tax law.


                           ERISA CONSIDERATIONS

     Section 406 of ERISA and Section 4975 of the Code prohibit a pension,
profit sharing or other employee benefit plan from engaging in certain
transactions involving "plan assets" with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code with respect
to the plan. ERISA also imposes certain duties on persons who are
fiduciaries of plans subject to ERISA and prohibits certain transactions
between a plan and parties in interest with respect to such plans. Under
ERISA, any person who exercises any authority or control respecting the
management or disposition of the assets of a plan is considered to be a
fiduciary of such plan (subject to certain exceptions not here relevant). A
violation of these "prohibited transaction" rules may generate excise tax
and other liabilities under ERISA and the Code for such persons.

     Plan fiduciaries must determine whether the acquisition and holding of
the Certificates of a Series and the operations of the Trust would result
in direct or indirect prohibited transactions under ERISA and the Code. The
operations of the Trust could result in prohibited transactions if Benefit
Plans (as defined below) that purchase the Certificates of a Series are
deemed to own an interest in the underlying assets of the Trust. There may
also be an improper delegation of the responsibility to manage Benefit Plan
assets if Benefit Plans that purchase the Certificates are deemed to own an
interest in the underlying assets of the Trust.

     Pursuant to a final regulation (the "Final Regulation") issued by the
Department of Labor ("DOL") concerning the definition of what constitutes
the "plan assets" of an employee benefit plan subject to ERISA or the Code,
or an individual retirement account ("IRA") (collectively referred to as
"Benefit Plans"), the assets and properties of certain entities in which a
Benefit Plan makes an equity investment could be deemed to be assets of the
Benefit Plan in certain circumstances. Accordingly, if Benefit Plans
purchase Certificates of a Series, the Trust could be deemed to hold plan
assets unless one of the exceptions under the Final Regulation is
applicable to the Trust.

     The Final Regulation only applies to the purchase by a Benefit Plan of
an "equity interest" in an entity. Assuming that interests in Certificates
of a Series are equity interests, the Final Regulation contains an
exception that provides that if a Benefit Plan acquires a "publicly-offered
security," the issuer of the security is not deemed to hold plan assets. A
publicly-offered security is a security that is (i) freely transferable,
(ii) part of a class of securities that is owned by 100 or more investors
independent of the issuer and of one another and (iii) either is (A) part
of a class of securities registered under Section 12(b) or 12(g) of the
Exchange Act or (B) sold to the plan as part of an offering of securities
to the public pursuant to an effective registration statement under the Act
and the class of securities of which such security is a part is registered
under the Exchange Act within  120 days (or such later time as may be
allowed by the Commission) after the end of the fiscal year of the issuer
during which the offering of such securities to the public occurred. In
addition, the Final Regulation provides that if at all times more than 75%
of the value of all classes of equity interests in Certificates of a Series
are held by investors other than benefit plan investors (which is defined
as including plans subject to ERISA, government plans and IRAs), the
investing plan's assets will not include any of the underlying assets of
the Trust.

     There are no restrictions imposed on the transfer of the Certificates
offered hereby, and the Certificates offered hereby will be sold as part of
an offering pursuant to an effective registration statement under the
Securities Act. At or before the conclusion of the offering, the
underwriters will notify the Transferor and the Trustee as to whether or
not the Certificates of any Series (or if there is more than one Class in a
Series each Class) will be expected to be held by at least 100 separately
named persons at the conclusion of the offering. The Transferor will  not,
however, determine whether there will, in fact, be at least 100 separately
named persons or whether the 100-investor requirement of the exception for
publicly offered securities is satisfied as to the Certificates of such
Series (or Class). If the Certificates of any Series (or if there is more
than one Class in a Series in any Class) are expected to be held by at
least 100 separately named persons at the conclusion of the offering, those
Certificates will be timely registered under the Exchange Act.

     If interests in the Certificates of a Series fail to meet the criteria
of publicly-offered securities and the Trust's assets are deemed to include
assets of Benefit Plans that are Certificateholders, transactions involving
the Trust and "parties in interest" or "disqualified persons" with respect
to such plans might be prohibited under Section 406 of ERISA and Section
4975 of the Code unless an exemption is applicable. Thus, for example, if a
participant in any Benefit Plan is a cardholder of one of the Accounts,
under DOL interpretations the purchase of interests in Certificates by such
plan could constitute a prohibited transaction. In addition, the
Transferor, Servicer, Trustee or any underwriter of such Series may be
considered to be a party in interest, disqualified person or fiduciary with
respect to an investing Benefit Plan. Accordingly, an investment by a
Benefit Plan in Certificates may be a prohibited transaction under ERISA
and the Code unless such investment is subject to a statutory or
administrative exemption. Four class exemptions issued by the DOL that
could apply in such event are DOL Prohibited Transaction Exemption ("PTE")
84-14 (Class Exemption for Plan Asset Transactions Determined by
Independent Qualified Professional Asset Managers), PTE 91-38 (Class
Exemption for Certain Transactions Involving Bank Collective Investment
Funds), PTE 90-1 (Class Exemption for Certain Transactions Involving
Insurance Company Pooled Separate Accounts) and PTE 95-60 (Class Exemption
for Certain Transactions Involving Insurance Company General Accounts).
There is no assurance that these exemptions, even if all of the conditions
specified therein are satisfied, or any other exemption will apply to all
transactions involving the Trust's assets.

     IN LIGHT OF THE FOREGOING, FIDUCIARIES OF A BENEFIT PLAN CONSIDERING
THE PURCHASE OF INTERESTS IN CERTIFICATES OF ANY SERIES SHOULD CONSULT
THEIR OWN COUNSEL AS TO WHETHER THE ASSETS OF THE TRUST WHICH ARE
REPRESENTED BY SUCH INTERESTS WOULD BE CONSIDERED PLAN ASSETS, AND WHETHER,
UNDER THE GENERAL FIDUCIARY STANDARDS OF INVESTMENT PRUDENCE AND
DIVERSIFICATION, AN INVESTMENT IN CERTIFICATES OF ANY SERIES IS APPROPRIATE
FOR THE BENEFIT PLAN TAKING INTO ACCOUNT THE OVERALL INVESTMENT POLICY OF
THE BENEFIT PLAN AND THE COMPOSITION OF THE BENEFIT PLAN'S INVESTMENT
PORTFOLIO. In addition, fiduciaries should consider the consequences that
would apply if the Trust's assets were considered plan assets, the
applicability of exemptive relief from the prohibited transaction rules,
and, whether all conditions for such exemptive relief would be satisfied.

     In particular, insurance companies considering the purchase of
Certificates of any Series should consult their own benefits or other
appropriate counsel with respect to the United States Supreme Court's
decision in John Hancock Mutual Life Insurance Co. v. Harris Trust &
Savings Bank, 114 S. Ct. 517 (1993) ("John Hancock") and the applicability
of PTE 95-60. In John Hancock, the Supreme Court held that assets held in
an insurance company's general account may be deemed to be "plan assets"
under certain circumstances; however, PTE 95-60 may exempt some or all of
the transactions that could occur as the result of the acquisition and
holding of the Certificates of a Series by an insurance company general
account from the penalties normally associated with prohibited
transactions. Accordingly, investors should analyze whether John Hancock
and PTE 95-60 or any other exemption may have an impact with respect to
their purchase of the Certificates of any Series.


                                 PLAN OF DISTRIBUTION

     The Transferor may sell or cause Certificates to be sold (i) through
underwriters or dealers; (ii) directly to one or more purchasers; or (iii)
through agents. In addition, the Transferor or its affiliates may act as
selling agent for the Certificates, if so specified in the related
Prospectus Supplement.  The related Prospectus Supplement in respect of a
Series offered hereby will set forth the terms of the offering of such
Certificates, including the name or names of any underwriters, the purchase
price of such Certificates and the proceeds to the Transferor from such
sale, any underwriting discounts and other items constituting underwriters'
compensation, any initial offering price and any discounts or concessions
allowed or reallowed or paid to dealers. Only underwriters so named in such
Prospectus Supplement shall be deemed to be underwriters in connection with
the Certificates offered thereby.

     Subject to the terms and conditions set forth in an underwriting
agreement (an "Underwriting Agreement") to be entered into with respect to
each series of Certificates, the Transferor will agree to sell or cause the
Trust to sell to each of the underwriters named therein and in the related
Prospectus Supplement, and each of such underwriters will severally agree
to purchase from the Transferor or Trust, as applicable, the principal
amount of Certificates set forth therein and in the related Prospectus
Supplement (subject to proportional adjustment on the terms and conditions
set forth in the related Underwriting Agreement in the event of an increase
or decrease in the aggregate amount of Certificates offered hereby and by
the related Prospectus Supplement).

     In each Underwriting Agreement, the several underwriters will agree,
subject to the terms and conditions set forth therein, to purchase all the
Certificates offered hereby and by the related Prospectus Supplement if any
of such Certificates are purchased. In the event of a default by any
underwriter, each Underwriting Agreement will provide that, in certain
circumstances, purchase commitments of the nondefaulting underwriters may
be increased or the Underwriting Agreement may be terminated.

     Each Underwriting Agreement will provide that the Transferor will
indemnify the related underwriters against liabilities relating to the
adequacy of disclosure to investors, including under the Securities Act of
1933, as amended.

     The place and time of delivery for any Series of Certificates in
respect of which this Prospectus is delivered will be set forth in the
accompanying Prospectus Supplement.


                           LEGAL MATTERS

     Certain legal matters relating to the issuance of the Certificates
will be passed upon for the Transferor by Mayer, Brown & Platt, Chicago,
Illinois. Certain legal matters relating to the Federal tax consequences of
the issuance of the Certificates will be passed upon for the Transferor by
Mayer, Brown & Platt. Certain legal matters relating to the issuance of the
Certificates will be passed upon for the Underwriters by Orrick, Herrington
& Sutcliffe LLP, New York, New York. 
<PAGE>
                INDEX OF DEFINED TERMS FOR PROSPECTUS

Term                                                                   Page

Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Accumulation Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Additional Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Additional Transferors. . . . . . . . . . . . . . . . . . . . . . . . . .40
Adjusted Investor Interest. . . . . . . . . . . . . . . . . . . . . . . .52
Agent banks . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28
Aggregate Principal Receivables . . . . . . . . . . . . . . . . . . . . .47
Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Amortization Period . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Assignment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
Automatic Additional Accounts . . . . . . . . . . . . . . . . . . . . . .43
Bank. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4, 10
Bank Portfolio. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Base Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .25
Benefit Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .69
BHC Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .32
BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .45
Billed Finance Charge Receivables . . . . . . . . . . . . . . . . . . . .47
Billing Cycle . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .29
Cash Collateral Account . . . . . . . . . . . . . . . . . . . . . . . . .60
Cash Collateral Guaranty. . . . . . . . . . . . . . . . . . . . . . . . .60
Cede. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .36
Cedel Participants. . . . . . . . . . . . . . . . . . . . . . . . . . . .36
Certificate Owners. . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Certificate Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Certificateholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Closing Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
Code. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .64
Collateral Interest . . . . . . . . . . . . . . . . . . . . . . . . . . .60
Collection Account. . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Commission. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
Controlled Accumulation Amount. . . . . . . . . . . . . . . . . . . . . .13
Controlled Accumulation Period. . . . . . . . . . . . . . . . . . . . . .13
Controlled Amortization Amount. . . . . . . . . . . . . . . . . . . . . .12
Controlled Amortization Period. . . . . . . . . . . . . . . . . . . . . .12
Controlled Deposit Amount . . . . . . . . . . . . . . . . . . . . . . . .13
Controlled Distribution Amount. . . . . . . . . . . . . . . . . . . . . .12
Conversion Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . .47
Cooperative . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .36
Corporation . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10, 32
Counterparties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .59
Credit Enhancement. . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Credit Enhancement Percentage . . . . . . . . . . . . . . . . . . . . . .46
Credit Enhancement Provider . . . . . . . . . . . . . . . . . . . . . . . 6
Cut-Off Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Defaulted Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Definitive Certificates . . . . . . . . . . . . . . . . . . . . . . . . .10
Depositaries. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .34
Depository. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .33
Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . .52
Disclosure Document . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Discount Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . .44
Distribution Account. . . . . . . . . . . . . . . . . . . . . . . . . . .45
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .69
DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, A-1
DTC Participants. . . . . . . . . . . . . . . . . . . . . . . . . . . . .34
Eligible Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Eligible Receivable . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Enhancement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Enhancement Invested Amount . . . . . . . . . . . . . . . . . . . . . . .60
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .36
Euroclear Operator. . . . . . . . . . . . . . . . . . . . . . . . . . . .36
Euroclear Participants. . . . . . . . . . . . . . . . . . . . . . . . . .36
Excess Allocation Series. . . . . . . . . . . . . . . . . . . . . . . . .16
Excess Funding Account. . . . . . . . . . . . . . . . . . . . . .17, 45, 51
Exchange Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
FASIT . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .67
FCSC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .30
FDIA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21
FDIC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Final Regulation. . . . . . . . . . . . . . . . . . . . . . . . . . . . .69
Finance Charge Account. . . . . . . . . . . . . . . . . . . . . . . . . .45
Finance Charge Receivables. . . . . . . . . . . . . . . . . . . . . . . . 7
FIRREA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .21
First Bankcard. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28
First NBC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4, 10
Foreign Investor. . . . . . . . . . . . . . . . . . . . . . . . . . . . .68
Foreign Investors . . . . . . . . . . . . . . . . . . . . . . . . . . . .68
Full Investor Interest. . . . . . . . . . . . . . . . . . . . . . . . . .18
Funding Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18
GAAP. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .44
Global Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . A-1
Group Investor Charge-Offs. . . . . . . . . . . . . . . . . . . . . . . .49
Group Investor Default Amounts. . . . . . . . . . . . . . . . . . . . . .49
Group Investor Finance Charge Collections . . . . . . . . . . . . . . . .49
Group Investor Monthly Interest . . . . . . . . . . . . . . . . . . . . .49
Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .37
Indirect Participants . . . . . . . . . . . . . . . . . . . . . . . . . .34
Ineligible Receivable . . . . . . . . . . . . . . . . . . . . . . . . . .41
Interchange . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Interest Funding Account. . . . . . . . . . . . . . . . . . . . . . . . .38
Interest Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
Investor Charge-Off . . . . . . . . . . . . . . . . . . . . . . . . . . .52
Investor Default Amount . . . . . . . . . . . . . . . . . . . . . . . . .52
Investor Finance Charge Collections . . . . . . . . . . . . . . . . . . .49
Investor Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Investor Monthly Fees . . . . . . . . . . . . . . . . . . . . . . . . . .49
Investor Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
IRA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .69
IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
John Hancock. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .70
LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .59
Minimum Transferor Interest . . . . . . . . . . . . . . . . . . . . . . . 8
Monthly Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .45
Net Default Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Net Recoveries. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
New Issuance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Offered Certificates. . . . . . . . . . . . . . . . . . . . . . . . . . .65
OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Paired Series . . . . . . . . . . . . . . . . . . . . . . . . . . . .17, 51
Partial Amortization. . . . . . . . . . . . . . . . . . . . . . . . . . .16
Participation Agreement . . . . . . . . . . . . . . . . . . . . . . . . .43
Participations. . . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 43
Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Permitted Investments . . . . . . . . . . . . . . . . . . . . . . . . . .45
Portfolio Yield . . . . . . . . . . . . . . . . . . . . . . . . . . . . .25
Pre-Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . .18
Pre-Funding Amount. . . . . . . . . . . . . . . . . . . . . . . . . .18, 45
Principal Amortization Period . . . . . . . . . . . . . . . . . . . . . .12
Principal Commencement Date . . . . . . . . . . . . . . . . . . . . . . .12
Principal Funding Account . . . . . . . . . . . . . . . . . . . . . . . .13
Principal Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Principal Sharing Series. . . . . . . . . . . . . . . . . . . . . . .16, 51
Private Label Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . 5
Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . 1
PTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .70
Purchased Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Qualified Institution . . . . . . . . . . . . . . . . . . . . . . . . . .45
Rapid Accumulation Period . . . . . . . . . . . . . . . . . . . . . . . .14
Rapid Amortization Period . . . . . . . . . . . . . . . . . . . . . . . .15
Rating Agency . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Reallocated Investor Finance Charge Collections . . . . . . . . . . . . .49
Reallocation Group. . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .33
Recoveries. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Regulations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Removed Accounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . .61
Revolving Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . .11
SAIF. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .45
SBJP Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .67
Scheduled Payment Date. . . . . . . . . . . . . . . . . . . . . . . . . .12
Securities Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Senior Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 4, A-1
Series Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Series Termination Date . . . . . . . . . . . . . . . . . . . . . . . . .53
Service Transfer. . . . . . . . . . . . . . . . . . . . . . . . . . . . .55
Servicer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Servicer Default. . . . . . . . . . . . . . . . . . . . . . . . . . . . .55
Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Shared Principal Collections. . . . . . . . . . . . . . . . . . . . . . .16
Special Tax Counsel . . . . . . . . . . . . . . . . . . . . . . . . . . .64
Specified Trust Termination Date. . . . . . . . . . . . . . . . . . . . .53
Spread Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .61
SSCRA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .22
Standard & Poor's . . . . . . . . . . . . . . . . . . . . . . . . . . . .45
Subordinated Certificates . . . . . . . . . . . . . . . . . . . . . . . . 6
Supplemental Certificates . . . . . . . . . . . . . . . . . . . . . . . . 8
Swaps . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .59
Tax Opinion . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Terms and Conditions. . . . . . . . . . . . . . . . . . . . . . . . . . .36
Transfer Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 47
Transferor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Transferor Certificate. . . . . . . . . . . . . . . . . . . . . . . . . . 8
Transferor Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Transferor Percentage . . . . . . . . . . . . . . . . . . . . . . . . . .33
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .1, 4
Trust Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . .31
Trust Termination Date. . . . . . . . . . . . . . . . . . . . . . . . . .53
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
U.S. Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . A-3
UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .62
Underwriting Agreement. . . . . . . . . . . . . . . . . . . . . . . . . .71
USAF. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28
<PAGE>
                                                                    ANNEX I

     GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

Initial Settlement

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

     Investors electing to hold their Global Securities through DTC will
follow the settlement practices applicable to U.S. corporate debt
obligations. Investor securities custody accounts will be credited with
their holdings against payment in same-day funds on the settlement date.

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

Secondary Market Trading

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

     Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled using the procedures applicable to U.S.
corporate debt obligations in same-day funds.

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

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

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

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

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

     Trading between Cedel or Euroclear seller and DTC purchaser. Due to
time zone differences in their favor, Cedel Participants and Euroclear
Participants may employ their customary procedures for transactions in
which Global Securities are to be transferred by the respective clearing
system, through the respective Depositary, to a DTC Participant. The seller
will send instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to settlement. In
these cases, Cedel or Euroclear will instruct the respective Depositary, as
appropriate, to deliver the bonds to the DTC Participant's account against
payment. Payment will include interest accrued on the Global Securities
from and including the last coupon payment date to and excluding the
settlement date. The payment will then be reflected in the account of the
Cedel Participant or Euroclear Participant the following day, and receipt
of the cash proceeds in the Cedel Participant's or Euroclear Participant's
account would be back-valued to the value date (which would be the
preceding day, when settlement occurred in New York). Should the Cedel
Participant or Euroclear Participant have a line of credit with its
respective clearing system and elect to be in debit in anticipation of
receipt of the sale proceeds in its account, the back-valuation will
extinguish any overdraft charges incurred over that one-day period. If
settlement is not completed on the intended value date (i.e., the trade
fails), receipt of the cash proceeds in the Cedel Participant's or
Euroclear Participant's account would instead be valued as of the actual
settlement date. Finally, day traders that use Cedel or Euroclear and that
purchase Global Securities from DTC Participants for delivery to Cedel
Participants or Euroclear Participants should note that these trades would
automatically fail on the sale side unless affirmative action were taken.
At least three techniques should be readily available to eliminate this
potential problem:

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

     Exemption for non-U.S. Persons (Form W-8). Beneficial owners of
Certificates that are non-U.S. Persons can obtain a complete exemption form
the withholding tax by filing a signed Form W-8 (Certificate of Foreign
Status). If the information shown on Form W-8 changes, a new Form W-8 must
be filed within 30 days of such change.

     Exemption for non-U.S. Persons with effectively connected income (Form
4224). A non-U.S. Person, including a non-U.S. corporation or bank with a
U.S. branch, for which the interest income is effectively connected with
its conduct of a trade or business in the United States, can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a
Trade or Business in the United States).

     Exemption or reduced rate for non-U. S. Persons resident in treaty
countries (Form 1001). Non- U.S. Persons that are Certificate Owners
residing in a country that has a tax treaty with the United States can
obtain an exemption or reduced tax rate (depending on the treaty terms) by
filing Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If the
treaty provides only for a reduced rate, withholding tax will be imposed at
that rate unless the filer alternatively files Form W-8. Form 1001 may be
filed by the Certificate Owner or his agent.

     Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a
complete exemption from the withholding tax by filing Form W-9 (Payer's
Request for Taxpayer Identification Number and Certification).

     U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of
a Global Security or in the case of a Form 1001 or a Form 4224 filer, his
agent, files by submitting the appropriate form to the person through whom
it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8 and Form 1001 are effective for
three calendar years and Form 4224 is effective for one calendar year.

     The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of
the United States or any political subdivision thereof or (iii) an estate
or trust the income of which is includible in gross income for United
States tax purposes, regardless of its source. This summary does not deal
with all aspects of U.S. Federal income tax withholding that may be
relevant to foreign holders of the Global Securities. Investors are advised
to consult their own tax advisers for specific tax advice concerning their
holding and disposing of the Global Securities.

<PAGE>
                          PART II

Item 14. Other Expenses of Issuance and Distribution

     The following is an itemized list of the estimated expenses to be
incurred in connection with the offering of the securities being offered
hereunder other than underwriting discounts and commissions.

     Registration Fee . . . . . . . . . . . . .  $   *
     Printing and Engraving . . . . . . . . . .      *  
     Trustee's Fees . . . . . . . . . . . . . .      *  
     Legal Fees and Expenses. . . . . . . . . .      *  
     Blue Sky Fees and Expenses . . . . . . . .      *  
     Accountants' Fees and Expenses . . . . . .      *  
     Rating Agency Fees . . . . . . . . . . . .      *
     Miscellaneous Fees . . . . . . . . . . . .      *   
                                                 ---------
     Total      . . . . . . . . . . . . . . . .  $   *  
                                                 =
     ______________

     *   To be specified in a pre-effective amendment.

ITEM 15. Indemnification of Directors and Officers

     Articles V and VI of the Registrant's Articles of Association provide
as follows:

                                 ARTICLE V

             Limitation of Liability of Directors and Officers

     A.   No director or officer of the Association shall be liable to the
Association or to its shareholder for monetary damages for breach of his
fiduciary duty as a director or officer, provided that the foregoing
provision shall not eliminate or limit the liability of a director or
officer for (a) any breach of his duty of loyalty to the Association or its
shareholder; (b) acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law; (c) liability for
unlawful distributions of the association's assets to, or redemption or
repurchase of the Association's shares from, the shareholder of the
Association; or (d) any transaction from which he derived an improper
personal benefit.

     B.   The Board of Directors may, with the approval of the shareholder,
(a) cause the Association to enter into contracts with directors and
officers providing for the limitation of liability set forth in this
Article V and for indemnification to the fullest extent permitted by law.

     C.   Any amendment or repeal of this Article V shall not adversely
affect any elimination or limitation of liability of a director or officer
of the Association under this Article V with respect to any action or
inaction occurring prior to the time of such amendment or repeal.

                                ARTICLE VI

                              Indemnification

     Section 1.  Definitions. As used in this Article the following terms
shall have the meanings set out below:

          a.  "Board" - the Board of Directors of the Association.

          b.   "Claim" - any threatened or pending or completed claim,
action, suit, or proceeding, whether civil, criminal, administrative 
or investigative and whether made judicially or extra-judicially, or any
separate issue or matter therein, as the context requires.

          c.  "Determining Body" - (i) the shareholder, or (ii) if a
majority of the members of the board of directors of the shareholder are
parties to the Claim, or the shareholder so directs, independent legal
counsel, which may be the regular outside counsel of the Association.

          d.  "Disbursing Officer" - the Chief Executive Officer of the
Association or, if the Chief Executive Officer is a party to the Claim for
which indemnification is being sought, any officer not a party to such
Claim who is designated by the shareholder to be the Disbursing Officer
with respect to indemnification requests related to the Claim, which
designation shall be made promptly after receipt of the initial request for
indemnification with respect to such Claim.

          e.  "Expenses" - any expenses or costs (including, without
limitation, attorney's fees, judgments, punitive or exemplary damages,
fines and amounts paid in settlement).

          f.  "Indemnitee" - each person who is or was a director or
officer of the Association, but such term shall not include any person who
was a director or officer of any institution absorbed by the Association by
way of merger, consolidation, transfer of assets or otherwise, provided
that nothing herein shall prevent the Association from providing
indemnification to such persons under circumstances which the Association
determines in its discretion to be appropriate and in accordance with law.

     Section 2.   Indemnity.

          a.  To the extent such Expenses exceed the sum of amounts paid or
due under or pursuant to (i) policies of liability insurance maintained by
the Association, (ii) policies of liability insurance maintained by or on
behalf of Indemnitee and (iii) provisions for indemnification in the by-
laws, resolutions or other instruments of any entity other than the
Association or its shareholder, the Association shall indemnify Indemnitee
against any Expenses actually and reasonably incurred by him (as they are
incurred) in connection with any Claim either against him or as to which he
is involved solely as a witness or person required to give evidence, by
reason of his position.

          (1)  as a director or officer of the Association,

          (2)  as a director or officer of any subsidiary of the
Association or as fiduciary with respect to any employee benefit plan of
the Association, or

          (3)  as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other for profit or not
for profit entity or enterprise, if such position is or was held at the
request of the Association, 

whether relating to service in such position, before or after the effective
date of this Article, if he (i) is successful in his defense of the Claim
on the merits or otherwise or (ii) has been found by the Determining Body
(acting in good faith) to have met the Standard of Conduct; provided that
(A) the amount otherwise payable by the Association may be reduced by the
Determining Body to such amount as it deems proper if it determines that
the Claim involved the receipt of a personal benefit by Indemnitee, and (B)
no indemnification shall be made (i) in respect of any Claim as to which
Indemnitee shall have been adjudged by a court of competent jurisdiction,
after exhaustion of all appeals therefrom, to be liable for willful or
intentional misconduct in the performance of his duty to the Association or
to have obtained an improper personal benefit, or (ii) for expenses,
penalties or other payments incurred in an administrative proceeding or
action instituted by a bank regulatory agency, which action results in a
final order assessing civil monetary penalties or payments to the
Association, unless in each such case, and only to the extent that, a court
shall determine upon application that, in view of all the circumstances of
the case, Indemnitee is fairly and reasonably entitled to indemnity for
such Expenses as the court deems proper.

          b.  The Standard of Conduct is met when the conduct by an
Indemnitee with respect to which a Claim is asserted was conduct that he
reasonably believed to be in, or not opposed to, the best interest of the
Association, and, in the case of a criminal action or proceeding, that he
had no reasonable cause to believe was unlawful. The termination of any
Claim by judgment, order, settlement, conviction, or upon a plea of nolo
contendere or its equivalent, shall not, of itself, create a presumption
that Indemnitee did not meet the Standard of Conduct.

          c.  Promptly upon becoming aware of the existence of any Claim as
to which he may be indemnified hereunder, Indemnitee shall notify the Chief
Executive Officer of the Association of the Claim and whether he intends to
seek indemnification hereunder.  If such notice indicates that Indemnitee
does so intend, the Chief Executive Officer shall promptly notify the
shareholder, which shall promptly establish the Determining Body. After the
Determining Body has been established the Chief Executive Officer shall
inform Indemnitee thereof and Indemnitee shall immediately provide the
Determining Body with all facts relevant to the Claim known to him.  Within
60 days of the receipt of such information, together with such additional
information as the Determining Body may request of Indemnitee, the
Determining Body shall determine, and shall advise Indemnitee of its
determination, whether Indemnitee has met the Standard of Conduct. The
Determining Body may extend such sixty-day period by no more than an
additional sixty days.

          d.  Indemnitee shall promptly inform the Determining Body upon
his becoming aware of any relevant facts not therefore provided by him to
the Determining Body, unless the Determining Body has obtained such facts
by other means. If, after determining that the Standard of Conduct has been
met, the Determining Body obtains facts of which it was not aware at the
time it made such determination, the Determining Body on its own motion,
after notifying Indemnitee and providing him an opportunity to be heard,
may, on the basis of such facts, revoke such determination, provided that
in the absence of actual fraud by Indemnitee no such revocation may be made
later than thirty days after final disposition of the Claim.

          e.  In the case of any Claim not involving a proposed, threatened
or pending criminal proceeding,

          (1)  If Indemnitee has, in the good faith judgment of the
Determining Body, met the Standard of Conduct, the Association may, in its
sole discretion after notice to Indemnitee, assume all responsibility for
the defense of the Claim, and, in any event, the Association and Indemnitee
each shall keep the other informed as to the progress of the defense,
including prompt disclosure of any proposals for settlement; provided that
if the Association or the shareholder is a party to the Claim and
Indemnitee reasonably determines that there is a conflict between the
positions of the Association or the shareholder and Indemnitee with respect
to the Claim, then Indemnitee shall be entitled to conduct his defense,
with counsel of his choice; and provided further that Indemnitee shall in
any event be entitled at his expense to employ counsel chosen by him to
participate in the defense of the Claim; and

          (2)  The Association shall fairly consider any proposals by
Indemnitee for settlement of the Claim. If the Association (A) proposes a
settlement acceptable to the person asserting the Claim, or (B) believes a
settlement proposed by the person asserting the Claim should be accepted,
it shall inform Indemnitee of the terms thereof and shall fix a reasonable
date by which Indemnitee shall respond. If Indemnitee agrees to such terms,
he shall execute such documents as shall be necessary to effect the
settlement. If he does not agree he may proceed with the defense of the
Claim in any manner he chooses, but if he is not successful on the merits
or otherwise, the Association's obligation to indemnify him for any
Expenses incurred following his disagreement shall be limited to the lesser
of (A) the total Expenses incurred by him following his decision not to
agree to such proposed settlement or (B) the amount the Association would
have paid pursuant to the terms of the proposed settlement. If, however,
the proposed settlement would impose upon Indemnitee any requirement to act
or refrain from acting that would materially interfere with the conduct of
his affairs, Indemnitee may refuse such settlement and proceed with the
defense of the Claim, if he so desires, at the Association's expense
without regard to the limitations imposed by the preceding sentence. In no
event, however, shall the Association be obligated to indemnify Indemnitee
for any amount paid in a settlement that the Association has not approved.

          f.  In the case of a Claim involving a proposed, threatened or
pending criminal proceeding, Indemnitee shall be entitled to conduct the
defense of the Claim, and to make all decisions with respect thereto, with
counsel of his choice; provided that the Association shall not be obligated
to indemnify Indemnitee for an amount paid in settlement that the
Association has not approved.

          g.  After notifying the Association of the existence of a Claim,
Indemnitee may from time to time request the Association to pay the
Expenses (other than judgments, fines, penalties or amounts paid in
settlement) that he incurs in pursuing a defense of the Claim prior to the
time that the Determining Body determines whether the Standard of Conduct
has been met. If the Disbursing Officer believes the amount requested to be
reasonable, he shall pay to Indemnitee the amount requested (regardless of
Indemnitee's apparent ability to repay such amount) upon receipt of an
undertaking by or on behalf of Indemnitee to repay such amount if it shall
ultimately be determined that he is not entitled to be indemnified by the
Association under the circumstances. If the Disbursing Officer does not
believe such amount to be reasonable, the Association shall pay the amount
deemed by him to be reasonable, and Indemnitee may apply directly to the
Determining Body for the remainder of the amount requested.

          h.  After it has been determined that the Standard of Conduct was
met, for so long as and to the extent that the Association is required to
indemnify Indemnitee under this Article, the provisions of Paragraph (g)
shall continue to apply with respect to Expenses incurred after such time
except that (i) no undertaking shall be required of Indemnitee and (ii) the
Disbursing Officer shall pay to Indemnitee such amount of any fines,
penalties or judgments against him which have become final and as to which
the Association is obligated to indemnify him.

          i.  Any determination by the Association with respect to
settlements of a Claim shall be made by the Determining Body.

          j.  The Association and Indemnitee shall keep confidential, to
the extent permitted by law and their fiduciary obligations, all facts and
determinations provided or made pursuant to or arising out of the operation
of this Agreement, and the Association and Indemnitee shall instruct it or
his agents and employees to do likewise.

     Section 3.  Enforcement.

          a.  The rights provided by this Article shall be enforceable by
Indemnitee in any court of competent jurisdiction.

          b.  If Indemnitee seeks a judicial adjudication of his rights
under this Article Indemnitee shall be entitled to recover from the
Association, and shall be indemnified by the Association against, any and
all Expenses actually and reasonably incurred by him in connection with
such proceeding but only if he prevails therein. If it shall be determined
that Indemnitee is entitled to receive part but not all of the relief
sought, then Indemnitee shall be entitled to be reimbursed for all Expenses
incurred by him in connection with such judicial adjudication if the amount
to which he is determined to be entitled exceeds 50% of the amount of his
claim. Otherwise, the Expenses incurred by Indemnitee in connection with
such judicial adjudication shall be appropriately prorated.

          c.  In any judicial proceeding described in this subsection, the
Association shall bear the burden of proving that Indemnitee is not
entitled to any Expenses sought with respect to any Claim.

     Section 4.  Saving Clause.  If any provision of this Article is
determined by a court having jurisdiction over the matter to require the
Association to do or refrain from doing any act that is in violation of
applicable law, the court shall be empowered to modify or reform such
provision so that, as modified or reformed, such provision provides the
maximum indemnification permitted by law, and such provision, as so
modified or reformed, and the balance of this Article, shall be applied in
accordance with their terms. Without limiting the generality of the
foregoing, if any portion of this Article shall be invalidated on any
ground, the Association shall nevertheless indemnify an Indemnitee to the
full extent permitted by any applicable portion of this Article that shall
not have been invalidated and to the full extent permitted by law with
respect to that portion that has been invalidated.

     Section 5.  Non-Exclusivity.

          a.  The indemnification and advancement of Expenses provided by
or granted pursuant to this Article shall not be deemed exclusive of any
other rights to which Indemnitee is or may become entitled under any
statute, article of association or incorporation, by-law, authorization of
shareholders or directors, agreement, or otherwise, provided that unless
required by law any indemnification payment made otherwise than pursuant to
this Article must be approved by the shareholder.

          b.  It is the intent of the Association by this Article to
indemnify and hold harmless Indemnitee to the fullest extent permitted by
law, so that if applicable law would permit the Association to provide
broader indemnification rights than are currently permitted, the
Association shall indemnify and hold harmless Indemnitee to the fullest
extent permitted by applicable law notwithstanding that the other terms of
this Article would provide for lesser indemnification, provided that unless
otherwise required by law or the express terms of this Article, no
indemnification payment may be made unless it is approved by the
shareholder.

     Section 6.  Successors and Assigns. This Article shall inure to the
benefit of Indemnitee's heirs, personal representatives, and assigns and to
the benefit of the Association, its successors and assigns.

     Section 7.  Indemnification of Other Persons.

          The Association may indemnify any person not covered by Sections
1 through 6 of this Article to the extent provided in a resolution of the
shareholder or a separate provision of these Articles.

     Section 8.  Restrictions on Indemnification By Law and Regulation.

     Notwithstanding any provision of this Article to the contrary, no
indemnification or advancement of expenses may be made if, in the good
faith opinion of the shareholder, such indemnification or advancement of
expenses could violate any applicable law or regulation, unless the
Association has received evidence satisfactory to it that no such violation
would occur.


ITEM 16. Exhibits and Financial Statements

(a)  Exhibits
          1.1  Form of Underwriting Agreement. **
          3.1  Articles of Association.*
          3.2  By-Laws.*
          4.1  Form of Pooling and Servicing Agreement.**
          4.2  Form of Series Supplement (including form of
               Certificate).**
          4.3  Form of Prospectus Supplement.*
          5.1  Opinion of Mayer, Brown & Platt with respect to legality.**
          8.1  Opinion of Mayer, Brown & Platt with respect to tax
               matters.**
          23.1 Consent of Mayer, Brown & Platt (to be included in opinion 
               filed as Exhibit 5.1).
          24.1 Powers of Attorney.*
___________________________________
*    Filed herewith.
**   To be filed by pre-effective amendment.

(b)  Financial Statements

     All financial statements, schedules and historical financial
     information have been omitted
     as they are not applicable.

ITEM 17. Undertakings

     The undersigned registrant hereby undertakes:

     (a)  To file, during any period in which offers or sales are being
made, a post-effective amendment to this registration statement; (i) to
include any prospectus required by Section 10(a)(3) of the Securities Act
of 1933; (ii) to reflect in the prospectus any facts or events arising
after the effective date of the registration statement (or the most recent
post-effective amendment thereof) which, individually or in the aggregate,
represent a fundamental change in the information set forth in the
registration statement; (iii) to include any material information with
respect to the plan of distribution not previously disclosed in the
registration statement or any material change to such information in the
registration statement; provided, however, that (a)(i) and (a)(ii) will not
apply if the information required to be included in a post-effective
amendment thereby is contained in periodic reports filed pursuant to
Section 13 or Section 15(d) of the Securities Exchange Act of 1934 that are
incorporated by reference in this registration statement.

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

     (c)  To remove from registration by means of a post-effective
amendment any of the securities being registered which remain unsold at the
termination of the offering.

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

     (e)  To provide to the underwriters at the closing specified in the
underwriting agreements certificates in such denominations and registered
in such names as required by the underwriters to permit prompt delivery to
each purchaser.

     (f)  That insofar as indemnification for liabilities arising under the
Securities Act of 1933 may be permitted to directors, officers and
controlling persons of the registrant pursuant to the provisions described
under Item 15 above, or otherwise, the registrant has been advised that in
the opinion of the Securities and Exchange Commission such indemnification
is against public policy as expressed in the Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in
the successful defense of any action, suit or proceeding) is asserted by
such director, officer or controlling person in connection with the
securities being registered, the registrant will, unless in the opinion of
its counsel the matter has been settled by controlling precedent, submit to
a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

     (g)  That, for purposes of determining any liability under the
Securities Act of 1933, the information omitted from the form of prospectus
filed as part of this Registration Statement in reliance upon Rule 430A and
contained in a form of prospectus filed by the registrant pursuant to Rule
424(b)(i) or (4) or 497(h) under the Securities Act of 1933 shall be deemed
to be part of this Registration Statement as of the time it was declared
effective.

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

<PAGE>
                             SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form S-3 and has duly caused
this Registration Statement to be signed on its behalf by the undersigned, 
thereunto duly authorized, in the City of New Orleans, State of Louisiana,
on March 25, 1997.


                           FIRST NATIONAL BANK OF COMMERCE
                           as originator of the Trust and registrant


                           By: /s/ Michael J. Fowler
                             Name: Michael J. Fowler
                             Title: Executive Vice President
                                     Senior ALCO Officer


      Pursuant to the requirements of the Securities Act of 1933, the
Registration Statement has been signed below by the following persons in
the capacities and on the dates indicated.



Signature                       Title                          Date
- ---------                       -----                          ----  

                                President and Chief           March 25, 1997
- ------------------------        Executive Officer and
Ashton J. Ryan, Jr.             Director (Principal
                                Executive Officer)

        *                       Chairman of the Board         March 25, 1997
- ------------------------
Howard C. Gaines

        *                       Secretary (Principal          March 25, 1997
- ------------------------        Financial Officer)
Michael A. Flick                

        *                       Controller (Principal         March 25, 1997
- ------------------------        Accounting Officer)
Jane B. Truett                         

        *                       Director                      March 25, 1997
- ------------------------
Margaret Moss Allums
<PAGE>

        *                       Director                      March 25, 1997
- ------------------------
Ian Arnof

        *                       Director                      March 25, 1997
- ------------------------
William G. Barry

        *                       Director                      March 25, 1997
- ------------------------
Sydney J. Besthoff III

        *                       Director                      March 25, 1997
- ------------------------
John D. Charbonnet

        *                       Director                      March 25, 1997
- ------------------------
Laurance Eustis, Jr.

        *                       Director                      March 25, 1997
- ------------------------
Norman C. Francis

        *                       Director                      March 25, 1997
- ------------------------
Erik F. Johnsen

        *                       Director                      March 25, 1997
- ------------------------
J. Merrick Jones, Jr.

        *                       Director                      March 25, 1997
- ------------------------
Harry Merritt Lane III

        *                       Director                      March 25, 1997
- ------------------------
Edwin Lupberger

        *                       Director                      March 25, 1997
- ------------------------
Robert W. Merrick

        *                       Director                      March 25, 1997
- ------------------------
G. Frank Purvis, Jr.


<PAGE>
        *                       Director                      March 25, 1997
- ------------------------
Edward M. Simmons

        *                        Director                     March 25, 1997
- ------------------------
Charles C. Teamer






* Signature by Thomas L. Callicutt, Jr., as Attorney-in-Fact under Power
of Attorney


/s/ Thomas L. Callicutt, Jr.
Thomas L. Callicutt, Jr.



<PAGE>


                                      

                                                    
Exhibit No.      Description of Exhibit             

1.1             Form of Underwriting Agreement. **
3.1             Articles of Association.*
3.2             By-Laws.*
4.1             Form of Pooling and Servicing Agreement.**
4.2             Form of Series Supplement (including form of Certificate).**
4.3             Form of Prospectus Supplement. *
5.1             Opinion of Mayer, Brown & Platt with respect to legality.**
8.1             Opinion of Mayer, Brown & Platt with respect to tax
                matters.**

23.1            Consent of Mayer, Brown & Platt (to be included in opinion 
                filed as Exhibit 5.1).

24.1            Powers of Attorney.*
_________________________________________
*     Filed herewith.
**    To be filed by pre-effective amendment.




<PAGE>

                                                                 Exhibit 3.1

                         ARTICLES OF ASSOCIATION 
                                    OF 
                     FIRST NATIONAL BANK OF COMMERCE



                               ARTICLE I

                                Name

     The name of the Association is First National Bank of Commerce
(hereinafter referred to as the "Association").


                              ARTICLE II

                               Capital

     The Association has authority to issue one million ninety thousand five 
hundred sixty-five (1,090,565) shares of $10.00 par value per share common 
stock.


                              ARTICLE III

                            Preemptive Rights

     The shareholder shall, upon issuance of shares for cash, have a
preemptive right to subscribe, at such price and upon such terms as may be
fixed in compliance with applicable law, for such proportion of the shares 
to be issued, as the number of shares held by it bears to the total number 
of shares having voting rights then outstanding.


                              ARTICLE IV

                               Directors

     The Board of Directors shall consist of not less than five nor more 
than twenty- five persons, the exact number of which shall be the number
elected from time to time by the shareholder.
 
     The Board of Directors shall not have authority to (i) select a Chief 
Executive Officer, (ii) adopt or amend the By-laws, (iii) issue any capital 
stock or rights to acquire capital stock without the consent of the 
shareholder, (iv) fill a vacancy on the Board of Directors, or (v) set the 
compensation of the Chief Executive Officer.  All power with respect to the 
foregoing is reserved to the shareholder, as more fully described in the 
By-laws.


                             ARTICLE V

     Limitation of Liability of Directors and Officers

     A.  No director or officer of the Association shall be liable to the 
Association or to its shareholder for monetary damages for breach of his 
fiduciary duty as a director or officer, provided that the foregoing 
provision shall not eliminate or limit the liability of a director or 
officer for (a) any breach of his duty of loyalty to the Association or its 
shareholder; (b) acts or omissions not in good faith or which involve 
intentional misconduct or a knowing violation of law; (c) liability for 
unlawful distributions of the association's assets to, or redemption or 
repurchase of the Association's shares from, the shareholder of the 
Association; or (d) any transaction from which he derived an improper 
personal benefit.

     B.  The Board of Directors may, with the approval of the shareholder,
(a) cause the Association to enter into contracts with directors and officers
providing for the limitation of liability set forth in this Article V and 
for indemnification to the fullest extent permitted by law.

     C.  Any amendment or repeal of this Article V shall not adversely affect
any elimination or limitation of liability of a director or officer of the 
Association under this Article V with respect to any action or inaction 
occurring prior to the time of such amendment or repeal.


                             ARTICLE VI

                          INDEMNIFICATION

     Section 1. Definitions.  As used in this Article the following terms
shall have the meanings set out below:

           (a)  "Board" - the Board of Directors of the Association.

           (b)  "Claim" - any threatened or pending or completed claim,
action, suit, or proceeding, whether civil, criminal, administrative or
investigative and whether made judicially or extra-judicially, or any
separate issue or matter therein, as the context requires.

          (c)  "Determining Body" - (i) the shareholder, or (ii) if a
majority of the members of the board of directors of the shareholder are
parties to the Claim, or the shareholder so directs, independent legal
counsel, which may be the regular outside counsel of the Association.

          (d)  "Disbursing Officer" - the Chief Executive Officer of the
Association or, if the Chief Executive Officer is a party to the Claim for 
which indemnification is being sought, any officer not a party to such Claim
who is designated by the shareholder to be the Disbursing Officer with
respect to indemnification requests related to the Claim, which designation
shall be made promptly after receipt of the initial request for
indemnification with respect to such Claim.

          (e)  "Expenses" - any expenses or costs (including, without
limitation attorney's fees, judgments, punitive or exemplary damages, fines
and amounts paid in settlement).

          (f)  "Indemnitee" - each person who is or was a director or officer
of the Association, but such term shall not include any person who was a
director or officer of any institution absorbed by the Association by way of
merger, consolidation, transfer of assets or otherwise, provided that nothing
herein shall prevent the Association from providing indemnification to such 
persons under circumstances which the Association determines in its 
discretion to be appropriate and in accordance with law.

Section 2. Indemnity.

       (a)  To the extent such Expenses exceed the sum of amounts paid or due
under or pursuant to (i) policies of liability insurance maintained by the 
Association, (ii) policies of liability insurance maintained by or on 
behalf of the Indemnitee and (iii) provisions for indemnification in the 
by-laws, resolutions or other instruments of any entity other than the 
Association or its shareholder, the Association shall indemnify Indemnitee 
against any Expenses actually and reasonably incurred by him (as they are 
incurred) in connection with any Claim either against him or as to which he 
is involved solely as a witness or person required to give evidence, by 
reason of his position.
 
               (i)  as a director or officer of the Association,

              (ii)  as a director or officer of any subsidiary of the 
Association or as fiduciary with respect to any employee benefit plan of the
Association, or 

             (iii)  as a director, officer, employee or agent of another
corporation, partnership, joint venture, trust or other for profit or not for
profit entity or enterprise, if such position is or was held at the request
of the Association,  whether relating to service in such position, 
before or after the effective date of this Article, if he (i) 
is successful in his defense of the Claim on the merits or otherwise 
or (ii) has been found by the Determining Body (acting in good 
faith) to have me the Standard of Conduct; provided that (A)
the amount otherwise payable by the Association may be reduced by the 
Determining Body to such amount as it deems proper if it determines that 
the Claim involved the receipt of a personal benefit by Indemnitee, and (B) 
no indemnification shall be made (i) in respect of any Claim as to which 
Indemnitee shall have been adjudged by a court of competent jurisdiction, 
after exhaustion of all appeals therefrom, to be liable for willful or 
intentional misconduct in the performance of his duty to the Association or 
to have obtained an improper personal benefit, or (ii) for expenses, 
penalties or other payments incurred in an administrative proceeding or 
action instituted by a bank regulatory agency, which action results in a 
final order assessing civil monetary penalties or payments to the 
Association, unless in each such case, and only to the extent that, a court 
shall determine upon application that, in view of all the circumstances of 
the case, Indemnitee is fairly and reasonably entitled to indemnity for 
such Expenses as the court deems proper.

          (b)  The Standard of Conduct is met when the conduct by an
Indemnitee with respect to which a Claim is asserted was conduct that he
reasonably believed to be in, or not opposed to, the best interest of the
Association,  and, in the case of a criminal action or proceeding, that he
had no reasonable cause to believe was unlawful.  The termination of any
Claim by judgment, order, settlement, conviction, or upon a plea of nolo
contendere or its equivalent, shall not, of itself, create a presumption 
that Indemnitee did not meet the Standard of Conduct.

          (c) Promptly upon becoming aware of the existence of any Claim as
to which he may be indemnified hereunder, Indemnitee shall notify the Chief 
Executive Officer of the Association of the Claim and whether he intends to 
seek indemnification hereunder.  If such notice indicates that Indemnitee 
does so intend, the Chief Executive Officer shall promptly notify the 
shareholder, which shall promptly establish the Determining Body.  After 
the Determining Body has been established the Chief Executive Officer shall 
inform the Indemnitee thereof and Indemnitee shall immediately provide the 
Determining Body with all facts relevant to the Claim known to him.  Within 
60 days of the receipt of such information, together with such additional 
information as the Determining Body may request of Indemnitee, the 
Determining Body shall determine, and shall advise Indemnitee of its 
determination, whether Indemnitee has met the Standard of Conduct.  The 
Determining Body may extend such sixty-day period by no more than an 
additional sixty days.

          (d)  Indemnitee shall promptly inform the Determining Body upon his
becoming aware of any relevant facts not therefore provided by him to the 
Determining Body, unless the Determining Body has obtained such facts by 
other means.  If, after determining that the Standard of Conduct has been 
met, the Determining Body obtains facts of which it was not aware at the 
time it made such determination, the Determining Body on its own motion, 
after notifying the Indemnitee and providing him an opportunity to be 
heard, may, on the basis of such facts, revoke such determination, provided 
that in the absence of actual fraud by Indemnitee no such revocation may be 
made later than thirty days after final disposition of the Claim.

         (e)  In the case of any Claim not involving a proposed, threatened
or pending criminal proceeding,

               (i)  If Indemnitee has, in the good faith judgment of the
Determining Body, met the Standard of Conduct, the Association may, in its 
sole discretion after notice to Indemnitee, assume all responsibility for the
defense of the Claim, and, in any event, the Association and the Indemnitee
each shall keep the other informed as to the progress of the defense,
including prompt disclosure of any proposals for settlement; provided that 
if the Association or the shareholder is a party to the Claim and Indemnitee 
reasonably determines that there is a conflict between the positions of the 
Association or the shareholder and Indemnitee with respect to the Claim, 
then Indemnitee shall be entitled to conduct his defense, with counsel of 
his choice; and provided further that Indemnitee shall in any event be 
entitled at his expense to employ counsel chosen by him to participate in 
the defense of the Claim; and

               (ii)  The Association shall fairly consider any proposals by
Indemnitee for settlement of the Claim.  If the Association (A) proposes a
settlement acceptable to the person asserting the Claim, or (B) believes a 
settlement proposed by the person asserting the Claim should be accepted, it
shall inform Indemnitee of the terms thereof and shall fix a reasonable date
by which Indemnitee shall respond.  If Indemnitee agrees to such terms, he 
shall execute such documents as shall be necessary to effect the 
settlement.  If he does not agree he may proceed with the defense of the 
Claim in any manner he chooses, but if he is not successful on the merits 
or otherwise, the Association's obligation to indemnify him for any 
Expenses incurred following his disagreement shall be limited to the lesser 
of (A) the total Expenses incurred by him following his decision not to 
agree to such proposed settlement or (B) the amount the Association would 
have paid pursuant to the terms of the proposed settlement.  If, however, 
the proposed settlement would impose upon Indemnitee any requirement to act 
or refrain from acting that would materially interfere with the conduct of 
his affairs, Indemnitee may refuse such settlement and proceed with the 
defense of the Claim, if he so desires, at the Association's expense 
without regard to the limitations imposed by the preceding sentence.  In no 
event, however, shall the Association be obligated to indemnify Indemnitee 
for any amount paid in a settlement that the Association has not approved.

           (f)  In the case of a Claim involving a proposed, threatened or
pending criminal proceeding, Indemnitee shall be entitled to conduct the 
defense of the Claim, and to make all decisions with respect thereto, with
counsel of his choice; provided that the Association shall not be obligated
to indemnify Indemnitee for an amount paid in settlement that the 
Association has not approved.

            (g) After notifying the Association of the existence of a Claim,
Indemnitee may from time to time request the Association to pay the Expenses
(other than  judgments, fines, penalties or amounts paid in settlement) that
he incurs in pursuing a defense of the Claim prior to the time that the 
Determining Body determines whether the Standard of Conduct has been met.  
If the Disbursing Officer believes the amount requested to be reasonable, 
he shall pay to Indemnitee the amount requested (regardless of Indemnitee's 
apparent ability to repay such amount) upon receipt of an undertaking by or 
on behalf of Indemnitee to repay such amount if it shall ultimately be 
determined that he is not entitled to be indemnified by the Association 
under the circumstances.  If the Disbursing Officer does not believe such 
amount to be reasonable, the Association shall pay the amount deemed by him 
to be reasonable, and Indemnitee may apply directly to the Determining Body 
for the remainder of the amount requested.

          (h)  After it has been determined that the Standard of Conduct was
met, for so long as and to the extent that the Association is required to
indemnify Indemnitee under this Article, the provisions of Paragraph (g)
shall  continue to apply with respect to Expenses incurred after such time
except that (i) no undertaking shall be required of Indemnitee and (ii) the 
Disbursing Officer shall pay to Indemnitee such amount of any fines, 
penalties or judgments against him which have become final and as to which 
the Association is obligated to indemnify him.

          (i)  Any determination by the Association with respect to 
settlements of a Claim shall be made by the Determining Body.

          (j)  The Association and Indemnitee shall keep confidential, to the
extent permitted by law and their fiduciary obligations, all facts and 
determinations provided or made pursuant to or arising out of the operation 
of this Agreement, and the Association and Indemnitee shall instruct it or 
his agents and employees to do likewise.

Section 3.  Enforcement.

          (a)  The rights provided by this Article shall be enforceable by 
Indemnitee in any court of competent jurisdiction.

          (b) If Indemnitee seeks a judicial adjudication of his rights under
this Article Indemnitee shall be entitled to recover from the Association,
and shall be indemnified by the Association against, any and all Expenses 
actually and reasonably incurred by him in connection with such proceeding 
but only if he prevails therein.  If it shall be determined that Indemnitee 
is entitled to receive part but not all of the relief sought, then the 
Indemnitee shall be entitled to be reimbursed for all Expenses incurred by 
him in connection with such judicial adjudication if the amount to which he 
is determined to be entitled exceeds 50% of the amount of his claim.  
Otherwise, the Expenses incurred by Indemnitee in connection with such 
judicial adjudication shall be appropriately prorated.

          (c)  In any judicial proceeding described in this subsection, the
Association shall bear the burden of proving that Indemnitee is not entitled
to any Expenses sought with respect to any Claim.

     Section 4.  Saving Clause.  If any provision of this Article is
determined by a court having jurisdiction over the matter to require the
Association to do or refrain from doing any act that is in violation of
applicable law, the court shall be empowered to modify or reform such
provision so that, as modified or reformed, such provision provides the
maximum indemnification permitted by law, and such provision, as so modified
or reformed, and the balance of this Article, shall be applied in accordance
with their terms.  Without limiting the generality of the foregoing, if any
portion of this Article shall be invalidated on any ground, the Association
shall nevertheless indemnify an Indemnitee to the full extent permitted by
any applicable portion of this Article that shall not have been invalidated
and to the full extent permitted by law with respect to that portion that has
been invalidated.

 Section 5.  Non-Exclusivity.

         (a)  The indemnification and advancement of Expenses provided by or
granted pursuant to this Article shall not be deemed exclusive of any other
rights to which Indemnitee is or may become entitled under any statute,
article of association or incorporation, by-law, authorization of
shareholders or directors, agreement, or otherwise, provided that unless
required by law any indemnification payment made otherwise than pursuant to
this Article must be approved by the shareholder.

          (b)  It is the intent of the Association by this Article to
indemnify and hold harmless Indemnitee to the fullest extent permitted by
law, so that if applicable law would permit the Association to provide
broader indemnification rights than are currently permitted, the Association
shall indemnify and hold harmless Indemnitee to the fullest extent permitted
by applicable law notwithstanding that the other terms of this Article would 
provide for lesser indemnification, provided that unless otherwise required 
by law or the express terms of this Article, no indemnification payment may
be made unless it is approved by the shareholder.

     Section 6.  Successors and Assigns.  This Article shall inure to the 
benefit of the Indemnitee's heirs, personal representatives, and assigns 
and to the benefit of the Association, its successors and assigns.

     Section 7.  Indemnification of Other Persons.

             The Association may indemnify any person not covered by Sections
1 through 6 of this Article to the extent provided in a resolution of the
shareholder or a separate provision of these Articles.

     Section 8.  Restrictions on Indemnification By Law and Regulation.

             Notwithstanding any provision of this Article to the contrary,
no indemnification or advancement of expenses may be made if, in the good 
faith opinion of the shareholder, such indemnification or advancement of 
expenses could violate any applicable law or regulation, unless the 
Association has received evidence satisfactory to it that no such violation 
would occur.




                                                               Exhibit 3.2

                                   BY-LAWS


                                     of


                        FIRST NATIONAL BANK OF COMMERCE



                    (As Amended through December 18, 1995)



                            Section 1.  OFFICES

     1.1. Main Office of the Association.  The main office of the Association 
shall be at 210 Baronne Street New Orleans, Louisiana.

     1.2. Additional Offices.  The Association may have such offices at such 
other places permitted by law as the Board of Directors may from time to 
time determine or the business of the Association may require.


                      Section 2.   SHAREHOLDERS' MEETINGS

     2.1. Place of Meetings.  Unless otherwise required by law, all 
shareholder meetings shall be held in the Board Room of the First National 
Bank of Commerce, 210 Baronne Street, New Orleans, Louisiana.

     2.2. Annual Meeting. An annual shareholder meeting shall be held on the 
same date as the annual meeting of shareholders of First Commerce 
Corporation for the purpose of electing directors and for the transaction 
of such other business as may properly be brought before the meeting.  
Failure to hold the annual meeting shall not affect the validity of any 
action taken by the Association or its Board of Directors or officers, 
provided that if no annual meeting is held, or unanimous consent executed 
in lieu thereof, within 18 months of the date of the previous annual 
meeting or unanimous consent in lieu thereof, then the Board of Directors 
or the Chief Executive Officer of the Association are each empowered to 
call the annual shareholder meeting.

     2.3. Special Meetings.  Except as otherwise specifically provided by 
statute, special shareholder meetings may be called for any purpose at any 
time by the shareholder, a majority of the Board of Directors or the Chief 
Executive Officer of the Association.

     2.4. Proxies. The shareholder may vote at any shareholder meeting through 
its Chief Executive Officer or by proxies duly authorized in writing and 
signed by its Chief Executive Officer or accompanied by a certified copy of 
a resolution of its Board of Directors, but no officer or employee of the 
Association shall act as proxy.  Proxies shall be valid only for one 
meeting, to be specified therein, and any adjournments of such meeting.  
Proxies shall be dated and shall be filed with the records of the meeting.



                         Section 3.  DIRECTORS

     3.1  Number.  The number of authorized directors shall be such number, 
not less than five nor more than twenty-five, as shall be elected from time to 
time by the shareholder.

     3.2. General Powers; Election.  All of the corporate powers shall be 
vested in, and the business and affairs of the Association shall be managed 
by the Board of Directors, except to the extent limited in the Articles of 
Association or these By-laws.  The Board of Directors may exercise all such 
powers of the Association and do all such lawful acts and things which are 
not by law, the Articles of Association or these By-laws directed or 
required to be done by the Chief Executive Officer or the shareholder.  
Directors, other than directors elected to fill a vacancy, shall be elected 
at the annual shareholder meeting and shall hold office for one year or 
until their successors are chosen and have qualified.

     3.3. Limitation on Power to Issue Stock. The Board of Directors shall not 
have power to issue any capital stock of the Association, or any rights to 
acquire capital stock, without the consent of the shareholder.

     3.4. Vacancies.  Except as otherwise provided in the Articles of 
Association or these By-laws (a) the office of a director shall become 
vacant if he dies, resigns, is removed from office, or ceases at any time 
to have the qualifications required by law, and (b) the Board of Directors 
or the shareholder may declare vacant the office of a director if (i) he is 
interdicted or adjudicated an incompetent, (ii) an action is filed by or 
against him, or any entity of which he is employed as his principal 
business activity, under the bankruptcy laws of the United States, (iii) he 
becomes incapacitated by illness or other infirmity so that he is unable to 
perform his duties for a period of six months or longer, or (iv) he ceases 
at any time to have the qualifications required by the Articles of 
Association or these By-laws.  The shareholder shall have the exclusive 
right to fill any vacancy on the Board of Directors.

     3.5. Eligibility for Nomination or Election.  No person shall be eligible 
for  nomination or election as a director who:

     (1) shall have attained the age of 72 years, provided that any person who 
on April 16,1990 was a director of First Commerce Corporation may continue 
to be nominated and elected for so long as he is also a director of First 
Commerce Corporation;

     (2) while a director of the Bank was absent during his annual term of 
office from more than one-third of the aggregate number of meetings of the 
Board of Directors and Committees of which he was a member, unless the 
failure to so attend resulted from illness or other reason determined by 
the Executive Committee of First Commerce Corporation to excuse such 
failure to attend, provided that nothing herein shall be deemed to be in 
derogation of the power of the Board of Directors or shareholder to declare 
the office of a director vacant on the grounds of prolonged illness or 
disability; or

    (3) while a director of the Bank ceased for any reason to be engaged in the 
principal occupation or employment in which he was engaged on the date of 
his election to the Board of Directors; provided that a director ineligible 
for nomination or election under this subparagraph (3) may be declared 
eligible for nomination or election if the Executive Committee of First 
Commerce Corporation determines that such director's new principal 
occupation or employment justifies such nomination or election.

    3.6. Advisory Directors. The Board of Directors, with the advice and 
consent of the shareholder, may select one or more persons to serve as 
advisory directors of the Bank, provided that (1) no person shall serve or 
be eligible to serve as an advisory director after he or she has attained 
age 78, and (2) no person not a duly elected member of the Board of 
Directors of the Bank may serve as a voting member of any Committee of the 
Bank.



               Section 4.  MEETINGS OF THE BOARD OF DIRECTORS

     4.1. Place of Meetings.  The meetings of the Board of Directors shall be 
held in the Board Room at the Association`s Main Office or at such other 
place as the Board of Directors may from time to time designate or as may 
be fixed in the notice of a special meeting given pursuant to Section 4.4 
hereof.

      4.2. Annual Meeting. The first meeting of each newly-elected Board of 
Directors shall be held on the date of the next scheduled regular meeting 
following the annual shareholder meeting in the Board Room at the 
Association's Main Office or at such other place as the Board of Directors 
may determine, and no notice of such first meeting shall be necessary to 
the newly-elected directors in order legally to constitute the meeting.

      4.3. Regular Meetings; Notice.  Regular meetings of the Board of 
Directors shall be held on the third Monday of each month, or if such day is 
a legal holiday, then on the next succeeding banking day, but the Board may at 
any regular or special meeting change the date of any next succeeding regular 
meeting.  Notice of regular meetings of the Board of Directors shall not be 
required unless the date thereof has been changed, in which case two days 
notice shall suffice.

      4.4. Special Meetings; Notice.  Special meetings of the Board of 
Directors may be called by the Chief Executive Officer or shareholder on two 
days' notice given to each director.  Special meetings shall be called by the 
Chief Executive Officer or shareholder in like manner and on like notice on 
the written request of a majority of the Board of Directors and, if the 
Chief Executive Officer or shareholder fails or refuses or is unable to 
call a special meeting within 24 hours of such request, then a majority of 
the Board of Directors may call the special meeting on two days' notice 
given to each director.

     4.5. Business to be Conducted at Meetings.  Except as otherwise provided 
in these By-laws, any business of the Association which is necessary or proper 
for action by the Board of Directors may be conducted at any meeting of the 
Board of Directors, whether annual, regular or special, and it shall not be 
necessary that any notice of any meeting state its purpose.  If, however, a 
notice of a meeting states its purpose and does not further state that the 
meeting may consider any other business, then the business to be conducted 
at the meeting shall be limited to the purpose stated in such notice.

     4.6. Quorum; Adjournments.  A majority of the Board of Directors shall be 
necessary to constitute a quorum for the transaction of business, and 
except as otherwise provided by law or these By-laws, the acts of a 
majority of the directors present at a meeting at which a quorum is present 
shall be the acts of the Board of Directors.  If a quorum is not present at 
any meeting of the Board of Directors, the directors present may adjourn 
the meeting from time to time, without notice other than announcement at 
the meeting, until a quorum is present.

     4.7. Withdrawal.  If a quorum is present when the meeting is convened, the 
directors present may continue to do business, taking action by vote of a 
majority of a quorum as fixed in Section 4.6 hereof, until adjournment, 
notwithstanding the withdrawal of enough directors to leave less than a 
quorum as fixed in Section 4.6 hereof, or the refusal of any director 
present to vote.

     4.8. Compensation.  Directors who are not salaried officers of the 
Association or any of its subsidiaries shall be entitled to such 
compensation for their services as directors as may from time to time be 
determined by the shareholder, and all directors shall be entitled to 
reimbursement for any reasonable expenses incurred in attending meetings of 
the Board of Directors or any committee thereof.

     4.9. Action by Consent. Any action which may be taken at a meeting of the 
Board of Directors or any committee thereof may be taken by a consent in 
writing signed by all of the directors or by all members of the committee, 
as the case may be, and filed with the records of proceedings of the Board 
of Directors or committee.

          4.9.1. Meeting by Telephone or Similar Communications. Members of the
Board of Directors may participate at and be present at any meeting of the 
Board of Directors or any committee thereof by means of conference telephone 
or similar communications equipment if all persons participating in such 
meeting can hear and communicate with each other.  Participation in a 
meeting pursuant to this Section 4.9.1 shall constitute presence in person 
at such meeting, except where otherwise required by law.


              Section 5.  COMMITTEES OF THE BOARD OF DIRECTORS

     5.1. Designation. The Board of Directors may designate one or more 
committees, each committee to consist of not less than three directors of 
the Association (and one or more directors may be named as alternate 
members to replace any absent or disqualified regular members), which, to 
the extent provided by resolution of the Board of Directors or these 
By-laws, shall have and may exercise the powers of the Board of Directors 
in the management of the business and affairs of the Association, and may 
have the power to authorize the seal of the Association to be affixed to 
documents.  The members of each committee shall be nominated by the Chief 
Executive Officer and approved by the Board of Directors and, in a similar 
manner, one of the members of each committee shall be selected as its 
Chairman, who shall be authorized to call all meetings of such committee, 
to preside at all such meetings and to appoint a Secretary (who may be an 
officer of the Association or any of its subsidiaries) to keep regular 
minutes of its meetings and report the same to the Board of Directors when 
required.  Such committee or committees shall have such name or names as 
may be stated in these By-laws, or as may be determined, from time to time, 
by the Board of Directors.  Any vacancy occurring in any such committee 
shall be filled in the same manner as appointments are made, but the Chief 
Executive Officer may designate another director to serve on the committee 
pending action by the Board of Directors.  Each such committee shall hold 
office during the term of the Board of Directors constituting it, unless 
otherwise ordered by the Board of Directors.

     5.2. Executive Committee. The Executive Committee, one of the members of 
which shall be the Chief Executive Officer, shall meet as necessary in 
order to perform the duties provided for in this Section 5.2. The functions 
of the Executive Committee shall be to:

            A. Exercise any of the powers of the Board of Directors if by the 
unanimous consent of the members of the Executive Committee it is determined 
that because of the nature of the particular situation it, is not possible or 
practical to convene the full Board of Directors.

            B. Perform such other duties and exercise such other powers as may 
be delegated to it expressly by the Board of Directors.

     5.3. Examining Committee.  The Examining Committee shall be selected from 
those directors who are not officers of the Association or members of the 
Trust Committee.  The functions of the Examining Committee shall be to:

            A. Consult with the chosen independent auditors of First Commerce 
Corporation with respect to the plan of the audit of the Association.

            B. Consult with the internal auditor of First Commerce Corporation 
assigned responsibility with respect to the Association directly on any matter 
the Committee or the internal auditor deems appropriate in connection with 
carrying out their functions.

            C. Review all examinations and internal audit reports of the 
Association, its divisions, departments or subsidiaries and report to the Board
of Directors the results of each examination and any recommendations by the 
examiners, and review and report to the Board of Directors in a timely 
manner on all internal audits.

            D. Discuss with the Association's management its responses to the 
reports and recommendations emanating from internal and external audits;

            E. Cause the required audit of the Association's Trust Department; 
and

            F. Report to the Board of Directors concerning the results of its 
reviews.

     5.4. Directors Loan Committee. The Directors Loan Committee shall meet 
monthly, or as necessary in order to perform the duties provided for in 
this Section 5.4. The Committee may, by a vote of not less than 
three-fourths of its members, establish one or more subcommittees and may 
delegate to any such subcommittee any of the functions specified below.

            A. Review the loan policies.

            B. Review information concerning quality and volume changes of 
the loan portfolio.

            C. Review new and existing credits in excess of $2,500,000.

            D. Review new problem credits and significant changes in existing 
problem credits.

            E. Review material exceptions made by management to the loan 
policies in cases involving in excess of $2,500,000.

     5.5.  Trust Committee. The Trust Committee shall contain a majority of 
directors who are not officers of the Association or any of its 
subsidiaries. The Trust Committee shall meet at least quarterly, or as 
necessary in order to perform the duties provided for in this Section 5.5. 
The functions of the Trust Committee shall be to:

            A. Exercise general supervision of the Trust Division of the 
Association, including assigning the administration of fiduciary powers as 
they may consider proper to such directors, officers, employees or committees 
as they may designate in order to exercise supervision of the Trust Division.

            B. Adopt administrative and investment policies, subject to 
approval by the Board of Directors of any major changes in such policies, 
designed to insure adherence to the Regulations of the Comptroller of the 
Currency, and sound fiduciary principles.

            C. Report all material exceptions to administrative and investment 
policies to the Board of Directors at its next regular meeting.

     5.6. Directors Investment Committee. The Directors Investment Committee 
shall meet monthly, or as necessary in order to perform the duties provided 
for in this Section 5.6. The Committee may, by a vote of not less than 
three-fourths of its members, establish one or more subcommittees and may 
delegate to any such subcommittee any of the functions specified below.

            A. Monitor the degree of interest rate risk which exists within the
balance sheet.

            B. Oversee the liquidity management practices of the bank.

            C. Review the composition of bank liabilities in order to ensure 
a proper mix of deposits.

            D. Review all relevant data related to the Investment Portfolio of 
the Bank.

            E. Review the investment and business strategies of the Funds 
Management Group on an annual basis.

            F. Review the FCC Asset Liability Committee Minutes.

            G. Review new laws and regulations that apply to the funds 
management process.


                           Section 6.  NOTICES

     6.1. Form of Delivery.  Whenever under the provisions of law, the Articles 
of Incorporation or these By-laws, notice is required to be given to any 
director or the shareholder, it shall not be construed to mean personal 
notice unless otherwise specifically provided in the Articles of 
Association or these By-laws, but said notice may be given by mail, 
addressed to such director or shareholder at his address as it appears on 
the records of the Association, with postage thereon prepaid.  Such notices 
shall be deemed to be given at the time they are deposited in the United 
States mail.  Notice to a director pursuant to Section 4 hereof may also be 
given personally or by telephone or telegram sent to his address as it 
appears on the records of the Association.

     6.2. Waiver.  Whenever any notice is required to be given by law, the 
Articles of Association or these By-laws, a waiver thereof in writing 
signed by the person or persons entitled to said notice, whether before or 
after the time stated therein, shall be deemed equivalent thereto.  In 
addition, notice shall be deemed to have been given to, or waived by, the 
shareholder or any director who attends a shareholder meeting or meeting of 
directors in person (or in the case of the shareholder, is represented at 
such meeting by proxy) without protesting at the commencement of the 
meeting the transaction of any business because the meeting is not lawfully 
called or convened.

                   Section 7.  OFFICERS AND EMPLOYEES

     7.1. Designations. The officers of the Association shall be a Chairman of 
the Board, a President, a Chief Executive Officer and a Secretary and may 
be such additional officers as provided in Sections 7.10 and 7.11 hereof.  
Any two offices may be held by the same person, provided that no person 
holding more than one office may sign, in more than one capacity, any 
certificate or other instrument required by law to be signed by two 
officers.

     7.2. Compensation. The salary and bonus of the Chief Executive Officer 
shall be fixed from time to time by the shareholder. The salaries and bonus 
of all other officers and employees of the Association shall be fixed from 
time to time by the Chief Executive Officer, provided that the salary to 
any such officer or employee shall be no higher than 80% of the salary of 
the Chief Executive Officer without the approval of the shareholder.  No 
officer shall be prevented from receiving such salary or bonus by reason of 
the fact that he is also a director of the Association.

     7.3. Employment Contracts. The Association is prohibited from entering 
into any employment contracts without the prior review and approval of such 
contracts by the shareholder.

     7.4. Removal. Any officer or employee of the Association may be removed, 
with or without cause, at any time by the action of the shareholder, the 
Board of Directors or the Chief Executive Officer, but such removal shall 
not prejudice the contract rights, if any, of the person so removed.

     7.5. Duties and Powers of Officers. The duties and powers of the officers 
of the Association shall be as provided in these By-laws, or as provided 
for pursuant to these  By-laws, or as shall be specified from time to time 
by the Chief Executive Officer, or (except to the extent inconsistent with 
these By-laws, or with any provision made pursuant hereto) shall be those 
customarily exercised by corporate officers holding such offices.

     7.6. Chairman of the Board. The Board of Directors shall appoint one of 
its members to be Chairman of the Board to serve at the pleasure of the Board. 
The Chairman of the Board shall, if present, open and close all meetings of 
the shareholders and the Board of Directors, shall preside at all meetings 
of the Board of Directors and shareholders when the Chief Executive Officer 
is absent or otherwise unable to preside, and shall have and may exercise 
such further powers and duties as from time to time may be conferred upon, 
or assigned by the Board of Directors and the Chief Executive Officer.

     7.7. Chief Executive Officer.  From the Board of Directors the shareholder 
shall designate one person to be Chief Executive Officer of the 
Association.  The shareholder will notify the Board of Directors of the 
appointment promptly upon its being made, and may, if it deems practicable, 
provide advance notice of such appointment.  Concurrently with such notice 
the shareholder will provide the Board with information on the background 
and qualifications of the person the shareholder has appointed.  The Chief 
Executive Officer shall preside at all meetings of the Board, shall have 
general executive powers, shall have the power to authorize and direct the 
bringing or defending of any civil suit or other litigation which in his 
judgment ought to be brought or defended, shall vote the stock of any 
subsidiary of the Association, shall have authority consistent with the 
loan and investment policies of the Association to make investments and to 
extend credit up to the legal limit and designate other officers to make 
such investments and extensions of credit up to specified amounts, and 
shall have and may exercise any and all other powers and duties pertaining 
by law, regulation, or practice, to the office of Chief Executive Officer, 
or imposed by these By-laws. The Chief Executive Officer shall also have 
and may exercise such further powers and duties as from time to time may be 
conferred, or assigned by the Board of Directors. The Chief Executive 
Officer may delegate to any other officer of the Association any of the 
powers and duties specified in this Section 7.7.

     7.8. President. From the Board of Directors the shareholder shall 
designate one person to be President of the Association.  The shareholder will 
notify the Board of Directors of the appointment promptly upon its being made, 
and may, if it deems practicable, provide advance notice of such appointment.  
Concurrently with such notice the shareholder will provide the Board with 
information on the background and qualifications of the person the 
shareholder has appointed.  The President shall exercise such powers as may 
be delegated to him by the Chief Executive Officer.

     7.9 Secretary. The Board of Directors shall appoint a Secretary, Cashier, 
or other designated officer who shall be Secretary of the Board and of the 
Association, and shall keep accurate minutes of all meetings. The Secretary 
shall attend to the giving of all notices required by these By-laws to be 
given; shall be custodian of the corporate seal, records, documents and 
papers of the Association; shall provide for the keeping of proper records 
of all transactions of the Association; shall have and may exercise any and 
all other powers and duties pertaining by law, regulation or practice, to 
the office of Cashier, or imposed by these By-laws; and shall also perform 
such other duties as may be assigned from time to time, by the Board of 
Directors or the Chief Executive Officer.

     7.10. Chief Operating Officer. The shareholder may appoint a Chief 
Operating Officer.  Such officer shall exercise such powers and perform 
such duties as pertain to the office, or as may be conferred upon, or 
assigned to the office by the Chief Executive Officer.

     7.11. Other Officers. The Board of Directors or the Chief Executive 
Officer may appoint one or more Vice-Chairmen or Vice-Presidents (who may be 
given special designations or seniority), Assistant Vice Presidents, Trust 
Officers, Assistant Secretaries, Banking Officers, Managers and Assistant 
Managers of Branches and such other officers and Attorneys-in-fact as from 
time to time may appear to be required or desirable to transact the 
business of the Association.  Such officers shall respectively exercise 
such powers and perform such duties as pertain to their several offices, or 
as may be conferred upon, or assigned to, them by the Board of Directors or 
the Chief Executive Officer.

     7.12. Honorary Designation. The Chief Executive Officer shall have the 
authority to give one or more officers designated pursuant to Section 7.11 
the honorary designation of Market President of a particular, named 
geographic region.  Such designation shall not in itself convey or confer 
any authority to act on behalf of the Association.  Any authority or 
responsibility that a designee has is that which has been or may be 
conferred pursuant to Sections 7.11 and 8.1 herein.  A designee hereunder 
shall not be deemed by virtue of such designation to be an executive 
officer and is specifically excluded from participation in major policy 
making functions of the Association as set forth in the Federal Reserve 
Board's Regulation O, 12 C.F.R. 215.2(d). Provided that the full 
designation hereunder, and not an abbreviated form, is used, the designee 
may use the designation on letterhead, business cards, and promotional 
material.  A designee may not use the designation hereunder alone to enter 
into obligations, commitments, or agreements of any kind on behalf of the 
Association; any ability to obligate or bind the Association must be 
derived, if at all, through the designee's title and authority pursuant to 
Sections 7.11 and 8.1 herein.  The term during which an officer may use the 
designation hereunder is completely within the discretion of the Chief 
Executive Officer, who may also revoke the designation at any time and for 
any reason.

     7.13. Tenure of Office. All officers shall hold office for the current 
year for which the Board of Directors was elected, unless they shall resign, 
become disqualified, or be removed; and any vacancy occurring in any office 
other than that of the President or the Chief Executive Officer may be 
filled by the Board of Directors or the Chief Executive Officer.  Any 
vacancy in the office of President or Chief Executive Officer shall be 
filled by the shareholder.


                  Section 8.  CERTAIN TRANSACTIONS

     8.1. Loans and Investments. The Chief Executive Officer and such officers 
as he may from time to time designate shall have the authority to sign, 
execute, acknowledge, verify, deliver or accept on behalf of the 
Association all agreements, contracts, loan agreements, indentures, 
mortgages, security instruments, satisfactions, settlements, powers of 
attorney, undertakings and other instruments or documents in connection 
with the extension or repayment of any lines of credit and/or the making or 
repayment of any loans and investments.

     8.2. As Fiduciary, Trustee, Registrar and Transfer Agent. The Chief 
Executive Officer and such officers as he may from time to time designate 
shall have the authority to sign, execute, countersign, acknowledge, 
verify, deliver or accept on behalf of the Association:

            A. All agreements, indentures, mortgages, deeds, advances, powers 
of attorney, transfers, certificates, discharges, releases, satisfactions, 
settlements, bonds, undertakings, proxies and other instruments or 
documents in connection with the exercise of any of the fiduciary powers of 
the Association; and

            B. All authentications, registrations or certifications by the 
Association as Trustee under any mortgage or deed of trust, indenture or 
other instrument, securing bonds, debentures, notes or other obligations of 
any person, firm or corporation, all certificates as Registrar or Transfer 
Agent and all certificates of deposit for stocks and bonds, interim 
receipts, trusts certificates and similar certificates.

     8.3. Sales of Property. The Chief Executive Officer or Chief Operating 
Officer and such officers as the Chief Executive Officer or Chief Operating 
Officer may from time to time designate in writing are hereby authorized 
and empowered to buy, acquire, sell, lease or exchange any movable or 
immovable property on behalf of the Association, including property 
acquired by this Association in connection with any obligation owed to this 
Association, and are further authorized and empowered  to take any and all 
action, execute any and all documents and file any and all papers with any 
local, state or federal authority which he or they shall in his or their 
sole discretion deem necessary or advisable in order to consummate such 
purchase, acquisition, sale, lease or exchange, so long as the amount 
involved in any one transaction or series of related transactions does not 
exceed $1,000,000. Any one transaction or series of related transactions 
greater than $1,000,000 must first be approved by the shareholder.

     8.4. Settlement of Claims. The Chief Executive Officer or Chief Operating 
Officer and such officers as the Chief Executive Officer or Chief Operating 
Officer may from time to time designate are hereby authorized and empowered 
to renegotiate, settle or compromise any claim of less than $500,000 which 
the Association has or may have against any person or entity resulting from 
an extension of credit made to or endorsed by such person or entity and, in 
connection therewith to receive any and all funds or other property to be 
paid to the Association, to execute any and all documents and to take any 
and all other actions which he or they in his or their sole discretion 
shall deem necessary or advisable. The Chief Executive Officer or Chief 
Operating Officer and such officers as the Chief Executive Officer or Chief 
Operating Officer may from time to time designate are hereby authorized and 
empowered to negotiate, settle or compromise any claim which may be brought 
against the Association by any person or entity, whether resulting from an 
extension of credit or not, for an amount not to exceed $50,000. The 
negotiation, settlement or compromise of any one claim or series of related 
claims (i) brought against the Association by any person or entity for an 
amount greater than $50,000, or (ii) brought on behalf of the Association 
for an amount greater than $500,000 must first be approved by the 
shareholder.

     8.5 Investment Accounts. The Chief Executive Officer and such officers as 
he may from time to time designate are hereby authorized and empowered to 
open and close accounts for the Association with any person, partnership, 
corporation or other entity for the purpose of the purchase and sale of 
securities of whatever type.

     8.6. Other Accounts.  The Chief Executive Officer and such officer or 
officers as he may from time to time designate are authorized and empowered 
to open and close one or more accounts of any type or types with any one or 
more banks, savings and loan associations, or other institutions and to 
make deposits to, transfers to or from, withdrawals from such accounts and 
to take any and all other actions with respect thereto as they in their 
sole discretion shall deem necessary or advisable.

     8.7. Purchase and Sale of Investment Securities. The Chief Executive 
Officer and such officer or officers as the Chief Executive Officer may 
from time to time designate are hereby authorized and empowered to purchase 
and sell, for and on behalf of the Association, any securities issued by 
any corporation, partnership or other entity, in such amounts and for such 
consideration as the Chief Executive Officer or other designated officer or 
officers shall determine.


                        Section 9.  MISCELLANEOUS

     9.1. Fiscal Year.  The fiscal year shall be the calendar year.

     9.2. Seal. The President, the Chief Executive Officer, the Chief Operating 
Officer, the Cashier, the Secretary or any Assistant Cashier or Assistant 
Secretary or other officer thereunto designated by the Board of Directors, 
shall have authority to affix the corporate seal to any document requiring 
such seal, and to attest the same.

     9.3. Gender. All pronouns and variations thereof used in these By-laws 
shall be deemed to refer to the masculine, feminine or neuter gender, 
singular or plural, as the identity of the person, persons, entity or 
entities referred to require.


                        Section 10.  AMENDMENTS

     These By-laws, may be altered, amended or repealed or new By-laws may be 
adopted only by the shareholder.



                                                            Exhibit 4.3

           SUBJECT TO COMPLETION, DATED _________, 199_
  PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED __________  ___, 199_
                          $             
                FIRST NBC CREDIT CARD MASTER TRUST
           $         Class A [Floating Rate] [__%] Asset
                Backed Certificates, Series 199_-_
           $         Class B [Floating Rate] [__%] Asset
                Backed Certificates, Series 199_-_

                  First National Bank of Commerce

                      Transferor and Servicer
                                             

Each Class A [Floating Rate] [__%] Asset Backed Certificate, Series 
199_-___ (collectively, the "Class A Certificates") and each Class B 
[Floating Rate] [__%] Asset Backed Certificate, Series 199_-___ 
(collectively, the "Class B Certificates" and, together with the Class 
A Certificates, the "Certificates") will represent the right to 
receive certain payments from the First NBC Credit Card Master Trust 
(the "Trust"), created pursuant to a Pooling and Servicing Agreement 
between First National Bank of Commerce ("First NBC" or the "Bank"), 
as transferor and servicer, and ____________________, as trustee.  
Certain capitalized terms used in this Prospectus Supplement are 
defined elsewhere in this Prospectus Supplement and the accompanying 
Prospectus.  Please refer to the "Index of Defined Terms for 
Prospectus Supplement" and the "Index of Defined Terms for Prospectus" 
for a listing of the pages on which some of the terms are defined.

     The property of the Trust includes receivables (the 
"Receivables") generated from time to time in a portfolio of 
MasterCard , VISA  and private label revolving credit card accounts 
(the "Accounts"), all monies due or to become due in payment of the 
Receivables, all proceeds of the Receivables and proceeds of credit 
insurance policies relating to the Receivables, all monies in certain 
bank accounts of the Trust and certain other property as described 
herein.  In addition, the Collateral Interest will be issued in the 
initial amount of $____________ and will be subordinated to the 
Certificates as described herein. First NBC initially will own the 
remaining undivided interest in the Trust not represented by the 
Certificates, the Collateral Interest and other interests issued by 
the Trust from time to time and will service the Receivables.  First 
NBC may from time to time offer other Series of certificates that 
evidence undivided interests in certain assets of the Trust, which may 
have terms significantly different from the Certificates.
                                         (continued on next page)

There currently is no secondary market for the Certificates, and there 
is no assurance that one will develop or, if one does, that it will 
continue until the Certificates are paid in full.  Potential investors 
should consider, among other things, the information set forth in 
"Risk Factors" commencing on page __ in the Prospectus.
                                             

THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT 
REPRESENT INTERESTS IN OR OBLIGATIONS OF FIRST NBC OR ANY AFFILIATE 
THEREOF.  A CERTIFICATE IS NOT A DEPOSIT AND NEITHER THE CERTIFICATES 
NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR GUARANTEED 
BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL 
AGENCY.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE 
SECURITIES AND EXCHANGE COMMISSION (THE "COMMISSION") OR ANY STATE 
SECURITIES COMMISSION NOR HAS THE COMMISSION OR ANY STATE SECURITIES 
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS 
SUPPLEMENT OR THE PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY IS A 
CRIMINAL OFFENSE.
                                                                 
                                    Price to   Underwriting    Proceeds to
                                    Public(l)    Discount    Transferor(l)(2)
                                    ---------  ------------  ----------------
     Per Class A Certificate........       %            %               %  
     Per Class B Certificate........       %            %               %
     Total.......................... $          $             $

     (1)   Plus accrued interest, if any, at the Class A Rate or the 
           Class B Rate, as applicable, from ________________, 199____.
     (2)   Before deduction of expenses estimated to be $______________.
                                             

     The Certificates are offered by the Underwriters and First NBC 
when, as and if issued by the Trust and accepted by the Underwriters 
and First NBC and subject to the Underwriters' right to reject orders 
in whole or in part.  It is expected that the Certificates will be 
delivered in book-entry form on or about  ___________________ ___, 
199___, through the facilities of The Depository the Trust Company[, 
Cedel Bank, societe anonyme, and the Euroclear System].

     After the initial distribution of the Certificates by the 
Underwriters and First NBC, the Prospectus and this Prospectus 
Supplement may be used by First NBC or any of its affiliates, in 
connection with market making transactions in the Certificates.  First 
NBC or any of its affiliates may act as principal or agent in such 
transactions.  Such transactions will be at prices related to 
prevailing market prices at the time of sale.

             Underwriters of the Class A Certificates
[            ]                                      [             ]

             Underwriters of the Class B Certificates
[            ]                                      [             ]

   The Date of this Prospectus Supplement is _______________  _____, 199_

     Interest will accrue on the Class A Certificates from 
_____________ ___, 199_ (the "Closing Date") through ______________ 
___, 199_ and from ______________ ___, 199_ through _____________ ___, 
199_ and with respect to each Interest Period thereafter, at the rate 
of _____% per annum [above the London interbank offered rate for 
___-month United States dollar deposits ("LIBOR"), determined as 
described herein, prevailing on the related LIBOR Determination Date 
(as defined herein) with respect to such period] (the "Class A Rate").  
Interest will accrue on the Class B Certificates from the Closing Date 
through ____________ ___, 199_ and from ______________ ___, 199_ 
through ______________ ___, 199_ and with respect to each Interest 
Period thereafter, at the rate of ____% per annum [above LIBOR 
prevailing on the related LIBOR Determination Date with respect to 
each such period] (the "Class B Rate").  [The initial LIBOR 
Determination Date is ____________ ___, 199_.] Interest with respect 
to the Certificates will be distributed on ______________ ___, 199_ 
and on the [15th] day of each month thereafter (or, if such [15th] day 
is not a business day, the next succeeding business day) (each, a 
"Distribution Date").  Principal on the Class A Certificates is 
scheduled to be distributed on the _____________ Distribution Date 
(the "Class A Scheduled Payment Date"), but may be paid earlier or 
later under the circumstances described herein.  Principal on the 
Class B Certificates is scheduled to be distributed on the 
_____________ Distribution Date (the "Class B Scheduled Payment 
Date"), but may be paid earlier or later under the circumstances 
described herein.  See "Maturity Assumptions."

     The Class B Certificates will be subordinated to the Class A 
Certificates, and the Collateral Interest will be subordinated to the 
Class A Certificates and the Class B Certificates, as described 
herein.

          [Application will be made to list the Certificates on the 
                        Luxembourg Stock Exchange.]
                                             

     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN 
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE 
OF THE CERTIFICATES, INCLUDING STABILIZING TRANSACTIONS AND SYNDICATE 
COVERING TRANSACTIONS. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE 
"UNDERWRITING."
                                             

     The Certificates offered hereby constitute a separate Series of 
certificates being offered by the Trust from time to time pursuant to 
its Prospectus dated _______________ ___, 199__.  This Prospectus 
Supplement does not contain complete information about the offering of 
the Certificates.  Additional information is contained in the 
Prospectus and purchasers are urged to read both this Prospectus 
Supplement and the Prospectus in full.  Sales of the Certificates may 
not be consummated unless the purchaser has received both this 
Prospectus Supplement and the Prospectus.
<PAGE>

                         SUMMARY OF TERMS

     The following is qualified in its entirety by reference to the 
detailed information appearing elsewhere in this Prospectus Supplement 
and the accompanying Prospectus.  Certain capitalized terms used in 
this summary are defined elsewhere in this Prospectus Supplement and 
the accompanying Prospectus.  A listing of the pages on which some of 
the terms are defined is found in the "Index of Defined Terms for 
Prospectus Supplement" and the "Index of Defined Terms for 
Prospectus."


The Trust............... The First NBC Credit Card Master Trust (the "Trust").

Title of Securities..... $________ Class A [Floating Rate] [__%] Asset 
                         Backed Certificates, Series 199_-_ (the 
                         "Class A Certificates") and $________ Class B 
                         [Floating Rate] [__%] Asset Backed 
                         Certificates, Series 199_-_ (the "Class B 
                         Certificates," and together with the Class A 
                         Certificates, the "Certificates").

Class A Rate............ [____% per annum.] [For each Interest Period, 
                         a rate per annum equal to ___-month LIBOR for 
                         United States dollar deposits, plus ___%.]

Class B Rate............ [____% per annum.] [For each Interest Period, 
                         a rate per annum equal to ___-month LIBOR for 
                         United States dollar deposits, plus ___%.]

Distribution Dates...... The ___ day of each _________ (or, if any 
                         such day is not a business day, the next 
                         succeeding business day), commencing on 
                         ______________, 1997.

Class A Scheduled 
  Payment Date.......... The __________, 200_ Distribution Date.

Class B Scheduled 
  Payment Date.......... The __________, 200_ Distribution Date.

Closing Date............ _______________, 1997.

Credit Enhancement...... For the Class A Certificates, the 
                         subordination of the Collateral Interest (in 
                         an initial amount of $______________, ___% of 
                         the initial Investor Interest) and the Class 
                         B Certificates, as described herein. For the 
                         Class B Certificates, the subordination of 
                         the Collateral Interest, as described herein.

Class Structure......... The Class A and Class B Certificates differ 
                         in terms of priorities and are expected to 
                         differ in terms of ratings. The Class B 
                         Certificates are subordinated to the Class A 
                         Certificates to the extent described herein 
                         in order to provide credit enhancement for 
                         the Class A Certificates.  The Collateral 
                         Interest (which is not offered hereby) is 
                         subordinated to both the Class A and the 
                         Class B Certificates to the extent described 
                         herein in order to provide credit 
                         enhancement.  (See "Description of 
                         Certificates - Subordination" and "- 
                         Application of Collections.") See "Risk 
                         Factors - Effect of Subordination" in the 
                         Prospectus for a discussion of the risks 
                         associated with purchasing certificates of a 
                         subordinated class. Also see "Class A 
                         Certificate Rating" and "Class B Certificate 
                         Rating" below in this Summary of Terms.

Certificate Interest and 
Principal............... Each of the Certificates offered hereby 
                         represents the right to receive certain 
                         payments from the assets of the Trust. The 
                         Trust's assets will be allocated among the 
                         Class A Holders (the "Class A Investor 
                         Interest"), the Class B Holders (the "Class B 
                         Investor Interest"), the Collateral Interest 
                         Holder (the "Collateral Interest," and 
                         together with the Class A Investor Interest 
                         and the Class B Investor Interest, the 
                         "Investor Interest"), the interest of the 
                         holders of other undivided interests in the 
                         Trust issued pursuant to the Agreement and 
                         applicable Series Supplements and the 
                         Transferor (the "Transferor Interest"), as 
                         described below.  As used in this Prospectus 
                         Supplement, the term "Holders" refers to 
                         holders of the Certificates, the term "Class 
                         A Holders" refers to holders of the Class A 
                         Certificates, the term "Class B Holders" 
                         refers to holders of the Class B 
                         Certificates, the term "Collateral Interest 
                         Holder" refers to the holder of the 
                         Collateral Interest and the term "Agreement" 
                         (unless the context requires otherwise) 
                         refers to the Agreement as supplemented by 
                         the Series 199_-_ Supplement pursuant to 
                         which the Certificates are issued (the 
                         "Series 199_-_ Supplement").

                         The Class A Certificates will represent the 
                         right to receive from the assets of the Trust 
                         allocated to the Class A Certificates funds 
                         up to (but not in excess of) the amounts 
                         required to make (a) payments of interest 
                         accruing from the Closing Date through 
                         _________ __, 199_, and from __________ __, 
                         199_ through __________ __, 199_ and with 
                         respect to each Interest Period thereafter, 
                         at the Class A Rate and (b) payments of 
                         principal on the Class A Scheduled Payment 
                         Date or, under certain limited circumstances, 
                         during the Rapid Amortization Period, to the 
                         extent of the Class A Investor Interest, 
                         which may be less than the unpaid principal 
                         balance of the Class A Certificates in 
                         certain circumstances described herein.

                         The Class B Certificates will represent the 
                         right to receive, from the assets of the 
                         Trust allocated to the Class B Certificates, 
                         funds up to (but not in excess of) the 
                         amounts required to make (a) payments of 
                         interest accruing from the Closing Date 
                         through _________  __, 199_ and from ________ 
                         __ 199_ through ___________ __, 199_ and with 
                         respect to each Interest Period thereafter, 
                         at the Class B Rate and (b) payments of 
                         principal on the Class B Scheduled Payment 
                         Date or, under certain limited circumstances, 
                         during the Rapid Amortization Period, to the 
                         extent of the Class B Investor Interest, 
                         which may be less than the unpaid principal 
                         balance of the Class B Certificates in 
                         certain circumstances described herein.  No 
                         principal will be paid to the Class B Holders 
                         until the Class A Investor Interest is paid 
                         in full.

                         The aggregate principal amount of the Class A 
                         Investor Interest and the Class B Investor 
                         Interest will, except as otherwise provided 
                         herein, remain fixed at $ _________and 
                         $_________, respectively. The Class A 
                         Investor Interest will decline in certain 
                         circumstances if the Investor Default Amounts 
                         allocated to the Class A Certificates exceed 
                         funds allocable thereto as described herein 
                         and the Class B Investor Interest and the 
                         Collateral Interest are zero. The Class B 
                         Investor Interest will decline in certain 
                         circumstances as a result of (a) the 
                         reallocation of collections of Principal 
                         Receivables otherwise allocable to the Class 
                         B Investor Interest to fund certain payments 
                         in respect of the Class A Certificates and 
                         (b) the allocation to the Class B Investor 
                         Interest of certain Investor Default Amounts, 
                         including such amounts otherwise allocable to 
                         the Class A Investor Interest when the 
                         Collateral Interest is zero.  During the 
                         Controlled Accumulation Period, for the sole 
                         purpose of allocating collections of Finance 
                         Charge Receivables, Net Default Amounts and 
                         Net Recoveries with respect to each Monthly 
                         Period, the Class A Investor Interest will be 
                         further reduced by the amount on deposit in 
                         the Principal Funding Account from time to 
                         time (as so reduced, the "Class A Adjusted 
                         Investor Interest" and together with the 
                         Class B Investor Interest and the Collateral 
                         Interest, the "Adjusted Investor Interest").

                         The Class A Certificates, the Class B 
                         Certificates and the Collateral Interest will 
                         each include the right to receive (but only 
                         to the extent needed to make required 
                         payments under the Agreement and subject to 
                         any reallocation of such amounts as described 
                         herein) varying percentages of collections of 
                         Finance Charge Receivables (subject to 
                         reallocation of Group Investor Finance Charge 
                         Collections to other Series in Group I, as 
                         described under "Description of the 
                         Certificates - Reallocations Among 
                         Certificates in Different Series within a 
                         Reallocation Group" in the Prospectus), 
                         Principal Receivables and will be allocated 
                         varying percentages of Net Default Amounts 
                         and Net Recoveries during each calendar month 
                         (a "Monthly Period"). Collections of 
                         Reallocated Finance Charge Receivables, Net 
                         Default Amounts and Net Recoveries at all 
                         times, and collections of Principal 
                         Receivables during the Revolving Period, will 
                         be allocated to the Investor Interest based 
                         on the Floating Investor Percentage and will 
                         be further allocated among the Class A 
                         Investor Interest, the Class B Investor 
                         Interest and the Collateral Interest based on 
                         the Class A Floating Allocation, the Class B 
                         Floating Allocation and the Collateral 
                         Floating Allocation, respectively, applicable 
                         during the related Monthly Period.  
                         Collections of Principal Receivables during 
                         the Controlled Accumulation Period and the 
                         Rapid Amortization Period will be allocated 
                         to the Investor Interest based on the Fixed 
                         Investor Percentage and will be further 
                         allocated among the Class A Investor 
                         Interest, the Class B Investor Interest and 
                         the Collateral Interest based on the Class A 
                         Fixed Allocation, the Class B Fixed 
                         Allocation and the Collateral Fixed 
                         Allocation, respectively.  See "Description 
                         of the Certificates - Allocation Percentages" 
                         and "- Pay Out Events" herein and 
                         "Description of the Certificates - Pay Out 
                         Events" in the Prospectus.

                         The final distribution of principal and 
                         interest on the Certificates will be made no 
                         later than the ______________ Distribution 
                         Date in the manner provided in "Description 
                         of the Certificates - Final Payment of 
                         Principal; Termination" in the Prospectus.  
                         Series 199_-_ will terminate on the earliest 
                         to occur of (a) the Distribution Date on 
                         which the Investor Interest is paid in full, 
                         (b) the ______________ Distribution Date or 
                         (c) the Trust Termination Date (such earliest 
                         to occur, the "Series 199_-_ Termination 
                         Date").  After the Series 199_-_ Termination 
                         Date, no further principal or interest 
                         payments will be made on the Certificates 
                         (except as described in "Description of the 
                         Certificates - Final Payment of Principal; 
                         Termination" in the Prospectus).

[Other Series........... The Certificates will be the _____________ 
                         Series of investor certificates issued by the 
                         Trust, all of which will be outstanding on 
                         the Closing Date. See "Annex I - Other 
                         Series" for a summary of the principal terms 
                         of the __________ outstanding Series of 
                         investor certificates. Additional Series are 
                         expected to be issued from time to time by 
                         the Trust. See "The Pooling and Servicing 
                         Agreement Generally - New Issuances" and "- 
                         Reallocations Among Certificates of Different 
                         Series within a Reallocation Group" in the 
                         Prospectus and "Maturity Considerations" 
                         herein.]

Receivables............. The Receivables arise in Accounts in the Bank 
                         Portfolio that satisfy the eligibility 
                         criteria set forth in the Agreement as of the 
                         Cut-Off Date. The Receivables consist of 
                         Principal Receivables and Finance Charge 
                         Receivables.  In addition, certain amounts of 
                         Interchange attributed to cardholder charges 
                         for goods and services in the Accounts will 
                         be allocated to the Certificates and treated 
                         as Finance Charge Receivables.  See "First 
                         NBC's Credit Card Activities - Interchange" 
                         in the Prospectus.

                         The aggregate amount of Receivables in the 
                         Accounts as of the beginning of the day on 
                         the Cut-Off Date was $__________, comprised 
                         of $___________ of Principal Receivables and 
                         $__________ of Finance Charge Receivables. 
                         The amount of Finance Charge Receivables will 
                         not affect the amount of the Investor 
                         Interest represented by the Certificates and 
                         the Collateral Interest or the amount of the 
                         Transferor Interest, all of which are 
                         determined on the basis of the amount of 
                         Principal Receivables in the Trust. The 
                         aggregate amount of Principal Receivables in 
                         the Trust evidenced by the Certificates and 
                         the Collateral Interest will never exceed the 
                         amount of the Investor Interest regardless of 
                         the total amount of Principal Receivables in 
                         the Trust at any time.

Denominations........... Beneficial interests in the Certificates will 
                         be offered for purchase in denominations of 
                         $1,000 and integral multiples thereof.

Registration of 
Certificates............ The Certificates initially will be 
                         represented by Certificates registered in the 
                         name of Cede, as the nominee of DTC.  No 
                         Certificate Owner will be entitled to receive 
                         a Definitive Certificate, except under the 
                         limited circumstances described herein.  
                         Holders may elect to hold their Certificates 
                         through DTC (in the United States) or Cedel 
                         or Euroclear (in Europe). Transfers will be 
                         made in accordance with the rules and 
                         operating procedures described herein.  See 
                         "Description of the Certificates - Definitive 
                         Certificates" in the Prospectus.

Servicing Fee........... The Servicer will receive a monthly fee as 
                         servicing compensation from the Trust on each 
                         Transfer Date. The Servicing Fee Rate for the 
                         Certificates will be ___% (the "Servicing Fee 
                         Rate"). On each Transfer Date, Servicer 
                         Interchange with respect to the related 
                         Monthly Period that is on deposit in the 
                         Finance Charge Account will be withdrawn from 
                         the Finance Charge Account and paid to the 
                         Servicer in respect of the Monthly Investor 
                         Servicing Fee.  In addition, the Class A 
                         Servicing Fee, the Class B Servicing Fee and 
                         the Collateral Interest Servicing Fee will be 
                         paid on each Transfer Date as described under 
                         "Description of the Certificates Servicing 
                         Compensation and Payment of Expenses." See 
                         also "Description of the Certificates - 
                         Servicing Compensation and Payment of 
                         Expenses" in the Prospectus.

Revolving Period........ The "Revolving Period" for the Certificates 
                         means the period from and including the 
                         Closing Date to, but not including, the 
                         commencement of the earlier of (a) the 
                         Controlled Accumulation Period and (b) the 
                         Rapid Amortization Period.  During the 
                         Revolving Period, Available Investor 
                         Principal Collections otherwise allocable to 
                         the Investor Interest will, subject to 
                         certain limitations and unless a reduction in 
                         the Required Collateral Interest has 
                         occurred, be treated as Shared Principal 
                         Collections and allocated to the holders of 
                         certificates of other Principal Sharing 
                         Series issued and outstanding or, subject to 
                         certain limitations, paid to the holder of 
                         the Transferor Certificate or deposited into 
                         the Excess Funding Account.  See "Description 
                         of the Certificates - Principal Payments." 
                         See "Description of the Certificates - Pay 
                         Out Events" for a discussion of the events 
                         which might lead to the termination of the 
                         Revolving Period prior to the commencement of 
                         the Controlled Accumulation Period.

Controlled Accumulation 
Period.................. Unless a Pay Out Event occurs, the controlled 
                         accumulation period for the Certificates (the 
                         "Controlled Accumulation Period") is 
                         scheduled to begin at the close of business 
                         on ____________ __, _____.  Subject to the 
                         conditions set forth under "Description of 
                         the Certificates - Postponement of Controlled 
                         Accumulation Period," the day on which the 
                         Revolving Period ends and the Controlled 
                         Accumulation Period begins may be delayed to 
                         not later than the close of business on 
                         __________ ____. The Controlled Accumulation 
                         Period will end on the earliest of (i) the 
                         commencement of the Rapid Amortization 
                         Period, (ii) payment of the Investor Interest 
                         in full and (iii) the Series 199_-_ 
                         Termination Date.  During the Controlled 
                         Accumulation Period, prior to the payment of 
                         the Class A Investor Interest in full, 
                         amounts equal to the least of (a) Available 
                         Investor Principal Collections for the 
                         related Monthly Period, (b) the sum of the 
                         Controlled Accumulation Amount for such 
                         Monthly Period and any portion of the 
                         Controlled Accumulation Amount for any prior 
                         Monthly Period that has not yet been 
                         deposited (such sum, the "Controlled Deposit 
                         Amount" for such Monthly Period) and (c) the 
                         Class A Adjusted Investor Interest on such 
                         Transfer Date will be deposited monthly in a 
                         trust account established by the Servicer 
                         (the "Principal Funding Account") on each 
                         Transfer Date beginning with the Transfer 
                         Date in the month following the month in 
                         which the Controlled Accumulation Period 
                         begins until the Principal Funding Account 
                         Balance is equal to the Class A Investor 
                         Interest.  On each Transfer Date during the 
                         Controlled Accumulation Period beginning with 
                         the Transfer Date after the one on which the 
                         Class A Investor Interest has been provided 
                         for, an amount equal to the lesser of (a) 
                         Available Investor Principal Collections for 
                         the related Monthly Period (less any amount 
                         allocated to the Class A Investor Interest as 
                         described in the prior sentence) and (b) the 
                         Class B Investor Interest on such Transfer 
                         Date will be deposited into the Distribution 
                         Account for distribution to the Class B 
                         Holders until the Class B Investor Interest 
                         has been paid in full.  If, for any Monthly 
                         Period, the Available Investor Principal 
                         Collections for such Monthly Period exceed 
                         the sum of the Class A Monthly Principal and 
                         the Class B Monthly Principal for the related 
                         Transfer Date, the amount of such excess will 
                         be first paid to the Collateral Interest 
                         Holder to the extent that the Collateral 
                         Interest exceeds the Required Collateral 
                         Interest and then will be treated as Shared 
                         Principal Collections and allocated to the 
                         holders of certificates of other Principal 
                         Sharing Series or, subject to certain 
                         limitations, paid to the holder of the 
                         Transferor Certificate or deposited into the 
                         Excess Funding Account. See "Description of 
                         the Certificates - Application of 
                         Collections." Also see "Prospectus Summary - 
                         Controlled Accumulation Period" in the 
                         Prospectus for a general description of the 
                         purpose of this feature and its effect on 
                         Certificateholders.

                         Unless a Pay Out Event occurs, prior to the 
                         payment of the Class A Investor Interest in 
                         full, all funds on deposit in the Principal 
                         Funding Account will be invested at the 
                         direction of the Servicer by the Trustee in 
                         certain Permitted Investments.  Investment 
                         earnings (net of investment losses and 
                         expenses) on funds on deposit in the 
                         Principal Funding Account (the "Principal 
                         Funding Investment Proceeds") during the 
                         Controlled Accumulation Period will be used 
                         to pay interest on the Class A Certificates 
                         in an amount up to, for each Transfer Date, 
                         the product of (a) [a fraction, the numerator 
                         of which is the actual number of days in the 
                         related Interest Period and the denominator 
                         of which is 360] [one-twelfth], (b) the Class 
                         A Rate in effect with respect to the related 
                         Interest Period and (c) the Principal Funding 
                         Account Balance as of the Record Date 
                         preceding such Transfer Date (the "Class A 
                         Covered Amount").  If, for any Transfer Date, 
                         the Principal Funding Investment Proceeds are 
                         less than the Class A Covered Amount, the 
                         amount of such deficiency (the "Class A 
                         Principal Funding Investment Shortfall") 
                         shall be paid, to the extent available, from 
                         the Reserve Account and, if necessary, from 
                         Excess Spread and Reallocated Principal 
                         Collections.

                         Funds on deposit in the Principal Funding 
                         Account will be available to pay the Class A 
                         Holders in respect of the Class A Investor 
                         Interest on the Class A Scheduled Payment 
                         Date.  If the aggregate principal amount of 
                         deposits made to the Principal Funding 
                         Account is insufficient to pay the Class A 
                         Investor Interest in full on the Class A 
                         Scheduled Payment Date, the Rapid 
                         Amortization Period will commence.  Although 
                         it is anticipated that during the Controlled 
                         Accumulation Period prior to the payment of 
                         the Class A Investor Interest in full, funds 
                         will be deposited in the Principal Funding 
                         Account in an amount equal to the applicable 
                         Controlled Deposit Amount on each Transfer 
                         Date and that scheduled principal will be 
                         available for distribution to the Class A 
                         Holders on the Class A Scheduled Payment 
                         Date, no assurance can be given in that 
                         regard. See "Maturity Assumptions" in the 
                         Prospectus and herein.

                         On the Class B Scheduled Payment Date, 
                         provided that the Class A Investor Interest 
                         is paid in full on the Class A Scheduled 
                         Payment Date and the Rapid Amortization 
                         Period has not commenced, Available Investor 
                         Principal Collections will be used to pay the 
                         Class B Holders in respect of the Class B 
                         Investor Interest as described herein.  If 
                         the Available Investor Principal Collections 
                         are insufficient to pay the Class B Investor 
                         Interest in full on the Class B Scheduled 
                         Payment Date, the Rapid Amortization Period 
                         will commence. Although it is anticipated 
                         that scheduled principal will be available 
                         for distribution to the Class B Holders on 
                         the Class B Scheduled Payment Date, no 
                         assurance can be given in that regard.  See 
                         "Maturity Assumptions" in the Prospectus and 
                         "Maturity Assumptions" herein.

                         If a Pay Out Event occurs during the 
                         Controlled Accumulation Period, the Rapid 
                         Amortization Period will commence, and any 
                         amounts on deposit in the Principal Funding 
                         Account will be paid to the Class A Holders 
                         on the Distribution Date in the month 
                         following the commencement of the Rapid 
                         Amortization Period.

                         Other Series offered by the Trust may or may 
                         not have amortization or accumulation periods 
                         like the Controlled Accumulation Period for 
                         the Certificates, and such periods may have 
                         different lengths and begin on different 
                         dates than such Controlled Accumulation 
                         Period. Thus, certain Series may be in their 
                         revolving periods while others are in periods 
                         during which collections of Principal 
                         Receivables are distributed to or held for 
                         the benefit of certificateholders of such 
                         other Series.  In addition, other Series may 
                         allocate Principal Receivables based upon 
                         different investor percentages.  See 
                         "Description of the Certificates - Exchanges" 
                         in the Prospectus for a discussion of the 
                         potential terms of any other Series.

Rapid Amortization 
  Period................ During the period from the day on which a Pay 
                         Out Event has occurred and ending on the 
                         earlier of (a) the payment of the Investor 
                         Interest in full, (b) the Series 199_-_ 
                         Termination Date and (c) the Trust 
                         Termination Date (the "Rapid Amortization 
                         Period"), Available Investor Principal 
                         Collections will be distributed monthly on 
                         each Distribution Date to the Class A Holders 
                         and, following payment of the Class A 
                         Investor Interest in full, to the Class B 
                         Holders and, following payment of the Class B 
                         Investor Interest in full, to the Collateral 
                         Interest Holder beginning with the 
                         Distribution Date in the month following the 
                         commencement of the Rapid Amortization 
                         Period.  See "Description of the Certificates 
                         - Pay Out Events" for a discussion of the 
                         events which might lead to the commencement 
                         of the Rapid Amortization Period and 
                         "Prospectus Summary - Rapid Amortization 
                         Period" in the Prospectus for a general 
                         discussion of the purpose and effect on 
                         Certificateholders of this feature.

Subordination of the Class B
Certificates and the 
Collateral Interest..... The Class B Certificates and the Collateral 
                         Interest will be subordinated, as described 
                         herein, to the extent necessary to fund 
                         certain payments with respect to the Class A 
                         Certificates as described herein.  In 
                         addition, the Collateral Interest will be 
                         subordinated to the extent necessary to fund 
                         certain payments with respect to the Class B 
                         Certificates. If the Class B Investor 
                         Interest and the Collateral Interest are 
                         reduced to zero, the Class A Holders will 
                         bear directly the credit and other risks 
                         associated with their interest in the Trust.  
                         If the Collateral Interest is reduced to 
                         zero, the Class B Holders will bear directly 
                         the credit and other risks associated with 
                         their interest in the Trust. To the extent 
                         the Class B Investor Interest is reduced, the 
                         percentage of collections of Finance Charge 
                         Receivables allocable to the Class B Holders 
                         in subsequent Monthly Periods will be 
                         reduced. Such reductions of the Class B 
                         Investor Interest will thereafter be 
                         reimbursed and the Class B Investor Interest 
                         increased on each Transfer Date by the 
                         amount, if any, of Excess Spread for such 
                         Transfer Date available for that purpose. To 
                         the extent the amount of such reduction in 
                         the Class B Investor Interest is not 
                         reimbursed, the amount of principal and 
                         interest distributable to the Class B Holders 
                         will be reduced.  See "Description of the 
                         Certificates - Subordination."

Additional Amounts Available 
to Holders ............. With respect to any Transfer Date, Excess 
                         Spread will be applied to fund the Class A 
                         Required Amount and the Class B Required 
                         Amount, if any. The "Class A Required Amount" 
                         means the amount, if any, by which the sum of 
                         (a) the Class A Monthly Interest due on the 
                         related Distribution Date and any overdue 
                         Class A Monthly Interest and Class A 
                         Additional Interest thereon, (b) the Class A 
                         Servicing Fee for the related Monthly Period 
                         and any overdue Class A Servicing Fee and (c) 
                         the Class A Investor Default Amount, if any, 
                         for the related Monthly Period exceeds the 
                         Class A Available Funds for the related 
                         Monthly Period. The "Class B Required Amount" 
                         means the amount, if any, by which the sum of 
                         (a) the amount, if any, by which the sum of 
                         (i) Class B Monthly Interest due on the 
                         related Distribution Date and any overdue 
                         Class B Monthly Interest and Class B 
                         Additional Interest thereon and (ii) the 
                         Class B Servicing Fee for the related Monthly 
                         Period and any overdue Class B Servicing Fee 
                         exceeds the Class B Available Funds for the 
                         related Monthly Period and (b) the Class B 
                         Investor Default Amount, if any, for the 
                         related Monthly Period. The "Required Amount" 
                         for any Monthly Period means the sum of the 
                         Class A Required Amount and the Class B 
                         Required Amount for such Monthly Period.  
                         "Excess Spread" for any Transfer Date will 
                         equal the sum of (1) the excess of (A) Class 
                         A Available Funds for the related Monthly 
                         Period over (B) the sum of the amounts 
                         referred to in clauses (a), (b) and (c) in 
                         the definition of "Class A Required Amount" 
                         above, (2) the excess of (A) Class B 
                         Available Funds for the related Monthly 
                         Period over (B) the sum of the amounts 
                         referred to in clauses (a)(i) and (a)(ii) in 
                         the definition of "Class B Required Amount" 
                         above, (3) Collateral Available Funds for the 
                         related Monthly Period not used under certain 
                         circumstances to pay the Collateral Interest 
                         Servicing Fee, as described herein and (4) 
                         Excess Finance Charge Collections allocated 
                         to the Investor Interest.

                         If, on any Transfer Date, Excess Spread is 
                         less than the Class A Required Amount, then 
                         Reallocated Principal Collections allocable 
                         first to the Collateral Interest and then to 
                         the Class B Investor Interest with respect to 
                         the related Monthly Period will be used to 
                         fund the remaining Class A Required Amount.  
                         If Reallocated Principal Collections with 
                         respect to such Monthly Period are 
                         insufficient to fund the remaining Class A 
                         Required Amount for the related Transfer 
                         Date, then the Collateral Interest (after 
                         giving effect to reductions for any 
                         Collateral Charge-Offs and Reallocated 
                         Principal Collections on such Transfer Date) 
                         will be reduced by the amount of such 
                         deficiency (but not by more than the Class A 
                         Investor Default Amount for such Monthly 
                         Period).  In the event that such reduction 
                         would cause the Collateral Interest to be a 
                         negative number, the Collateral Interest will 
                         be reduced to zero, and the Class B Investor 
                         Interest (after giving effect to reductions 
                         for any Class B Investor Charge-Offs and any 
                         Reallocated Class B Principal Collections on 
                         such Transfer Date) will be reduced by the 
                         amount by which the Collateral Interest would 
                         have been reduced below zero (but not by more 
                         than the excess of the Class A Investor 
                         Default Amount, if any, for such Monthly 
                         Period over the amount of such reduction, if 
                         any, of the Collateral Interest with respect 
                         to such Monthly Period).  In the event that 
                         such reduction would cause the Class B 
                         Investor Interest to be a negative number, 
                         the Class B Investor Interest will be reduced 
                         to zero and the Class A Investor Interest 
                         will be reduced by the amount by which the 
                         Class B Investor Interest would have been 
                         reduced below zero (but not by more than the 
                         excess, if any, of the Class A Investor 
                         Default Amount for such Monthly Period over 
                         such reductions in the Collateral Interest 
                         and the Class B Investor Interest with 
                         respect to such Monthly Period) (such 
                         reduction, a "Class A Investor Charge-Off").  
                         If the Collateral Interest and the Class B 
                         Investor Interest are reduced to zero, the 
                         Class A Holders will bear directly the credit 
                         and other risks associated with their 
                         undivided interest in the Trust.  See 
                         "Description of the Certificates - 
                         Reallocation of Cash Flows" and "- Defaulted 
                         Receivables; Investor Charge-Offs."

                         If, on any Transfer Date, Excess Spread not 
                         required to pay the Class A Required Amount 
                         and to reimburse Class A Investor Charge-Offs 
                         is less than the Class B Required Amount, 
                         then Reallocated Principal Collections 
                         allocable to the Collateral Interest for the 
                         related Monthly Period not required to pay 
                         the Class A Required Amount will be allocated 
                         to fund the remaining Class B Required 
                         Amount.  If such remaining Reallocated 
                         Principal Collections allocable to the 
                         Collateral Interest with respect to such 
                         Monthly Period are insufficient to fund the 
                         remaining Class B Required Amount for the 
                         related Transfer Date, then the Collateral 
                         Interest (after giving effect to reductions 
                         for any Collateral Charge-Offs, Reallocated 
                         Principal Collections and any adjustments 
                         made thereto for the benefit of the Class A 
                         Holders) will be reduced by the amount of 
                         such deficiency (but not by more than the 
                         Class B Investor Default Amount for such 
                         Monthly Period).  If such reduction would 
                         cause the Collateral Interest to be a 
                         negative number, the Collateral Interest will 
                         be reduced to zero, and the Class B Investor 
                         Interest will be reduced by the amount by 
                         which the Collateral Interest would have been 
                         reduced below zero (but not by more than the 
                         excess, if any, of the Class B Investor 
                         Default Amount for such Monthly Period over 
                         such reduction in the Collateral Interest 
                         with respect to such Monthly Period) (such 
                         reduction, a "Class B Investor Charge-Off").  
                         In the event of a reduction of the Class A 
                         Investor Interest, the Class B Investor 
                         Interest or the Collateral Interest, the 
                         amount of principal and interest available to 
                         fund payments with respect to the Class A 
                         Certificates and the Class B Certificates 
                         will be decreased.  See "Description of the 
                         Certificates - Reallocation of Cash Flows" 
                         and "- Defaulted Receivables; Investor 
                         Charge-Offs."

Required Collateral 
Interest................ The "Required Collateral Interest" with 
                         respect to any Transfer Date means (a) 
                         initially, $___________  (the "Initial 
                         Collateral Interest") and (b) on any Transfer 
                         Date thereafter, an amount equal to __% of 
                         the sum of the Class A Adjusted Investor 
                         Interest and the Class B Investor Interest on 
                         such Transfer Date, after taking into account 
                         deposits into the Principal Funding Account 
                         on such Transfer Date and payments to be made 
                         on the related Distribution Date, and the 
                         Collateral Interest on the prior Transfer 
                         Date after any adjustments made on such 
                         Transfer Date, but not less than $__________; 
                         provided, however, (i) that if certain 
                         reductions in the Collateral Interest occur 
                         or if a Pay Out Event occurs, the Required 
                         Collateral Interest for such Transfer Date 
                         shall equal the Required Collateral Interest 
                         for the Transfer Date immediately preceding 
                         the occurrence of such reduction or Pay Out 
                         Event; (ii) in no event shall the Required 
                         Collateral Interest exceed the unpaid 
                         principal amount of the Certificates as of 
                         the last day of the Monthly Period preceding 
                         such Transfer Date after taking into account 
                         payments to be made on the related 
                         Distribution Date; and (iii) the Required 
                         Collateral Interest may be reduced at any 
                         time to a lesser amount if the Rating Agency 
                         Condition is satisfied.  See "Description of 
                         the Certificates - Required Collateral 
                         Interest."

                         If on any Transfer Date, the Collateral 
                         Interest is less than the Required Collateral 
                         Interest, certain Excess Spread amounts, if 
                         available, will be used to increase the 
                         Collateral Interest to the extent of such 
                         shortfall.  If on any Transfer Date the 
                         Collateral Interest equals or exceeds the 
                         Required Collateral Interest, any such Excess 
                         Spread amounts will first be deposited into 
                         the Reserve Account as described herein and 
                         second, to the extent available, be applied 
                         in accordance with the Loan Agreement among 
                         the Trustee, the Transferor, the Servicer and 
                         the Collateral Interest Holder (the "Loan 
                         Agreement") and will not be available to the 
                         Holders.

Reallocated Investor
Finance Charge 
Collections..............Series 199_-_ will be the first Series 
                         issued by the Trust in a Group ("Group I") 
                         constituting a Reallocation Group.  
                         Collections of Finance Charge Receivables 
                         allocable to the investor certificates of 
                         each Series in Group I will be aggregated and 
                         made available for certain required 
                         distributions to all Series in Group I pro 
                         rata based upon the relative amount of such 
                         required distributions for each Series in 
                         Group I as described under "Description of 
                         the Certificates - Reallocations Among 
                         Certificates of Different Series within a 
                         Reallocation Group" in the Prospectus.  
                         Consequently, any issuance of a new Series in 
                         Group I may have the effect of reducing or 
                         increasing the amount of collections of 
                         Finance Charge Receivables allocable to the 
                         Series 199_-_ Certificates.  See "Risk 
                         Factors - Issuance of New Series" in the 
                         Prospectus.  In addition, it has not been 
                         determined whether any Series issued by the 
                         Trust in the future will be included in Group 
                         I.

Shared Excess Finance
Charge Collections...... Each Series in Group I, including Series 
                         199_-_, will be an Excess Allocation Series. 
                         See "Description of the Certificates - Shared 
                         Excess Finance Charge Collections."

Paired Series........... Series 199_-_ may be paired with one or more 
                         other Series (each a "Paired Series").  If a 
                         Paired Series is issued with respect to 
                         Series 199_-_, following the issuance of such 
                         Paired Series, as the Adjusted Invested 
                         Amount is reduced, the investor interest of 
                         the Paired Series may increase by an equal 
                         amount. This will have the effect of 
                         increasing the investor interest of the 
                         Paired Series by an amount that otherwise 
                         would have increased the Transferor Interest.  
                         If a Pay Out Event occurs with respect to any 
                         such Paired Series prior to the payment in 
                         full of the Certificates, the percentages 
                         used to determine the share of collections of 
                         Principal Receivables allocable to the 
                         Certificates may be reduced, which may delay 
                         the final payment of principal to the 
                         Holders.  See "Maturity Assumptions - Paired 
                         Series," "Description of the Certificates - 
                         Paired Series" and "Description of the 
                         Certificates - Allocation Percentages" 
                         herein.

Shared Principal 
Collections............. Series 199_-_ is a Principal Sharing Series. 
                         To the extent that collections of Principal 
                         Receivables allocated to the Investor 
                         Interest are not needed to make payments on 
                         the Investor Interest or to be deposited in 
                         the Principal Funding Account, such 
                         collections ("Shared Principal Collections") 
                         will be allocated to cover certain principal 
                         payments due to or for the benefit of 
                         certificateholders of other Principal Sharing 
                         Series or, under certain circumstances, paid 
                         to the Transferor or deposited into the 
                         Excess Funding Account.  Any such 
                         reallocation or deposit will not result in a 
                         reduction in the Investor Interest with 
                         respect to Series 199_-_.  In addition, 
                         collections of Principal Receivables and 
                         certain other amounts otherwise allocable to 
                         other Principal Sharing Series, to the extent 
                         such collections are not needed to make 
                         payments to or deposits for the benefit of 
                         the certificateholders of such other Series, 
                         may be applied to cover principal payments 
                         due to or for the benefit of the holders of 
                         the Class A Certificates and the Class B 
                         Certificates or the Collateral Interest 
                         Holder.  See "Description of the Certificates 
                         - Shared Principal Collections." Also see 
                         "Prospectus Summary - Shared Principal 
                         Collections" in the Prospectus for a general 
                         discussion of the purpose and effect on 
                         Certificateholders of this feature.

Optional Repurchase..... The Investor Interest will be subject to 
                         optional repurchase by the Transferor on any 
                         Distribution Date on or after the 
                         Distribution Date on which the Investor 
                         Interest is reduced to an amount less than or 
                         equal to $__________ (5% of the initial 
                         Investor Interest), if certain conditions set 
                         forth in the Agreement are met. The 
                         repurchase price will be equal to the sum of 
                         the Investor Interest and all accrued and 
                         unpaid interest on the Certificates and the 
                         Collateral Interest through the day preceding 
                         the Distribution Date on which the repurchase 
                         occurs.  See "Description of the Certificates 
                         - Final Payment of Principal; Termination" in 
                         the Prospectus.

Defeasance.............. The Transferor may, at its option and subject 
                         to the conditions specified in "Description 
                         of the Certificates - Defeasance," be 
                         discharged from its substantive obligations 
                         in respect of the Certificates or in respect 
                         of all Series issued by the Trust by 
                         irrevocably depositing with the Trustee, 
                         under the terms of an irrevocable trust 
                         agreement, as trust funds in trust, any of 
                         (i) dollars in an amount, (ii) Permitted 
                         Investments, or (iii) a combination of the 
                         two, in each case sufficient to pay and 
                         discharge, and which will be applied by the 
                         Trustee to pay and discharge, all remaining 
                         scheduled interest and principal payments on 
                         all outstanding Certificates or on all 
                         outstanding certificates of all Series issued 
                         by the Trust, as the case may be, on the 
                         dates scheduled for such payments and all 
                         amounts owing to the Collateral Interest 
                         Holder, and if applicable, all other Credit 
                         Enhancement Providers with respect to the 
                         Trust.  See "Description of the Certificates 
                         - Defeasance."

The Trustee............. [                   ]

Tax Status.............. Special Tax Counsel to the Transferor will 
                         opine on the Closing Date that under existing 
                         law the Certificates will be characterized as 
                         debt for Federal income tax purposes and the 
                         Trust will not be an association (or publicly 
                         traded partnership) taxable as a corporation.  
                         Under the Agreement, the Transferor, the 
                         Servicer, the Holders and the Certificate 
                         Owners will agree to treat the Certificates 
                         as debt for Federal, state, local and foreign 
                         income and franchise tax purposes. See "U.S. 
                         Federal Income Tax Consequences" in the 
                         Prospectus for additional information 
                         concerning the application of Federal income 
                         tax laws.

ERISA Considerations.... Subject to considerations described below, 
                         the Class A Certificates are eligible for 
                         purchase by employee benefit plan investors.  
                         Under a regulation issued by the Department 
                         of Labor, the Trust's assets would not be 
                         deemed "plan assets" of an employee benefit 
                         plan holding the Class A Certificates if 
                         certain conditions are met, including that 
                         the Class A Certificates must be held, upon 
                         completion of the public offering made 
                         hereby, by at least 100 investors who are 
                         independent of the Transferor and of one 
                         another.  At or before the conclusion of the 
                         offering, the Underwriters will notify the 
                         Transferor and the Trustee as to whether or 
                         not the Class A Certificates will be expected 
                         to be held by at least 100 separately named 
                         persons at the conclusion of the offering, 
                         although no assurances can be made and no 
                         monitoring or other measures will be taken to 
                         assure that this condition has been 
                         satisfied. The Transferor anticipates that 
                         the other conditions of the regulation will 
                         be met.  If the Trust's assets were deemed to 
                         be "plan assets" of an employee benefit plan 
                         investor (e.g., if the 100 independent 
                         investor criterion is not satisfied), 
                         violations of the "prohibited transaction" 
                         rules of the Employee Retirement Income 
                         Security Act of 1974, as amended ("ERISA"), 
                         could result and generate excise tax and 
                         other liabilities under ERISA and section 
                         4975 of the Internal Revenue Code of 1986, as 
                         amended (the "Code"), unless a statutory, 
                         regulatory or administrative exemption is 
                         available.  It is uncertain whether existing 
                         exemptions from the "prohibited transaction" 
                         rules of ERISA would apply to all 
                         transactions involving the Trust's assets.  
                         Accordingly, fiduciaries or other persons 
                         contemplating purchasing the Certificates on 
                         behalf or with "plan assets" of any employee 
                         benefit plan should consult their counsel 
                         before making a purchase.  See "ERISA 
                         Considerations" in the Prospectus.

                         The Underwriters currently do not expect that 
                         the Class B Certificates will be held by at 
                         least 100 such persons and, therefore, do not 
                         expect that such Class B Certificates will 
                         qualify as publicly-offered securities under 
                         the regulation referred to in the preceding 
                         paragraph. Accordingly, the Class B 
                         Certificates may not be acquired with plan 
                         assets of (a) any employee benefit plan that 
                         is subject to ERISA, or (b) any plan or other 
                         arrangement (including an individual 
                         retirement account or Keogh plan) that is 
                         subject to section 4975 of the Code. By its 
                         acceptance of a Class B Certificate or an 
                         interest therein, each Class B Holder and 
                         Certificate Owner will be deemed to have 
                         represented and warranted that it is not 
                         subject to the foregoing limitation.

Class A Certificate 
Rating.................. It is a condition to the issuance of the 
                         Class A Certificates that they be rated in 
                         the highest rating category by at least one 
                         Rating Agency. The rating of the Class A 
                         Certificates is based primarily on the value 
                         of the Receivables and the terms of the Class 
                         B Certificates and the benefits of the 
                         Collateral Interest.

Class B Certificate 
Rating.................. It is a condition to the issuance of the 
                         Class B Certificates that they be rated in 
                         one of the three highest rating categories by 
                         at least one Rating Agency. The rating of the 
                         Class B Certificates is based primarily on 
                         the value of the Receivables and the benefits 
                         of the Collateral Interest.

[Listing................ Application will be made to list the 
                         Certificates on the Luxembourg Stock 
                         Exchange.]

<PAGE>

                 FIRST NBC'S CREDIT CARD PORTFOLIO

General

     The Receivables to be conveyed to the Trust by First NBC pursuant 
to the Agreement have been or will be generated from transactions made 
by holders of selected VISA, MasterCard and private label credit card 
accounts, including premium accounts and standard accounts, from the 
Bank Portfolio.  A description of the Bank's credit card business is 
contained in the Prospectus under the heading "First NBC's Credit Card 
Activities."

Billing and Payments

     First NBC generates and mails to cardholders monthly statements 
summarizing account activity and processes cardholder monthly payments 
at the end of each Billing Cycle, generally within 3 business days 
after the cycle date assigned to such account by the Servicer.  
Currently, the Servicer has ten Billing Cycles within each calendar 
month.  The monthly billing statement reflects all purchases, cash 
advances, administrative charges, if applicable (such as currency 
conversion charges, late charges, and returned payment charges), 
annual fees, if any, credit life insurance charges and finance charges 
incurred by the account during the Billing Cycle or a prior Billing 
Cycle and reported to the Servicer, all payments or credits applicable 
to the account and the outstanding balance of the account as of the 
cycle date, including the available credit thereunder.

     Customers receive a 25-day grace period on purchases.  Currently, 
cardholders in the programs included in the Trust Portfolio must make 
a monthly minimum payment at least equal to the greater of (i) 2.5% or 
10% (depending upon the program) of the statement balance (excluding 
any disputed amounts) plus past due amounts and (ii) a stated minimum 
payment (generally $10) plus past due amounts.

     The finance charges on purchases are assessed monthly and are 
calculated by multiplying the account's average daily purchase balance 
times the applicable annual periodic rate times the actual number of 
days in the applicable Billing Cycle divided by 365.  Finance
charges are calculated on purchases from the date of the purchase or the 
first day of the Billing Cycle in which the purchase is posted to the 
account, whichever is later.  Monthly periodic finance charges are not 
assessed on purchases if all balances shown in the billing statement 
are paid by the due date, which is 25 days after the billing date.  
Finance charges are calculated on cash advances (including balance 
transfers) from the date of the transaction.  Currently, First NBC 
generally treats the date before posting as the transaction date for 
cash advance checks.

     The Trust Portfolio includes fixed rate and variable rate credit 
card accounts.  Generally, fixed annual percentage rates range from 
5.9% to 21.0%, and variable rates range from prime plus 4.0% per annum 
to prime plus 8.4% per annum. First NBC imposes no minimum finance 
charge.  Certain accounts in the Trust Portfolio may include a 
structure by which a portion of finance charges, annual fees, cash 
advance fees or purchase volume are rebated to agent banks or affinity 
groups.

     A portion of the accounts require payment of annual fees 
(generally ranging from $5.00 to $40.00), although under various 
marketing programs these fees may be waived or rebated.  First NBC 
also assesses late fees (generally $10.00 to $20.00), overlimit fees 
(generally $10.00 to $15.00) and returned check charges (generally 
$15.00).  First NBC assesses a cash advance fee, generally 2.5% of the 
cash advance amount, with a minimum fee of $2.50 and a maximum fee of 
$20.00.

     Payments in respect of the Accounts are processed by the FCSC (on 
behalf of the Servicer) and are generally allocated at the end of the 
applicable Billing Cycle to the outstanding balance of such Accounts 
in the following order: (i) to fees assessed on the account, (ii) to 
finance charges, and (iii) to the unpaid principal balance of 
purchases.

Delinquency and Loss Experience

     An account is contractually delinquent if the minimum payment is 
not received by the due date indicated on the customer's statement.  
An account may be restricted for subsequent activity until the 
customer makes all past due payments.  Account restrictions may be 
instituted within a range of one to 40 days delinquency, based upon 
the customer's internal "behavioral score" and credit bureau score.  
Generally, once a customer is four payments delinquent, the account is 
permanently closed.

     Efforts to collect contractually delinquent credit card 
receivables include statement messages, telephone calls and formal 
collection letters.  First NBC updates monthly an internal "behavioral 
score", developed with Fair, Isaac and Company, Inc., for each 
cardholder based upon payment and transaction history.  Each 
cardholder's credit bureau score, under a credit scoring model 
developed with Fair, Isaac and Company, Inc., is also updated 
quarterly.  The behavioral score and the credit bureau score are used 
to prioritize accounts for initial contact with the objective of 
contacting the highest risk and balance accounts first.

     Accounts are worked continually at each stage of delinquency.  
Accounts are charged off at 179 days delinquent, except for bankruptcy 
and deceased losses, which are charged off within 45 days of 
notification.  Charged off accounts are placed with collection 
personnel at First NBC, outside collection agencies or outside 
attorneys.

     The following tables set forth the delinquency and loss 
experience for each of the periods shown for the Bank Portfolio of 
credit card accounts.  The Bank Portfolio's delinquency and loss 
experience is comprised of segments which may, when taken 
individually, have delinquency and loss characteristics different from 
those of the overall Bank Portfolio of credit card accounts.  As of 
the beginning of the day on ___________ __, 1997, the Receivables in 
the Trust Portfolio represented approximatortfolio is only a portion 
of the Bank Portfolio, actual delinquency and loss experience with 
respect to the Receivables may be different from that set forth below 
for the Bank Portfolio.  There can be no assurance that the 
delinquency and loss experience for the Receivables in the future will 
be similar to the historical experience of the Bank Portfolio set 
forth below.

<PAGE>

<TABLE>
<CAPTION>

                                             Delinquency Experience Bank Portfolio(1)(2)
                                                        (Dollars in thousands)
                                                           as of December 31  
                                   --------------------------------------------------------------
                          1996                      1995                       1994                      1993    
                ------------------------   ------------------------  -----------------------    -----------------------
       
<S>              <C>          <C>          <C>         <C>           <C>          <C>          <C>          <C>     
                              Percentage                 Percentage               Percentage                Percentage
                               of Total                   of Total                 of Total                  of Total
                 Receivables  Receivables  Receivables  Receivables  Receivables  Receivables  Receivables  Receivables

Receivables
 Outstanding(3)  $                          $                         $                         $            
      
Receivables 
Delinquent....

  31 - 60 Days   $                %        $                 %       $                %        $                %

  61 - 90 Days                    %                          %                        %                         %  

  91-120 Days                     %                          %                        %                         %

  121 Days Or 
 More.........  ____              %       ____               %       ____             %        ____             %
              
       Total..  $                 %       $                  %       $                %        $                %
                ====                      ====                       ====                      ====     


- ---------------------
(1)   The above information is for First NBC's First Bankcard Division 
      only. Amounts have not been restated for acquisitions of 
      portfolios from the Corporation's acquired banks which were 
      accounted for as poolings-of-interests.

(2)   The above information includes the private label portfolio guaranteed 
      by USAF Services ("USAF").  These balances are charged back to USAF 
      at 90 days past due.  The balances in such accounts and the related 
      delinquencies at December 31, 1996, 1995, 1994 and 1993, 
      respectively, were: $______ outstanding, ____% delinquent; 
      $_________ outstanding, ____% delinquent; $_______ outstanding, 
      _____% delinquent; and $_________ outstanding, ____% delinquent.

(3)   The Receivables Outstanding on the accounts consist of all 
      amounts due from cardholders as posted to the accounts as of the 
      end of the period shown.

<PAGE>
<CAPTION>

                                                         Loss Experience(1)(2)
                                                             Bank Portfolio
                                                         (Dollars in Thousands)
                                 


                 
                                                          Year Ended December 31

                                1996                      1995                     1994                       1993    
                              --------                  --------                 --------                   --------               

<S>                    <C>          <C>          <C>          <C>         <C>          <C>          <C>          <C>    
                                    Percentage                Percentage                Percentage                Percentage
                                     of Total                  of Total                 of Total                  of Total
                       Receivables  Receivables  Receivables  Receivables Receivables  Receivables  Receivables  Receivables
                                         

Average Receivables 
Outstanding(3)........     $                          $                        $                        $               

 Gross Charge-Offs(4).     $            %             $            %           $            %           $            %             
  %
  
 Recoveries...........                  %             -            %                        %           -            %
                                                            
Net Charge-Offs.......     $            %             $            %           $            %           $            %
                           =                          =                        =                        =          

______________________

(1)  The above information is for First NBC's First BankCard Division 
     only. Amounts have not been restated for acquisitions of 
     portfolios from the Corporation's acquired banks which were 
     accounted for as poolings-of-interests.

(2)  Interest and fees on charged off accounts are reversed from 
     finance charge revenues and fee income accounts, respectively, 
     and are not included in charge-offs.

(3)  Average Receivables Outstanding is the average of the daily 
     receivable balance during the period indicated.

(4)  Gross Charge-Offs are total principal charge-offs before 
     recoveries and do not include the amount of any reductions in 
     Average Receivables Outstanding due to fraud, returned goods, 
     customer disputes or other miscellaneous credit adjustments.
</TABLE>
<PAGE>
Interchange

     The Transferor will be required, pursuant to the terms of the 
Agreement, to transfer to the Trust a percentage of the Interchange 
attributed to cardholder charges for goods and services in the 
Accounts.  For administrative convenience, the Transferor may exclude 
from the calculation of Interchange certain interchange received from 
merchants for whom First NBC acts as the MasterCard or VISA clearing 
bank.  Interchange arising under the Accounts will be allocated to the 
Certificates on the basis of the percentage equivalent of the ratio of 
(i) the Floating Investor Percentage of cardholder charges for goods 
and services in the Accounts to (ii) the total amount of cardholder 
charges for goods and services in the MasterCard and VISA credit card 
accounts owned by First NBC, as reasonably estimated by the 
Transferor.  MasterCard and VISA may from time to time change the 
amount of Interchange reimbursed to banks issuing their credit cards.  
Interchange will be treated as collections of Finance Charge 
Receivables for the purposes of determining the amount of Finance 
Charge Receivables, allocating collections of Finance Charge 
Receivables, making required monthly payments, and calculating the 
Portfolio Yield. Under the circumstances described herein, Interchange 
will be used to pay a portion of the Monthly Investor Servicing Fee 
required to be paid on each Transfer Date.  See "Description of the 
Certificates - Servicing Compensation and Payment of Expenses" herein 
and "First NBC's Credit Card Activities - Interchange" in the 
Prospectus.

                          THE RECEIVABLES

     The Receivables in the Trust Portfolio, as of the beginning of 
the day on _________, 199_, included $______ of Principal Receivables 
and $______ of Finance Charge Receivables. The Accounts had an average 
Principal Receivable balance of $_______ and an average credit limit 
of $_______. The percentage of the aggregate total Receivable balance 
to the aggregate total credit limit was    %. The average age of the 
Accounts was approximately ___ months.  As of the beginning of the day 
on ___________ ____, 199_, Receivables arising in Acounts in agent 
bank, affinity or military relationship programs made up approximately 
__% in the aggregate of the total Receivables in the Trust Portfolio, 
of which approximately __% arose in the single largest program of this 
type.  See "Risk Factors -- Affinity Programs" in the Prospectus.  As 
of such date,   % of the Accounts were standard accounts and   % were 
premium accounts, and the aggregate Principal Receivable balances of 
standard acounts and Premium accounts, as a percentage of the total 
aggregate Principal Receivables, were         % and      %, 
respectively.  Because over     % of the cardholders whose Accounts 
are included in the Trust Portfolio had a billing address in Louisiana 
and the surrounding states, the  Trust Portfolio as a whole may be 
adversely affected by material adverse legal, economic and social 
changes in Louisiana and surrounding states.  See "Risk Factors -- 
Effect of Social, Legal and Economic Factors on Credit Card Usage" in 
the Prospectus. As of the beginning of the day on _________ ____, 
199_, Receivables arising in accounts in First NBC's military programs 
made up approximately __% in the aggregate of the total Receivables in 
the Trust Portfolio.  See "Risk Factors -- Effects of Applicable Law 
- -- Limitations Imposed by Consumer Protection Laws" in the Prospectus.

     The following tables summarize the Trust Portfolio by various 
criteria as of the [beginning of the day on __________ __, 199_] 
[dates indicated].  Because the future composition of the Trust 
Portfolio may change over time, these tables are not necessarily 
indicative of the composition of the Trust Portfolio at any subsequent 
time.



                  Composition by Account Balance
                        the Trust Portfolio


                                      Percentage
                                       of Total                  Percentage of
                          Number of    Number of                    Total
Account Balance Range     Accounts     Accounts    Receivables    Receivables
- ---------------------    ----------   ----------   -----------   -------------
Credit Balance...........
No Balance...............
$.01 - $5,000.00.........
$5,000.01 - $10,000.00...
$10,000.01 - $15,000.00..
$15,000.01 - $20,000.00..
$20,000.01 - $25,000.00..
$25,000.01 or More.......
      TOTAL..............                    100.0%                 100.0%
                                             =====                  =====


                    Composition by Credit Limit
                        the Trust Portfolio


                                           Percentage
                                            of Total               Percentage of
                                 Number of  Number of                 Total
Credit Limit Range                Accounts  Accounts  Receivables  Receivables
- ------------------               ---------  --------- -----------  ------------
Less than or equal to $5,000.00..
$5,000.01 - $10,000.00...........
$10,000.01 - $15,000.00..........
$15,000.01 - $20,000.00..........
$20,000.01 - $25,000.00..........
$25,000.01 or More...............
      TOTAL......................            100.0%                   100.0%
                                             =====                    =====

<PAGE>
                          Composition by Period of Delinquency
                                 the Trust Portfolio

                                           Percentage
                                             of Total              Percentage of
Period of Delinquency            Number of  Number of                 Total
(Days Contractually Delinquent)  Accounts    Accounts  Receivables Receivables
- -------------------------------  --------- ----------  ----------- ------------
Not Delinquent.................
Up to 30 Days..................
31 to 60 Days..................
61 to 90 Days..................
91 or More Days................
      TOTAL....................               100.0%                  100.0%
                                              =====                   =====


                                   Composition by Account Age
                                       the Trust Portfolio
                                
                                     Percentage
                                      of Total                   Percentage of
                           Number of    Number of                     Total
Account Balance Range      Accounts    Accounts     Receivables    Receivables 
- ---------------------      ---------   ----------   -----------    -----------
Not More than 6 Months......
Over 6 Months to 12 Months..
Over 12 Months to 24 Months.
Over 24 Months to 36 Months.
Over 36 Months to 48 Months.
Over 48 Months to 60 Months.
Over 60 Months to 72 Months.
Over 72 Months..............
      TOTAL.................             100.0%                      100.0%
                                         =====                       =====


                               Geographic Distribution of Accounts
                                      the Trust Portfolio

                                      Percentage
                                       of Total
                          Number of    Number of
State(1)                   Accounts    Accounts    Receivables    Receivables
- -----                     ---------    ---------   -----------    -----------
Alabama.................
Louisiana...............
[List other material 
states]                        

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

(1)  No more than __% of the aggregate principal balance of the 
     Receivables as of the Cut-Off Date were represented by 
     Receivables owed by obligors located in any state other than 
     those listed in this table.

<PAGE>

                       MATURITY ASSUMPTIONS

     The Agreement provides that Class A Holders will not receive 
payments of principal until the Class A Scheduled Payment Date, or 
earlier in the event of a Pay Out Event which results in the 
commencement of the Rapid Amortization Period. The Class B Holders 
will not begin to receive payments of principal until the final 
principal payment on the Class A Certificates has been made.

     Controlled Accumulation Period.  On each Transfer Date during the 
Controlled Accumulation Period prior to the payment of the Class A 
Investor Interest in full, an amount equal to, for each Monthly 
Period, the least of (a) the Available Investor Principal Collections, 
(b) the "Controlled Deposit Amount" for such Monthly Period (which 
equals the sum of the Controlled Accumulation Amount for such Monthly 
Period and any portion of the Controlled Accumulation Amount for any 
prior Monthly Period that was not deposited in the Principal Funding 
Account) and (c) the Class A Adjusted Investor Interest prior to any 
deposits on such day, will be deposited in the Principal Funding 
Account (the "Principal Funding Account") established by the Servicer 
until the principal amount on deposit in the Principal Funding Account 
(the "Principal Funding Account Balance") equals the Class A Investor 
Interest.  After the Class A Investor Interest has been paid in full, 
Available Investor Principal Collections, to the extent required, will 
be distributed to the Class B Holders on each Distribution Date until 
the earlier of the date the Class B Investor Interest has been paid in 
full and the Series 199_-_ Termination Date.  After the Class A 
Investor Interest and the Class B Investor Interest have each been 
paid in full, Available Investor Principal Collections, to the extent 
required, will be distributed to the Collateral Interest Holder on 
each Transfer Date until the earlier of the date the Collateral 
Interest has been paid in full and the Series 199_-_ Termination Date.  
Amounts in the Principal Funding Account are expected to be available 
to pay the Class A Investor Interest on the Class A Scheduled Payment 
Date.  After the payment of the Class A Investor Interest in full, 
Available Investor Principal Collections are expected to be available 
to pay the Class B Investor Interest on the Class B Scheduled Payment 
Date. Although it is anticipated that collections of Principal 
Receivables will be available on each Transfer Date during the 
Controlled Accumulation Period to make a deposit of the applicable 
Controlled Deposit Amount and that the Class A Investor Interest will 
be paid to the Class A Holders on the Class A Scheduled Payment Date 
and the Class B Investor Interest will be paid to the Class B Holders 
on the Class B Scheduled Payment Date, respectively, no assurance can 
be given in this regard.  If the amount required to pay the Class A 
Investor Interest or the Class B Investor Interest in full is not 
available on the Class A Scheduled Payment Date or the Class B 
Scheduled Payment Date, respectively, a Pay Out Event will occur and 
the Rapid Amortization Period will commence.

     Rapid Amortization Period.  If a Pay Out Event occurs, the Rapid 
Amortization Period will commence and any amount on deposit in the 
Principal Funding Account will be paid to the Class A Holders on the 
Distribution Date in the month following the commencement of the Rapid 
Amortization Period.  In addition, to the extent that the Class A 
Investor Interest has not been paid in full, the Class A Holders will 
be entitled to monthly payments of principal equal to the Available 
Investor Principal Collections until the earlier of the date on which 
the Class A Certificates have been paid in full and the Series 199_-_ 
Termination Date.  After the Class A Certificates have been paid in 
full and if the Series 199_-_ Termination Date has not occurred, 
Available Investor Principal Collections will be paid to the Class B 
Certificates on each Distribution Date until the earlier of the date 
on which the Class B Certificates have been paid in full and the 
Series 199_-_ Termination Date.

     Pay Out Events.  A Pay Out Event occurs, either automatically or 
after specified notice, upon (a) the failure of the Transferor to make 
certain payments or transfers of funds for the benefit of the Holders 
within the time periods stated in the Agreement, (b) material breaches 
of certain representations, warranties or covenants of the Transferor, 
(c) certain insolvency events involving the Transferor, (d) a 
reduction in the average of the Portfolio Yields for any three 
consecutive Monthly Periods to a rate that is less than the average of 
the Base Rates for such period, (e) the Trust becoming an  "investment 
company" within the meaning of the Investment Company Act of 1940, as 
amended, (f) the failure of the Transferor to convey Receivables 
arising under Additional Accounts or Participations to the Trust when 
required by the Agreement, (g) the occurrence of a Servicer Default 
which would have a material adverse effect on the Holders, (h) 
insufficient monies in the Distribution Account to pay the Class A 
Investor Interest or the Class B Investor Interest in full on the 
Class A Scheduled Payment Date or the Class B Scheduled Payment Date, 
respectively, or (i) the Transferor becomes unable for any reason to 
transfer Receivables to the Trust in accordance with the provisions of 
the Agreement.  See "Description of the Certificates - Pay Out 
Events." The term "Base Rate" means, with respect to any Monthly 
Period, the annualized percentage equivalent of a fraction, the 
numerator of which is the sum of the Class A Monthly Interest, the 
Class B Monthly Interest and the Collateral Monthly Interest, each for 
the related Interest Period, and the Monthly Investor Servicing Fee 
for such Monthly Period, and the denominator of which is the Investor 
Interest as of the close of business on the last day of such Monthly 
Period. The term "Portfolio Yield" means, with respect to any Monthly 
Period, the annualized percentage equivalent of a fraction, the 
numerator of which is the sum of Reallocated Investor Finance Charge 
Collections, Principal Funding Investment Proceeds and amounts 
withdrawn from the Reserve Account deposited into the Finance Charge 
Account and allocable to the Certificates and the Collateral Interest 
for such Monthly Period, calculated on a cash basis after subtracting 
the Investor Default Amount for such Monthly Period, and the 
denominator of which is the Investor Interest as of the close of 
business on the last day of such Monthly Period.

     Paired Series. The Transferor may cause the Trust to issue 
another Series as a Paired Series with respect to Series 199_-_.  
Although no assurance can be given as to whether such other Series 
will be issued and, if issued, the specific terms thereof, the 
outstanding principal amount of such Series may vary from time to time 
whether or not a Pay Out Event occurs with respect to Series 199_-_, 
and the interest rate with respect to certificates of such Series will 
be established on the date of issuance of such Series and may be reset 
periodically.  Further, the Pay Out Events with respect to such other 
Series may vary from the Pay Out Events with respect to Series 199_-_ 
and may include Pay Out Events which are unrelated to the status of 
the Transferor, the Servicer or the Receivables, such as events 
related to the continued availability and rating of certain providers 
of Enhancement to such other Series.  If a Pay Out Event does occur 
with respect to any such Paired Series prior to the payment in full of 
the Certificates, the final payment of principal to the Holders may be 
delayed.  In particular, the numerator of the Fixed Allocation 
Percentage may be changed upon the occurrence of a Pay Out Event with 
respect to a Paired Series resulting in a possible reduction of the 
percentage of collections of Principal Receivables allocated to the 
Holders and a possible delrs.  See "Description of the Certificates - 
Allocation Percentages" and "- Paired Series" herein.

     Payment Rates. The following table sets forth the highest and 
lowest cardholder monthly payment rates for the Bank Portfolio during 
any month in the period shown and the average cardholder monthly 
payment rates for all months during the periods shown, in each case 
calculated as a percentage of total opening monthly account balances 
during the periods shown.  Payment rates shown in the table are based 
on amounts which would be deemed payments of Principal Receivables and 
Finance Charge Receivables with respect to the Accounts.



                   Cardholder Monthly Payment Rates
                            Bank Portfolio


                             
                                          Year Ended December 31       
                                 -----------------------------------------
                                  1996        1995        1994        1993
                  ----        ----        ----        ----
        Lowest Month...........     %           %           %           %
        Highest Month..........     %           %           %           %
        Monthly Average........     %           %           %           %


     Currently, cardholders must make a monthly minimum payment at 
least equal to the greater of (i) [2.5% or 10% (depending upon the 
program)] of the statement balance (excluding any disputed amounts) 
plus past due amounts and (ii) a stated minimum payment (generally 
$10) plus past due amounts. There can be no assurance that the 
cardholder monthly payment rates in the future will be similar to the 
historical experience set forth above.  In addition, the amount of 
collections of Receivables may vary from month to month due to 
seasonal variations, general economic conditions and payment habits of 
individual cardholders. There can be no assurance that collections of 
Principal Receivables with respect to the Trust Portfolio will be 
similar to the historical experience set forth above or that deposits 
into the Principal Funding Account or the Distribution Account, as 
applicable, will be made in accordance with the applicable Controlled 
Accumulation Amount.  If a Pay Out Event occurs, the average life of 
the Certificates could be significantly reduced or increased.

     Because there may be a slowdown in the payment rate below the 
payment rates used to determine the Controlled Accumulation Amounts, 
or a Pay Out Event may occur which would initiate the Rapid 
Amortization Period, there can be no assurance that the actual number 
of months elapsed from the date of issuance of the Class A 
Certificates and the Class B Certificates to their respective final 
Distribution Dates will equal the expected number of months.  As 
described under "Description of the Certificates-Postponement of 
Controlled Accumulation Period," the Servicer may shorten the 
Controlled Accumulation Period and, in such event, there can be no 
assurance that there will be sufficient time to accumulate all amounts 
necessary to pay the Class A Investor Interest and the Class B 
Investor Interest on the Class A Scheduled Payment Date and the Class 
B Scheduled Payment Date, respectively. See "Maturity Assumptions" and 
"Risk Factors - Payments Other than at Expected Maturity" in the 
Prospectus.

                    RECEIVABLE YIELD CONSIDERATIONS

     The gross revenues from finance charges and fees billed to 
accounts in the Bank Portfolio for each of the four calendar years 
contained in the period ended December 31, 1996 are set forth in the 
following table.

     The historical yield figures in the following table are 
calculated on an accrual basis.  Collections of Receivables included 
in the Trust will be on a cash basis and may not reflect the 
historical yield experience in the table.  During periods of 
increasing delinquencies or periodic payment deferral programs, 
accrual yields may exceed cash amounts accrued and billed to 
cardholders.  Conversely, cash yields may exceed accrual yields as 
amounts collected in a current period may include amounts accrued 
during prior periods.  However, the Transferor believes that during 
the four calendar years contained in the period ended December 31, 
1996, the yield on an accrual basis closely approximated the yield on 
a cash basis. The yield on both an accrual and a cash basis will be 
affected by numerous factors, including the monthly periodic finance 
charges on the Receivables, the amount of any annual membership fees 
and other fees, changes in the delinquency rate on the Receivables and 
the percentage of cardholders who pay their balances in full each 
month and do not incur monthly periodic finance charges.  See "Risk 
Factors" in the Prospectus.
<PAGE>

                      Bank Portfolio Yield(1)(2)
                        (Dollars in Thousands)



                                               Year Ended December 31    
                                     -----------------------------------------
                                       1996        1995        1994      1993  
                                     -------    --------     -------   -------  
Average Receivables Outstanding (3)...     $           $           $         $  
Total Finance Charges and Fees (3)(4).     $           $           $         $  
     Total Finance Charges and Fees
     as a percentage of Average
     Receivables Outstanding..........     %           %           %         %

(1)  Amounts have not been restated for acquisitions of portfolios 
     from the Corporation's acquired banks which were accounted for as 
     poolings-of-interests.

(2)  Interest and fees on charged off accounts are reversed from 
     finance charge revenues and fee income accounts, respectively, 
     and are not included in charge-offs.

(3)  Fees include Annual Fees, Interchange, Cash Advance Fees, Late 
     Fees, Overlimit Fees and Other Fees as allocated to the Bank 
     Portfolio.

(4)  Finance Charges and Fees are presented net of adjustments 
     pursuant to First NBC's normal servicing procedures, including 
     removal of incorrect or disputed monthly periodic finance 
     charges.

     The revenue for the Bank Portfolio of credit card accounts shown 
in the above table is comprised of monthly periodic finance charges, 
credit card fees and Interchange. These revenues vary for each account 
based on the type and volume of activity for each account.  Because 
the Trust Portfolio is only a portion of the Bank Portfolio, actual 
yield with respect to Receivables may be different from that set forth 
above for the Bank Portfolio.  See "First NBC's Credit Card Portfolio" 
herein and "First NBC Credit Card Activities" in the Prospectus.


               FIRST NBC AND FIRST COMMERCE CORPORATION

       First NBC is a national banking association and a wholly owned 
subsidiary of First Commerce Corporation (the "Corporation").  The 
Bank's main office is located at 210 Baronne Street, New Orleans, 
Louisiana 70112, telephone (504) 623-1371.  The Corporation is a 
Louisiana corporation and a bank holding company under the Bank 
Holding Company Act of 1956, as amended (the "BHC Act"), and maintains 
its headquarters in New Orleans, Louisiana.  As of December 31, 1996, 
First NBC had assets of $5.9 billion and stockholder's equity of $374 
million.  As of December 31, 1996, the Corporation had assets of $9.2 
billion and stockholders' equity of $724 million.  The Corporation has 
six wholly owned bank subsidiaries, each in Louisiana:  the Bank, City 
National Bank of Baton Rouge, Central Bank (Monroe), The First 
National Bank of Lafayette, Rapides Bank & Trust Company in Alexandria 
and The First National Bank of Lake Charles, which offer a full range 
of banking and related financial services to commercial and consumer 
customers, including numerous types of interest-bearing and 
noninterest-bearing deposit accounts, commercial and consumer loans 
(including credit card loans), credit card merchant services, trust 
services, correspondent banking services and safe deposit facilities.

                    DESCRIPTION OF THE CERTIFICATES

     The Certificates will be issued pursuant to the Agreement and the 
Series 199_-__ Supplement.  Pursuant to the Agreement, the Transferor 
and the Trustee may execute further series supplements in order to 
issue additional Series. The following summary of the Certificates 
does not purport to be complete and is subject to, and is qualified in 
its entirety by reference to, all of the provisions of the Agreement 
and the Series 199_-__ Supplement.  See "Description of the 
Certificates" in the Prospectus for additional information concerning 
the Certificates and the Agreement.

General

     The Certificates will represent the right to receive certain 
payments from the assets of the Trust, including the right to the 
applicable allocation percentage of all cardholder payments on the 
Receivables in the Trust.  Each Class A Certificate represents the 
right to receive payments of interest at the Class A Rate for the 
related Interest Period funded from collections of Finance Charge 
Receivables and payments of principal on the Class A Scheduled Payment 
Date or, to the extent of the Class A Investor Interest, on each 
Distribution Date during the Rapid Amortization Period, funded from 
collections of Principal Receivables allocated to the Class A Investor 
Interest and certain other available amounts.  Each Class B 
Certificate represents the right to receive payments of interest at 
the applicable Class B Rate for the related Interest Period, and 
payments of principal on the Class B Scheduled Payment Date or, to the 
extent of the Class B Investor Interest, on each Distribution Date 
during the Rapid Amortization Period after the Class A Certificates 
have been paid in full, funded from collections of Finance Charge 
Receivables and Principal Receivables, respectively, allocated to the 
Class B Investor Interest and certain other available amounts.  In 
addition to representing the right to payment from collections of 
Finance Charge Receivables and Principal Receivables, each Class A 
Certificate also represents the right to receive payments from Excess 
Spread, funds on deposit in the Principal Funding Account and the 
Reserve Account and certain investment earnings thereon, Reallocated 
Principal Collections and Shared Principal Collections and certain 
other available amounts (including, under certain circumstances, 
amounts on deposit in the Excess Funding Account).  In addition to 
representing the right to payment from collections of Finance Charge 
Receivables and Principal Receivables, each Class B Certificate also 
represents the right to receive payments from Excess Spread, 
Reallocated Collateral Prins and Shared Principal Collections and 
certain other available amounts (including, under certain 
circumstances, amounts on deposit in the Excess Funding Account).  
Payments of interest and principal will be made, to the extent of 
funds available therefor, on each Distribution Date on which such 
amounts are due to Holders in whose names the Certificates were 
registered on the last business day of the calendar month preceding 
such Distribution Date (each, a "Record Date").

     [Application will be made to list the Certificates on the 
     Luxembourg Stock Exchange.]

     The Class A Certificates and the Class B Certificates initially 
will be represented by certificates registered in the name of Cede, as 
nominee of DTC.  Unless and until Definitive Certificates are issued, 
all references herein to actions by Class A Holders and/or Class B 
Holders shall refer to actions taken by DTC upon instructions from DTC 
Participants and all references herein to distributions, notices, 
reports and statements to Class A Holders and/or Class B Holders shall 
refer to distributions, notices, reports and statements to DTC or 
Cedel, as the registered holder of the Class A Certificates and the 
Class B Certificates, as the case may be, for distribution to 
Certificate Owners in accordance with DTC procedures.  Holders may 
hold their Certificates through DTC (in the United States) or Cedel or 
Euroclear (in Europe) if they are participants of such systems, or 
indirectly through organizations that are participants in such 
systems.  Cede, as nominee for DTC, will hold the global Certificates.  
Cede and Euroclear will hold omnibus positions on behalf of the Cedel 
Participants and the Euroclear Participants, respectively, through 
customers' securities accounts in Cedel's and Euroclear's names on the 
books of their respective Depositaries which in turn will hold such 
positions in customers' securities accounts in the Depositaries' names 
on the books of DTC.  See "Description of the Certificates - General," 
"-Book-Entry Registration" and "- Definitive Certificates" in the 
Prospectus.

Interest Payments

       Interest will accrue on the Class A Certificates at the Class A 
Rate and on the Class B Certificates at the Class B Rate from the 
Closing Date.  Interest will be distributed to Holders on ______ 15, 
199_ and on each Distribution Date thereafter.  Interest payments on 
the Class A Certificates and the Class B Certificates on any 
Distribution Date will be calculated on the outstanding principal 
balance of the Class A Certificates and the outstanding principal 
balance of the Class B Certificates, as applicable, as of the 
preceding Record Date, except that interest for the first Distribution 
Date will accrue at the applicable Certificate Rate on the initial 
outstanding principal balance of the Class A Certificates and the 
initial outstanding principal balance of the Class B Certificates, as 
applicable, from the Closing Date.  Interest due on the Certificates 
but not paid on any Distribution Date will be payable on the next 
succeeding Distribution Date together with additional interest on such 
amount at the applicable Certificate Rate plus 2% per annum (such 
amount with respect to the Class A Certificates, the "Class A 
Additional Interest," and such amount with respect to the Class B 
Certificates, the "Class B Additional Interest," and collectively, the 
"Additional Interest"). Additional Interest shall accrue on the same 
basis as interest on the Certificates, and shall accrue from the 
Distribution Date on which such overdue interest first became due, to 
but excluding the Distribution Date on which such Additional Interest 
is paid.  Interest payments on the Class A Certificates on any 
Distribution Date will be paid from Class A Available Funds for the 
related Monthly Period, and to the extent such Class A Available Funds 
are insufficient to pay such interest, from Excess Spread and 
Reallocated Principal Collections (to the extent available) for such 
Monthly Period.  Interest payments on the Class B Certificates on any 
Distribution Date will be paid from Class B Available Funds for the 
related Monthly Period, and to the extent such Class B Available Funds 
are insufficient to pay such interest, from Excess Spread and 
Reallocated Collateral Principal Collections (to the extent available) 
remaining after certain other payments have been made with respect to 
the Class A Certificates.

     "Class A Available Funds" means, with respect to any Monthly 
Period, an amount equal to the sum of (a) the Class A Floating 
Allocation of Reallocated Investor Finance Charge Receivables 
allocated to the Investor Interest with respect to such Monthly Period 
(excluding the portion of collections of Finance Charge Receivables 
attributable to Interchange that is allocable to Servicer 
Interchange), (b) Principal Funding Investment Proceeds, if any, with 
respect to the related Transfer Date (up to the Class A Covered Amount 
for such Transfer Date) and (c) amounts, if any, to be withdrawn from 
the Reserve Account which are required to be included in Class A 
Available Funds pursuant to the Series 199_-__ Supplement with respect 
to such Transfer Date.  "Class B Available Funds" means, with respect 
to any Monthly Period, an amount equal to the Class B Floating 
Allocation of Reallocated Investor Finance Charge Receivables 
allocated to the Investor Interest with respect to such Monthly Period 
(excluding the portion of collections of Finance Charge Receivables 
attributable to Interchange that is allocable to Servicer 
Interchange).

     The Class A Certificates will bear interest from the Closing Date 
through ________ _, 199_, and from ________ _, 199_ through ________ 
_, 199_ and with respect to each Interest Period thereafter, at a rate 
of ___% per annum [above LIBOR prevailing on the related LIBOR 
Determination Date with respect to each such period] (the "Class A 
Rate"). The Class B Certificates will bear interest from the Closing 
Date through  ________ _, 199_, and from ________ _, 199_ through 
________ _, 199_ and with respect to each Interest Period thereafter, 
at a rate of ___% per annum [above LIBOR prevailing on the related 
LIBOR Determination Date with respect to each such period] (the "Class 
B Rate").

       [The Trustee will determine LIBOR on ________ _, 199_ for the 
period from the Closing Date through ________ _, 199_, on ________ _, 
199_, for the period from ________ _, 199_ through ________ _, 199_, 
and for each Interest Period thereafter, on the second business day 
prior to the Distribution Date on which such Interest Period commences 
(each, a "LIBOR Determination Date").  For purposes of calculating 
LIBOR, a business day is any business day on which dealings in 
deposits in United States dollars are transacted in the London 
interbank market.

       "Interest Period" means, with respect to any Distribution Date, 
the period from and including the previous Distribution Date through 
the day preceding such Distribution Date, except the initial Interest 
Period will be the period from and including the Closing Date through 
the day preceding the initial Distribution Date.

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

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

       The Class A Rate and the Class B Rate applicable to the current 
and immediately preceding Interest Period may be obtained by 
telephoning the Trustee at its Corporate the Trust Office at (__) 
____- ____.

       Interest on the Certificates will be calculated on the basis of 
[the actual number of days in the Interest Period] [twelve 30-day 
months] and a 360-day year.

Principal Payments

     On each Transfer Date relating to the Revolving Period (which 
begins on the Closing Date and ends at the commencement of the 
Controlled Accumulation Period or, if earlier, the Rapid Amortization 
Period), unless a reduction in the Required Collateral Interest has 
occurred, collections of Principal Receivables allocable to the 
Investor Interest will, subject to certain limitations, including the 
allocation of any Reallocated Principal Collections with respect to 
the related Monthly Period to pay the Class A Required Amount and the 
Class B Required Amount, be treated as Shared Principal Collections 
or, under certain circumstances, deposited into the Excess Funding 
Account.

     On each Transfer Date relating to the Controlled Accumulation 
Period, the Trustee will deposit in the Principal Funding Account an 
amount equal to the least of (a) Available Investor Principal 
Collections with respect to such Transfer Date, (b) the applicable 
Controlled Deposit Amount and (c) the Class A Adjusted Investor 
Interest prior to any deposits on such date.  Amounts in the Principal 
Funding Account will be paid to the Class A Holders on the Class A 
Scheduled Payment Date.  After the Class A Investor Interest has been 
paid or provided for in full, on each Transfer Date during the 
Controlled Accumulation Period, amounts equal to the lesser of (a) 
Available Investor Principal Collections with respect to such Transfer 
Date and (b) the Class B Investor Interest will be deposited in the 
Distribution Account for distribution to the Class B Holders until the 
Class B Investor Interest has been paid in full. Such amounts in the 
Distribution Account will be paid to the Class B Holders on the Class 
B Scheduled Payment Date.  On each Transfer Date, if a reduction in 
the Required Collateral Interest has occurred, a portion of 
collections of Principal Receivables allocable to the Investor 
Interest will be applied in accordance with the Loan Agreement to 
reduce the Collateral Interest to the Required Collateral Interest.  
During the Controlled Accumulation Period until the final principal 
payment to the Class B Holders, the portion of Available Investor 
Principal Collections not applied to Class A Monthly Principal, Class 
B Monthly Principal or Collateral Monthly Principal on a Transfer Date 
will generally be treated as Shared Principal Collections or, under 
certain circumstances, deposited into the Excess Funding Account.

     "Available Investor Principal Collections" means, with respect to 
any Monthly Period, an amount equal to the sum of (a) (i) collections 
of Principal Receivables received during such Monthly Period and 
certain other amounts, in each case which are allocable to the 
Investor Interest, minus (ii) the amount of Reallocated Principal 
Collections with respect to such Monthly Period used to fund interest 
on the Certificates or the Class A Servicing Fee or Class B Servicing 
Fee, plus (b) any Shared Principal Collections with respect to other 
Principal Sharing Series that are allocated to Series [199_-_].

     On each Distribution Date commencing with the first Distribution 
Date following the date the Rapid Amortization Period begins, the 
Class A Holders will be entitled to receive Available Investor 
Principal Collections for the related Monthly Period in an amount up 
to the Class A Investor Interest until the earlier of the date the 
Class A Certificates are paid in full and the Series 199_-__ 
Termination Date.  After payment in full of the Class A Investor 
Interest, the Class B Holders will be entitled to receive on each 
Distribution Date during the Rapid Amortization Period Available 
Investor Principal Collections until the earlier of the date the Class 
B Certificates are paid in full and the Series 199_-__ Termination 
Date.  After payment in full of the Class B Investor Interest, the 
Collateral Interest Holder will be entitled to receive on each 
Transfer Date (other than the Transfer Date prior to the Series 
199_-__ Termination Date) and on the Series 199_-_ Termination Date, 
Available Investor Principal Collections until the earlier of the date 
the Collateral Interest is paid in full and the Series 199_-__ 
Termination Date.  See "- Pay Out Events" below for a discussion of 
events which might lead to the commencement of the Rapid Amortization 
Period.

Postponement of Controlled Accumulation Period

     Upon written notice to the Trustee, the Transferor and each 
Rating Agency, the Servicer may elect to postpone the commencement of 
the Controlled Accumulation Period, and extend the length of the 
Revolving Period, subject to certain conditions including those set 
forth below. The Servicer may make such election only if the 
Accumulation Period Length (determined as described below) is less 
than _____ months.  On each Determination Date on or after the 
________ Determination Date, until the Controlled Accumulation Period 
begins, the Servicer will determine the "Accumulation Period Length," 
which is a number of months such that the amount available for 
distribution of principal on the Class A Certificates on the Class A 
Scheduled Payment Date is expected to equal or exceed the Class A 
Investor Interest, assuming (a) the expected monthly collections of 
Principal Receivables expected to be distributable to the Holders of 
all Series have a principal payment rate no greater than the lowest 
monthly principal payment rate on the Receivables for the preceding 
twelve months, (b) the amount of principal expected to be 
distributable to Holders of all Series remains constant at the level 
on such date of determination, (c) no Pay Out Event with respect to 
any Series will subsequently occur and (d) no additional Series will 
be subsequently issued.  If the Accumulation Period Length is less 
than ______ months, the Servicer may, at its option, postpone the 
commencement of the Controlled Accumulation Period such that the 
number of months included in the Controlled Accumulation Period will 
be equal to or exceed the Accumulation Period Length. The effect of 
the foregoing calculation is to permit the reduction of the length of 
the Controlled Accumulation Period based on the investor interest of 
certain other Series which are scheduled to be in their revolving 
periods during the Controlled Accumulation Period and on increases in 
the principal payment rate occurring after the Closing Date. The 
length of the Controlled Accumulation Period will not be determined to 
be less than one month.

Subordination

     The Class B Certificates and the Collateral Interest will be 
subordinated to the extent necessary to fund certain payments with 
respect to the Class A Certificates.  In addition, the Collateral 
Interest will be subordinated to the extent necessary to fund certain 
payments with respect to the Class B Certificates.  Certain principal 
payments otherwise allocable to the Class B Holders may be reallocated 
to cover amounts in respect of the Class A Certificates and the Class 
B Investor Interest may be reduced if the Collateral Interest is equal 
to zero.  Similarly, certain principal payments allocable to the 
Collateral Interest may be reallocated to cover amounts in respect of 
the Class A Certificates and the Class B Certificates and the 
Collateral Interest may be reduced. To the extent the Class B Investor 
Interest is reduced, the percentage of collections of Finance Charge 
Receivables allocated to the Class B Certificates in subsequent 
Monthly Periods will be reduced.  Moreover, to the extent the amount 
of such reduction in the Class B Investor Interest is not reimbursed, 
the amount of principal and interest distributable to the Class B 
Holders will be reduced.  See "- Allocation Percentages," "- 
Reallocation of Cash Flows" and "- Application of Collections - Excess 
Spread."

Allocation Percentages

       Pursuant to the Agreement, with respect to each Monthly Period 
the Servicer will allocate among the Investor Interest, the investor 
interest for all other Series issued and outstanding and the 
Transferor Interest, all amounts collected on Finance Charge 
Receivables, all amounts collected on Principal Receivables and all 
Net Default Amounts and Net Recoveries with respect to such Monthly 
Period.

     Collections of Finance Charge Receivables, Net Default Amounts 
and Net Recoveries at all times, and collections of Principal 
Receivables during the Revolving Period, will be allocated to the 
Investor Interest based on the Floating Investor Percentage. 
Collections of Finance Charge Receivables that are so allocated will 
then be reallocated among all Series in Group I as described in the 
"Description of the Certificates - Reallocations Among Certificates of 
Different Series within a Reallocation Group" in the Prospectus.

     The "Floating Investor Percentage" means, with respect to any 
Monthly Period, the percentage equivalent of a fraction, the numerator 
of which is the Adjusted Investor Interest as of the close of business 
on the last day of the preceding Monthly Period (or with respect to 
the first Monthly Period, the initial Investor Interest) and the 
denominator of which is the greater of (a) the Aggregate Principal 
Receivables as of the close of business on the last day of the 
preceding Monthly Period (or with respect to the first Monthly Period, 
the Aggregate Principal Receivables as of the close of business on the 
day immediately preceding the Closing Date) and (b) the sum of the 
numerators used to calculate the Investor Percentages for allocations 
with respect to Finance Charge Receivables, Net Default Amounts, Net 
Recoveries or Principal Receivables, as applicable, for all 
outstanding Series on such date of determination; provided, however, 
that if one or more Reset Dates occur in a Monthly Period, the 
Floating Investor Percentage for the portion of the Monthly Period 
falling after each such Reset Date (the "subject Reset Date") and 
prior to the earlier of the last day of the current Monthly Period and 
any subsequent Reset Date shall be determined using a denominator 
equal to the greater of the amounts specified in clause (a) and (b) 
above determined as of the subject Reset Date.

       The amounts so allocated (or reallocated) will be further 
allocated between the Class A Holders, Class B Holders and the 
Collateral Interest Holder based on the Class A Floating Allocation, 
the Class B Floating Allocation and the Collateral Floating 
Allocation, respectively. The "Class A Floating Allocation" means, 
with respect to any Monthly Period, the percentage equivalent (which 
percentage shall never exceed 100%) of a fraction, the numerator of 
which is equal to the Class A Adjusted Investor Interest as of the 
close of business on the last day of the preceding Monthly Period (or 
with respect to the first Monthly Period, as of the Closing Date) and 
the denominator of which is equal to the Adjusted Investor Interest as 
of the close of business on such day. The "Class B Floating 
Allocation" means, with respect to any Monthly Period, the percentage 
equivalent (which percentage shall never exceed 100%) of a fraction, 
the numerator of which is equal to the Class B Investor Interest as of 
the close of business on the last day of the preceding Monthly Period 
(or with respect to the first Monthly Period, as of the Closing Date) 
and the denominator of which is equal to the Adjusted Investor 
Interest as of the close of business on such day.  The "Collateral 
Floating Allocation" means, with respect to any Monthly Period, the 
percentage equivalent (which percentage shall never exceed 100%) of a 
fraction, the numerator of which is equal to the Collateral Interest 
as of the close of business on the last day of the preceding Monthly 
Period (or with respect to the first Monthly Period, as of the Closing 
Date) and the denominator of which is equal to the Adjusted Investor 
Interest as of the close of business on such day.

     Collections of Principal Receivables during the Controlled 
Accumulation Period and Rapid Amortization Period will be allocated to 
the Investor Interest based on the Fixed Investor Percentage.  The 
"Fixed Investor Percentage" means, with respect to any Monthly Period, 
the percentage equivalent of a fraction, the numerator of which is the 
Investor Interest as of the close of business on the last day of the 
Revolving Period and the denominator of which is the greater of (a) 
the Aggregate Principal Receivables as of the close of business on the 
last day of the prior Monthly Period (or with respect to the first 
Monthly Period, the Aggregate Principal Receivables as of the close of 
business on the day immediately preceding the Closing Date) and (b) 
the sum of the numerators used to calculate the Investor Percentages 
for allocations with respect to Principal Receivables for all 
outstanding Series for such Monthly Period; provided, that (x) if 
Series 199_-_ is paired with a Paired Series and a Pay Out Event 
occurs with respect to such Paired Series during the Controlled 
Accumulation Period, the Transferor may, by written notice delivered 
to the Trustee and the Servicer, designate a different numerator 
(provided that such numerator is not less than the Adjusted Investor 
Interest (less the balance on deposit in the Principal Account) as of 
the last day of the revolving period for such Paired Series); and (y) 
if one or more Reset Dates occur in a Monthly Period, the Fixed 
Investor Percentage for the portion of the Monthly Period falling 
after each such Reset Date (the "subject Reset Date") and prior to the 
earlier of the last day of the current Monthly Period and any 
subsequent Reset Date shall be determined using a denominator equal to 
the greater of the amounts specified in clause (a) and (b) above 
determined as of the subject Reset Date.

       The amounts so allocated will be further allocated between the 
Class A Holders, the Class B Holders and the Collateral Interest 
Holder based on the Class A Fixed Allocation, the Class B Fixed 
Allocation and the Collateral Fixed Allocation, respectively.  The 
"Class A Fixed Allocation" means, with respect to any Monthly Period, 
the percentage equivalent (which percentage shall never exceed 100%) 
of a fraction, the numerator of which is equal to the Class A Investor 
Interest as of the close of business on the last day of the Revolving 
Period, and the denominator of which is equal to the numerator used in 
determining the related Fixed Investor Percentage; provided, that if 
Series 199_-_ is paired with a Paired Series and a Pay Out Event 
occurs with respect to such Paired Series during the Controlled 
Accumulation Period, the Transferor may, by written notice delivered 
to the Trustee and the Servicer, designate a different numerator 
(provided that such numerator is not less than the Class A Adjusted 
Investor Interest (less the balance on deposit in the Principal 
Account) as of the last day of the revolving period for such Paired 
Series.  The "Class B Fixed Allocation" means, with respect to any 
Monthly Period, the percentage equivalent (which percentage shall 
never exceed 100%) of a fraction, the numerator of which is equal to 
the Collateral Interest as of the close of business on the last day of 
the Revolving Period, and the denominator of which is equal to the 
Investor Interest as of the close of business on the last day of the 
Revolving Period.  The "Collateral Fixed Allocation" means, with 
respect to any Monthly Period, the percentage equivalent (which 
percentage shall never exceed 100%) of a fraction, the numerator of 
which is equal to the Collateral Interest as of the close of business 
on the last day of the Revolving Period, and the denominator of which 
is equal to the numerator used in determining the related Fixed 
Investor Percentage; provided, that if Series 199_- is paired with a 
Paired Series and a Pay Out Event occurs with respect to such Paired 
Series during the Controlled Accumulation Period, the Transferor may, 
by written notice delivered to the Trustee and the Servicer, 
designated a different numerator (provided that such numerator is not 
less than the Class B Investor Interest (less, if the Class A Fixed 
Allocation is zero, the balance on deposit in the Principal Account 
and the Principal Funding Account, in each case to the extent not 
subtracted in reducing the Class A Fixed Allocation to zero) as of the 
last day of the revolving period for such Paired Series.

       "Class A Adjusted Investor Interest," for any date of 
determination, means an amount equal to then current Class A Investor 
Interest, minus the Principal Funding Account Balance (up to the Class 
A Invested Amount) on such date.

       "Class A Investor Interest" for any date means an amount equal 
to (a) the aggregate initial principal amount of the Class A 
Certificates, minus (b) the aggregate amount of principal payments 
made to Class A Holders prior to such date, minus (c) the excess, if 
any, of the aggregate amount of Class A Investor Charge-Offs for all 
Transfer Dates preceding such date over the aggregate amount of any 
reimbursements of Class A Investor Charge-Offs for all Transfer Dates 
preceding such date; provided, however, that the Class A Investor 
Interest may not be reduced below zero.
     
     "Class B Investor Interest" for any date means an amount equal to 
(a) the aggregate initial principal amount of the Class B 
Certificates, minus (b) the aggregate amount of principal payments 
made to Class B Holders prior to such date, minus (c) the aggregate 
amount of Class B Investor Charge-Offs for all prior Transfer Dates, 
minus (d) the aggregate amount of Reallocated Class B Principal 
Collections for all prior Transfer Dates for which the Collateral 
Interest has not been reduced, minus (e) an amount equal to the 
aggregate amount by which the Class B Investor Interest has been 
reduced to fund the Class A Investor Default Amount on all prior 
Transfer Dates as described under "- Defaulted Receivables; Investor 
Charge-Offs," plus (f) the aggregate amount of Excess Spread allocated 
to the Certificates and available on all prior Transfer Dates for the 
purpose of reimbursing amounts deducted pursuant to the foregoing 
clauses (c), (d) and (e); provided, however, that the Class B Investor 
Interest may not be reduced below zero.

     "Collateral Interest" for any date means an amount equal to (a) 
the Initial Collateral Interest, minus (b) the aggregate amount of 
principal payments made to the Collateral Interest Holder prior to 
such date, minus (c) the aggregate amount of Collateral Charge-Offs 
for all prior Transfer Dates, minus (d) the aggregate amount of 
Reallocated Principal Collections for all prior Transfer Dates, minus 
(e) an amount equal to the aggregate amount by which the Collateral 
Interest has been reduced to fund the Class A Investor Default Amount 
and the Class B Investor Default Amount on all prior Transfer Dates as 
described under "- Defaulted Receivables; Investor Charge-Offs," plus 
(f) the aggregate amount of Excess Spread allocated to the 
Certificates and available on all prior Transfer Dates for the purpose 
of reimbursing amounts deducted pursuant to the foregoing clauses (c), 
(d) and (e); provided, however, that the Collateral Interest may not 
be reduced below zero.

       "Reset Date" means each of (a) any date on which Receivables in 
Additional Accounts are conveyed to the Trust, (b) any date on which 
Accounts are removed from the Trust and on which, if any Series has 
been paid in full, Principal Receivables in an aggregate amount 
approximately equal to the initial investor interest of such Series 
are removed from the Trust and (c) a date on which there is an 
increase in the Investor Interest under any Variable Interest issued 
by the Trust.

       "Variable Interest" means either of (a) any certificate that is 
designated as a variable funding certificate in the related Series 
Supplement and (b) any Purchased Interest sold as permitted by an 
Agreement.

Reallocation of Cash Flows

     With respect to each Transfer Date, the Servicer will determine 
the amount (the "Class A Required Amount"), if any, by which the sum 
of (a) Class A Monthly Interest due on the related Distribution Date 
and overdue Class A Monthly Interest and Class A Additional Interest 
thereon, if any, (b) the Class A Servicing Fee for the related Monthly 
Period and overdue Class A Servicing Fee, if any, and (c) the Class A 
Investor Default Amount, if any, for the related Monthly Period 
exceeds the Class A Available Funds for the related Monthly Period. If 
the Class A Required Amount is greater than zero, Excess Spread 
allocated to Series 199_-__ and available for such purpose will be 
used to fund the Class A Required Amount with respect to such Transfer 
Date.  If such Excess Spread is insufficient to fund the Class A 
Required Amount, first, Reallocated Collateral Principal Collections 
and, then, Reallocated Class B Principal Collections will be used to 
fund the remaining Class A Required Amount.  If Reallocated Principal 
Collections with respect to the related Monthly Period, together with 
Excess Spread, are insufficient to fund the remaining Class A Required 
Amount for such related Monthly Period, then the Collateral Interest 
(after giving effect to reductions for any Collateral Charge-Offs and 
Reallocated Principal Collections on such Transfer Date) will be 
reduced by the amount of such excess (but not by more than the Class A 
Investor Default Amount for such Monthly Period).  In the event that 
such reduction would cause the Collateral Interest to be a negative 
number, the Collateral Interest will be reduced to zero, and the Class 
B Investor Interest (after giving effect to reductions for any Class B 
Investor Charge-Offs and any Reallocated Class B Principal Collections 
for which the Collateral Interest was not reduced on such Transfer 
Date) will be reduced by the amount by which the Collateral Interest 
would have been reduced below zero (but not by more than the excess of 
the Class A Investor Default Amount, if any, for such Monthly Period 
over the amount of such reduction, if any, of the Collateral Interest 
with respect to such Monthly Period).  In the event that such 
reduction would cause the Class B Investor Interest to be a negative 
number, the Class B Investor Interest will be reduced to zero and the 
Class A Investor Interest will be reduced by the amount by which the 
Class B Investor Interest would have been reduced below zero (but not 
by more than the excess, if any, of the Class A Investor Default 
Amount for such Monthly Period over the amount of the reductions, if 
any, of the Collateral Interest and the Class B Investor Interest with 
respect to such Monthly Period).  Any such reduction in the Class A 
Investor Interest will have the effect of slowing or reducing the 
return of principal and interest to the Class A Holders.  In such 
case, the Class A Holders will bear directly the credit and other 
risks associated with their interests in the Trust.  See "- Defaulted 
Receivables; Investor Charge-Offs."

     With respect to each Transfer Date, the Servicer will determine 
the amount (the "Class B Required Amount"), which will be equal to the 
sum of (a) the amount, if any, by which the sum of (i) Class B Monthly 
Interest due on the related Distribution Date and overdue Class B 
Monthly Interest and Class B Additional Interest thereon, if any, and 
(ii) the Class B Servicing Fee for the related Monthly Period and 
overdue Class B Servicing Fee, if any, exceeds the Class B Available 
Funds for the related Monthly Period and (b) the Class B Investor 
Default Amount, if any, for the related Monthly Period.  If the Class 
B Required Amount is greater than zero, Excess Spread allocated to 
Series 199_-__ not required to pay the Class A Required Amount or 
reimburse Class A Investor Charge-Offs will be used to fund the Class 
B Required Amount with respect to such Transfer Date.  If such Excess 
Spread is insufficient to fund the Class B Required Amount, 
Reallocated Collateral Principal Collections not required to fund the 
Class A Required Amount for the related Monthly Period will be used to 
fund the remaining Class B Required Amount.  If such Reallocated 
Collateral Principal Collections with respect to the related Monthly 
Period are insufficient to fund the remaining Class B Required Amount, 
then the Collateral Interest (after giving effect to reductions for 
any Collateral Charge-Offs and Reallocated Principal Collections on 
such Transfer Date and after any adjustments made thereto for the 
benefit of the Class A Holders) will be reduced by the amount of such 
deficiency (but not by more than the Class B Investor Default Amount 
for such Monthly Period).  In the event that such a reduction would 
cause the Collateral Interest to be a negative number, the Collateral 
Interest will be reduced to zero, and the Class B Investor Interest 
will be reduced by the amount by which the Collateral Interest would 
have been reduced below zero (but not by more than the excess of the 
Class B Investor Default Amount for such Monthly Period over the 
amount of such reduction of the Collateral Interest), and the Class B 
Holders will bear directly the credit and other risks associated with 
their interests in the Trust.  See "- Defaulted Receivables; Investor 
Charge-Offs."

     Reductions of the Class A Investor Interest or Class B Investor 
Interest described above will be reimbursed by, and the Class A 
Investor Interest or Class B Investor Interest increased to the extent 
of, Excess Spread available for such purposes on each Transfer Date.  
See "- Application of Collections - Excess Spread."  When such 
reductions of the Class A Investor Interest and Class B Investor 
Interest have been fully reimbursed, reductions of the Collateral 
Interest shall be reimbursed until reimbursed in full in a similar 
manner.

     "Reallocated Class B Principal Collections" for any Monthly 
Period means collections of Principal Receivables allocable to the 
Class B Investor Interest for the related Monthly Period in an amount 
not to exceed the amount applied to fund the Class A Required Amount, 
if any; provided, however, that such amount will not exceed  the Class 
B Investor Interest after giving effect to any Class B Investor 
Charge-Offs for the related Transfer Date.

     "Reallocated Collateral Principal Collections" for any Monthly 
Period means collections of Principal Receivables allocable to the 
Collateral Interest for the related Monthly Period in an amount not to 
exceed the amount applied to fund the Class A Required Amount and the 
Class B Required Amount, if any; provided, however, that such amount 
will not exceed the Collateral Interest after giving effect to any 
Collateral Charge-Offs for the related Transfer Date.

       "Reallocated Principal Collections" for any Monthly Period 
means the sum of (a) the Reallocated Class B Principal Collections for 
such Monthly Period, if any, and (b) the Reallocated Collateral 
Principal Collections such Monthly Period, if any.

Application of Collections

       Allocations.  Except as otherwise provided below, the Servicer 
will deposit into the Collection Account, no later than the second 
business day following the date of processing, any payment collected 
by the Servicer on the Receivables.  On the same day as any such 
deposit is made, the Servicer will make the deposits and payments to 
the accounts and parties as indicated below; provided, however, that 
for as long as First NBC remains the Servicer under the Agreement and 
(a) (i) the Servicer provides to the Trustee a letter of credit or 
other credit enhancement covering the risk of collection of the 
Servicer acceptable to the Rating Agencies and (ii) the Rating Agency 
Condition shall have been satisfied with respect to reliance on such 
letter of credit or other credit enhancement or (b) the certificate of 
deposit or unsecured short-term debt obligations of the Transferor are 
rated P-1 by Moody's and at least A-1 by Standard & Poor's (and, if 
rated by Fitch Investors Service, L.P. ("Fitch"), at least F-1 by 
Fitch) and insured by either BIF or SAIF or (c) the Transferor makes 
other arrangements satisfactory to each Rating Agency rating any 
Series then outstanding, then the Servicer may make such deposits and 
payments on the business day immediately prior to the Distribution 
Date (the "Transfer Date") in an amount equal to the net amount of 
such deposits and payments which would have been made had the 
conditions of this proviso not applied. The Pooling and Servicing 
Agreement provides, that before the Conversion Date, the Servicer will 
make such deposits and payments based on the assumption that all 
collections received by the Servicer with respect to the Receivables 
in each Billing Cycle are collections of Finance Charge Receivables up 
to the amount of Finance Charge Receivables billed with respect to 
Receivables in such Billing Cycle (with respect to each Billing Cycle, 
the "Billed Finance Charge Receivables") and collections in excess of 
the Billed Finance Charge Receivables are collections of Principal 
Receivables. The term "Aggregate Principal Receivables" means in the 
case of any date of determination which occurs before the Conversion 
Date, the aggregate amount of Principal Receivables as of the end of 
the Billing Cycles during the Monthly Period immediately preceding 
such date of determination or, in the case of any date of 
determination which occurs on or after the Conversion Date, the 
aggregate amount of Principal Receivables as of the end of the last 
day of the Monthly Period immediately preceding such date of 
determination.

       Whether the Servicer is required to make monthly or daily 
deposits into the Collection Account, (i) the Servicer will only be 
required to deposit Collections into the Collection Account or from 
the Collection Account into the Finance Charge Account or the 
Principal Account up to the required amount to be deposited into any 
such deposit account or, without duplication, distributed on or prior 
to the related Distribution Date to Holders or to the Collateral 
Interest Holder and (ii) if at any time prior to such Distribution 
Date the amount of Collections deposited in any such deposit account 
exceeds the amount required to be deposited pursuant to clause (i) 
above, the Servicer will be permitted to withdraw the excess from such 
an account.

       Payment of Interest, Fees and Other Items.  On each Transfer 
Date, the Trustee, acting pursuant to Servicer's instructions, will 
apply the Class A Available Funds, Class B Available Funds and 
Collateral Available Funds in the Finance Charge Account in the 
following manner:

       (a)  On each Transfer Date, an amount equal to the Class A 
     Available Funds will be distributed in the following priority:

               (i)  an amount equal to Class A Monthly Interest for the 
          related Distribution Date, plus the amount of any overdue 
          Class A Monthly Interest and Class A Additional Interest 
          thereon, if any, will be deposited into the Distribution 
          Account for distribution to Class A Holders on such 
          Distribution Date;

               (ii)  an amount equal to the Class A Servicing Fee for 
          the related Monthly Period, plus the amount of any overdue 
          Class A Servicing Fee, will be paid to the Servicer;

               (iii)  an amount equal to the Class A Investor Default 
          Amount, if any, for the related Monthly Period will be 
          treated as a portion of Available Investor Principal 
          Collections and deposited into the Principal Account for 
          such Transfer Date; and

                (iv)  the balance, if any, will constitute a portion of Excess 
          Spread and will be allocated and distributed as described 
          under "- Excess Spread."

       (b)  On each Transfer Date, an amount equal to the Class B 
     Available Funds will be distributed in the following priority:

                (i)  an amount equal to Class B Monthly Interest for the 
          related Distribution Date, plus the amount of any overdue 
          Class B Monthly Interest and Class B Additional Interest 
          thereon, if any, will be deposited into the Distribution 
          Account for distribution to Class B Holders on such 
          Distribution Date;

               (ii)  an amount equal to the Class B Servicing Fee for the 
          related Monthly Period, plus the amount of any overdue Class 
          B Servicing Fee, will be paid to the Servicer; and

              (iii)  the balance, if any, will constitute a portion of Excess 
          Spread and will be allocated and distributed as described 
          under "- Excess Spread."

       (c)  On each Transfer Date, an amount equal to the Collateral 
     Available Funds will be distributed in the following priority:

               (i)  if First NBC is no longer the Servicer, an amount equal to 
          the Collateral Interest Servicing Fee for the related 
          Monthly Period, plus the amount of any overdue Collateral 
          Interest Servicing Fee, will be paid to the Servicer; and

              (ii)  the balance, if any, will constitute a portion of Excess 
          Spread and will be allocated and distributed as described 
          under "- Excess Spread."

       "Class A Monthly Interest" with respect to any Distribution 
Date will equal the product of (i) the Class A Rate for the related 
Interest Period, (ii) the actual number of days in such Interest 
Period divided by 360] [one-twelfth, or in the case of the initial 
Distribution Date, _______] and (iii) the outstanding principal 
balance of the Class A Certificates as of the related Record Date; 
provided, however, with respect to the first Distribution Date, Class 
A Monthly Interest will be equal to the interest accrued on the 
initial outstanding principal balance of the Class A Certificates at 
the applicable Class A Rate for the period from the Closing Date 
through ________ __, 199_.

       "Class B Monthly Interest" with respect to any Distribution 
Date will equal the product of (i) the Class B Rate for the related 
Interest Period, (ii) [the actual number of days in such Interest 
Period divided by 360] [one-twelfth, or in the case of the initial 
Distribution Date, _______] and (iii) the outstanding principal 
balance of the Class B Certificates as of the related Record Date; 
provided, however, with respect to the first Distribution Date, Class 
B Monthly Interest will be equal to the interest accrued on the 
initial outstanding principal balance of the Class B Certificates at 
the applicable Class B Rate for the period from the Closing Date 
through ________ __, 199_.

       "Collateral Available Funds" means, with respect to any Monthly 
Period, an amount equal to the Collateral Floating Allocation of 
Reallocated Investor Finance Charge Receivables allocated to the 
Investor Interest with respect to such Monthly Period (excluding the 
portion of collections of Finance Charge Receivables attributable to 
Interchange that is allocable to Servicer Interchange).

     "Excess Spread" means, with respect to any Transfer Date, an 
amount equal to the sum of the amounts described in clause (a) (iv), 
clause (b) (iii) and clause (c) (ii) above.  To the extent such 
amounts are insufficient to make the distributions required by 
subparagraphs (a) through (i) below under "- Excess Spread," Excess 
Spread shall also be deemed to include any Excess Finance Charge 
Collections allocable to other Series available to Series 199_-_ in 
accordance with the Agreement.

     Excess Spread.  On each Transfer Date, the Trustee, acting 
pursuant to the Servicer's instructions, will apply Excess Spread with 
respect to the related Monthly Period, to make the following 
distributions in the following priority:

       (a)  an amount equal to the Class A Required Amount, if any, 
     with respect to such Transfer Date will be used to fund the Class 
     A Required Amount; provided, that in the event the Class A 
     Required Amount for such Transfer Date exceeds the amount of 
     Excess Spread, such Excess Spread shall be applied first to pay 
     amounts due with respect to such Transfer Date pursuant to clause 
     (a)(i) above under "- Payment of Interest, Fees and Other Items," 
     second to pay amounts due with respect to such Transfer Date 
     pursuant to clause (a) (ii) above under "- Payment of Interest, 
     Fees and Other Items" and third to pay amounts due with respect 
     to such Transfer Date pursuant to clause (a) (iii) above under "- 
     Payment of Interest, Fees and Other Items";

          (b)  an amount equal to the aggregate amount of Class A 
     Investor Charge-Offs which have not been previously reimbursed 
     (after giving effect to the allocation on such Transfer Date of 
     certain other amounts applied for that purpose) will be deposited 
     into the Principal Account and treated as a portion of Available 
     Investor Principal Collections for such Transfer Date as 
     described under "- Payments of Principal" below;

       (c)  an amount equal to the Class B Required Amount, if any, 
     with respect to such Transfer Date will be used to fund the Class 
     B Required Amount and will be applied first to pay amounts due 
     with respect to such Transfer Date pursuant to clause (b) (i) 
     above under "- Payment of Interest, Fees and Other Items," second 
     to pay amounts due with respect to such Transfer Date pursuant to 
     clause (b) (ii) above under "- Payment of Interest, Fees and 
     Other Items" and third, the amount remaining, up to the Class B 
     Investor Default Amount, will be deposited into the Principal 
     Account and treated as a portion of Available Investor Principal 
     Collections for such Transfer Date as described under "- Payments 
     of Principal" below;

       (d)  an amount equal to the aggregate amount by which the Class 
     B Investor Interest has been reduced below the initial Class B 
     Investor Interest for reasons other than the payment of principal 
     to the Class B Holders (but not in excess of the aggregate amount 
     of such reductions which have not been previously reimbursed) 
     will be deposited into the Principal Account and treated as a 
     portion of Available Investor Principal Collections for such 
     Transfer Date as described under "- Payments of Principal" below;

          (e)  an amount equal to the Collateral Monthly Interest for 
     such Transfer Date, plus the amount of any Collateral Monthly 
     Interest previously due but not distributed to the Collateral 
     Interest Holder on a prior Transfer Date, will be distributed to 
     the Collateral Interest Holder for distribution in accordance 
     with the Loan Agreement;

          (f)  if First NBC or the Trustee is the Servicer, an amount 
     equal to the Collateral Interest Servicing Fee for the related 
     Monthly Period, plus the amount of any overdue Collateral 
     Interest Servicing Fee, will be paid to the Servicer;

          (g)  an amount equal to the aggregate Collateral Investor 
     Default Amount, if any, for such Transfer Date will be deposited 
     into the Principal Account and treated as a portion of Available 
     Investor Principal Collections for such Transfer Date as 
     described under "- Payments of Principal" below;

          (h)  an amount equal to the aggregate amount by which the 
     Collateral Interest has been reduced below the Required 
     Collateral Interest for reasons other than the payment of 
     principal to the Collateral Interest Holder (but not in excess of 
     the aggregate amount of such reductions which have not been 
     previously reimbursed) will be deposited into the Principal 
     Account and treated as a portion of Available Investor Principal 
     Collections for such Transfer Date as described under "- Payments 
     of Principal" below;

          (i)  on each Transfer Date from and after the Reserve 
     Account Funding Date, but prior to the date on which the Reserve 
     Account terminates as described under "- Reserve Account," an 
     amount up to the excess, if any, of the Required Reserve Account 
     Amount over the Available Reserve Account Amount will be 
     deposited into the Reserve Account; 

       (j)  an amount equal to all other amounts due under the Loan 
     Agreement (to the extent payable out of Excess Spread or Excess 
     Finance Charge Collections) shall be distributed in accordance 
     with the Loan Agreement; and

       (k)  the balance, if any, after giving effect to the payments 
     made pursuant to subparagraphs (a) through (j) above, will 
     constitute "Excess Finance Charge Collections" to be applied with 
     respect to other Series in accordance with the Agreement.

       "Collateral Monthly Interest" with respect to any Transfer Date 
will equal the product of (a) an amount equal to LIBOR plus 1.0% per 
annum, or such lesser amount as may be designated in the Loan 
Agreement (the "Collateral Rate"), (b) the actual number of days in 
the related Interest Period divided by 360 and (c) the Collateral 
Interest as of the related Record Date; provided, however, with 
respect to the first Distribution Date, Collateral Monthly Interest 
will be equal to the sum of (A) the product of (x) the Collateral 
Rate, determined as described herein using a[n] ____________ __, 1997 
LIBOR Determination Date, (y) the actual number of days during the 
period from the Closing Date through ___________ __, 1997 divided by 
360 and (z) the Collateral Interest as of the Closing Date, plus (B) 
the product of (x) the Collateral Rate, determined as described herein 
using a[n] __________ __, 1997 LIBOR Determination Date, (y) the 
actual number of days during the period from __________ __, 1997 
through __________ __, 1997 divided by 360 and (z) the Collateral 
Interest as of the Closing Date.

       Payments of Principal.  On each Transfer Date, the Trustee, 
acting pursuant to the Servicer's instructions, will distribute 
Available Investor Principal Collections (see "- Principal Payments" 
above) on deposit in the Principal Account in the following manner:

       (a)  on each Transfer Date with respect to the Revolving 
     Period, all such Available Investor Principal Collections will be 
     distributed or deposited in the following priority:

               (i)  an amount equal to the Collateral Monthly Principal will 
          be paid to the Collateral Interest Holder in accordance with 
          the Loan Agreement; and

               (ii)  the balance will be treated as Shared Principal 
          Collections and applied as described under "Description of 
          the Certificates - Shared Principal Collections" herein and 
          in the Prospectus;

          (b)  on each Transfer Date with respect to the Controlled 
     Accumulation Period or the Rapid Amortization Period, all such 
     Available Investor Principal Collections will be distributed or 
     deposited in the following priority:

               (i)  an amount equal to Class A Monthly Principal will be 
          deposited in the Principal Funding Account (during the 
          Controlled Accumulation Period) or distributed to the Class 
          A Holders (during the Rapid Amortization Period); and

              (ii)  for each Transfer Date after the Class A Investor 
          Interest has been paid in full (after taking into account 
          payments to be made on the related Distribution Date), an 
          amount equal to the Class B Monthly Principal for such 
          Transfer Date will be distributed to the Class B Holders;

          (c)  on each Transfer Date with respect to the Controlled 
     Accumulation Period and the Rapid Amortization Period in which a 
     reduction in the Required Collateral Interest has occurred, 
     Available Investor Principal Collections not applied to Class A 
     Monthly Principal or Class B Monthly Principal will be applied to 
     reduce the Collateral Interest to the Required Collateral 
     Interest; and

          (d)  on each Transfer Date with respect to the Controlled 
     Accumulation Period and Rapid Amortization Period, the balance of 
     Available Investor Principal Collections not applied pursuant to 
     (b) and (c) above, if any, will be treated as Shared Principal 
     Collections and applied as described under "Description of the 
     Certificates - Shared Principal Collections" herein and in the 
     Prospectus.

     "Class A Monthly Principal" with respect to any Transfer Date 
relating to the Controlled Accumulation Period or the Rapid 
Amortization Period, prior to the payment in full of the Class A 
Investor Interest, will equal the least of (i) the Available Investor 
Principal Collections on deposit in the Principal Account with respect 
to such Transfer Date, (ii) for each Transfer Date with respect to the 
Controlled Accumulation Period, prior to the payment in full of the 
Class A Investor Interest, and on or prior to the Class A Scheduled 
Payment Date, the applicable Controlled Deposit Amount for such 
Transfer Date and (iii) the Class A Adjusted Investor Interest prior 
to any deposits on such Transfer Date.

     "Class B Monthly Principal" with respect to any Transfer Date 
relating to the Controlled Accumulation Period or the Rapid 
Amortization Period, after the Class A Certificates have been paid in 
full (after taking into account payments to be made on the related 
Distribution Date), will equal the lesser of (i) the Available 
Investor Principal Collections on deposit in the Principal Account 
with respect to such Transfer Date (minus the portion of such 
Available Investor Principal Collections applied to Class A Monthly 
Principal on such Transfer Date) and (ii) the Class B Investor 
Interest for such Transfer Date.

     "Collateral Monthly Principal" means (a) with respect to any 
Transfer Date relating to the Revolving Period following any reduction 
of the Required Collateral Interest pursuant to clause (3) of the 
proviso in the definition thereof an amount equal to the lesser of (i) 
the excess, if any, of the Collateral Interest (after giving effect to 
reductions for any Collateral Charge-Offs and Reallocated Principal 
Collections on such Transfer Date and after giving effect to any 
adjustments thereto for the benefit of the Class A Holders and the 
Class B Holders on such Transfer Date) over the Required Collateral 
Interest on such Transfer Date, and (ii) the Available Investor 
Principal Collections on such Transfer Date or (b) with respect to any 
Transfer Date relating to the Controlled Accumulation Period or Rapid 
Amortization Period an amount equal to the lesser of (i) the excess, 
if any, of the Collateral Interest (after giving effect to reductions 
for any Collateral Charge-Offs and Reallocated Principal Collections 
on such Transfer Date and after giving effect to any adjustments 
thereto for the benefit of the Class A Holders and the Class B Holders 
on such Transfer Date) over the Required Collateral Interest on such 
Transfer Date, and (ii) the excess, if any, of (A) the Available 
Investor Principal Collections on such Transfer Date over (B) the sum 
of the Class A Monthly Principal and the Class B Monthly Principal for 
such Transfer Date.

       "Controlled Accumulation Amount" means for any Transfer Date 
with respect to the Controlled Accumulation Period, prior to the 
payment in full of the Class A Investor Interest, $         ; 
provided, however, that if the commencement of the Controlled 
Accumulation Period is modified as described above under "- 
Postponement of Controlled Accumulation Period," (i) the Controlled 
Accumulation Amount for each Transfer Date with respect to the 
Controlled Accumulation Period shall mean the amount determined in 
accordance with the Agreement on the date on which the Controlled 
Accumulation Period has most recently been modified and (ii) the sum 
of the Controlled Accumulation Amounts for all Transfer Dates with 
respect to the modified Controlled Accumulation Period shall not be 
less than the Class A Investor Interest.

Shared Excess Finance Charge Collections

     Each Series in Group I, including Series 199_-_, will be an 
Excess Allocation Series. To the extent that collections of Finance 
Charge Receivables allocated to the Investor Interest (and any other 
amounts that are to be treated as collections of Finance Charge 
Receivables allocated to the Investor Interest) are not needed to make 
payment in respect of the Investor Interest as described above under 
"- Application of Collections - Payment of Interest, Fees and Other 
Items" and "- Excess Spread," such Excess Finance Charge Collections 
will be applied to make payments in respect of other Series in Group I 
entitled to share therein in accordance with the Agreement.  In 
addition, Excess Finance Charge Collections with respect to certain 
other Series in Group I, to the extent not required to make payments 
in respect of such Series, may be applied to cover shortfalls in 
amounts payable from Excess Spread as described above under "- 
Application of Collections - Excess Spread" (as well as shortfalls 
experienced by other Series).

Shared Principal Collections

     Series 1996_-_ is a Principal Sharing Series. Collections of 
Principal Receivables for any Monthly Period allocated to the Investor 
Interest (and not allocated as Reallocated Principal Collections) will 
first be used to cover, with respect to any Monthly Period during the 
Controlled Accumulation Period, deposits of the applicable Controlled 
Deposit Amount to the Principal Funding Account or the Distribution 
Account, and during the Rapid Amortization Period, payments to the 
Holders and then under certain circumstances payments to the 
Collateral Interest Holder.  The Servicer will determine the amount of 
collections of Principal Receivables for any Monthly Period allocated 
to the Investor Interest remaining after covering required payments to 
the Holders and any similar amount remaining for any other Series 
("Shared Principal Collections").  The Servicer will allocate the 
Shared Principal Collections to cover any scheduled or permitted 
principal distributions to certificateholders and deposits to 
principal funding accounts, if any, for any Principal Sharing Series 
entitled thereto which have not been covered out of the Collections of 
Principal Receivables allocable to such Principal Sharing Series and 
certain other amounts for such Series ("Principal Shortfalls").  
Shared Principal Collections will not be used to cover investor 
charge-offs for any Series. If Principal Shortfalls exceed Shared 
Principal Collections for any Monthly Period, Shared Principal 
Collections will be allocated pro rata among the applicable Principal 
Sharing Series based on the relative amounts of Principal Shortfalls.  
To the extent that Shared Principal Collections exceed Principal 
Shortfalls, the balance will be paid to the holder of the Transferor 
Certificate or, under certain circumstances, deposited into the Excess 
Funding Account.

Defeasance

       Pursuant to the Agreement, the Transferor may be discharged 
from its substantive obligations in respect of the Certificates or in 
respect of any or all Series issued by the Trust (in any case, the 
"Defeased Series") by depositing with the Trustee, under the terms of 
an irrevocable trust agreement satisfactory to the Trustee, from 
amounts representing or acquired with collections on the Receivables 
(allocable to the Defeased Series and available to purchase additional 
Receivables) monies or Permitted Investments sufficient to make all 
remaining scheduled interest and principal payments on the Defeased 
Series on the dates scheduled for such payments and to pay all amounts 
owing to the Collateral Interest Holder or any Credit Enhancement 
Provider, as the case may be, for the Defeased Series.  To achieve 
that end, the Transferor has the right to use collections on 
Receivables to purchase Permitted Investments rather than additional 
Receivables.  Prior to its first exercise of its right to substitute 
monies or Permitted Investments for Receivables, the Transferor shall 
deliver to the Trustee an opinion of counsel that such deposit and 
discharge of obligations will not be treated for United States federal 
income tax purposes as a sale or exchange by the holders of the 
Defeased Series and the Rating Agency Condition shall have been 
satisfied.  In addition, the Transferor must comply with certain other 
requirements set forth in the Agreement, including requirements that 
the Transferor deliver to the Trustee an opinion of counsel to the 
effect that the deposit and termination of obligations will not 
require the Trust to register as an "investment company" within the 
meaning of the Investment Company Act of 1940, as amended, and that 
the Transferor deliver to the Trustee and certain Credit Enhancement 
Providers a certificate of an authorized officer stating that, based 
on the facts known to such officer at the time, in the reasonable 
opinion of the Transferor, such deposit and discharge of obligations 
will not at the time of its occurrence cause a Pay-Out Event or an 
event that, after the giving of notice or the lapse of time, would 
constitute a Pay-Out Event, to occur with respect to any Series issued 
by the Trust.  If the Transferor discharges its substantive 
obligations in respect of a Defeased Series, any Enhancement for the 
affected Series might no longer be available to make payments with 
respect thereto.

Required Collateral Interest

     The "Required Collateral Interest" with respect to any Transfer 
Date means (i) initially $       and (ii) thereafter on each Transfer 
Date an amount equal to ___% of the sum of the Class A Adjusted 
Investor Interest and the Class B Investor Interest on such Transfer 
Date, after taking into account deposits into the Principal Funding 
Account on such Transfer Date and payments to be made on the related 
Distribution Date, plus the Collateral Interest on the prior Transfer 
Date after any adjustments made on such Transfer Date, but not less 
than $        ; provided, however, (1) that if certain reductions in 
the Collateral Interest are made or if a Pay Out Event occurs, the 
Required Collateral Interest for such Transfer Date shall equal the 
Required Collateral Interest for the Transfer Date immediately 
preceding the occurrence of such reduction or Pay Out Event, (2) in no 
event shall the Required Collateral Interest exceed the unpaid 
principal amount of the Certificates as of the last day of the Monthly 
Period preceding such Transfer Date after taking into account payments 
to be made on the related Distribution Date and (3) the Required 
Collateral Interest may be reduced to a lesser amount at any time if 
the Rating Agency Condition is satisfied.

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

     With respect to any Transfer Date, if the Collateral Interest is 
less than the Required Collateral Interest, certain Excess Spread, if 
available, will be allocated to increase the Collateral Interest to 
the extent of such shortfall. Any of such Excess Spread not required 
to be so allocated or deposited into the Reserve Account with respect 
to any Transfer Date will be applied in accordance with the Loan 
Agreement or will be applied as Excess Finance Charge Collections.  
See "-  Application of Collections -  Excess Spread."

Defaulted Receivables; Investor Charge-Offs

       On or before each Transfer Date, the Servicer will calculate 
the Investor Default Amount for the preceding Monthly Period.  The 
term "Investor Default Amount" means, for any Monthly Period, the 
product of (a) the Floating Investor Percentage with respect to such 
Monthly Period (which shall be calculated on a weighted average basis 
if a Reset Date occurred during that Monthly Period) and (b) the Net 
Default Amount for such Monthly Period.  A portion of the Investor 
Default Amount will be allocated to the Class A Holders (the "Class A 
Investor Default Amount") on each Transfer Date in an amount equal to 
the product of the Class A Floating Allocation applicable during the 
related Monthly Period and the Investor Default Amount for such 
Monthly Period.  A portion of the Investor Default Amount will be 
allocated to the Class B Holders (the "Class B Investor Default 
Amount") on each Transfer Date in an amount equal to the product of 
the Class B Floating Allocation applicable during the related Monthly 
Period and the Investor Default Amount for such Monthly Period.  A 
portion of the Investor Default Amount will be allocated to the 
Collateral Interest Holder (the "Collateral Investor Default Amount") 
on each Transfer Date in an amount equal to the product of the 
Collateral Floating Allocation applicable during the related Monthly 
Period and the Investor Default Amount for such Monthly Period.

     On each Transfer Date, if the Class A Investor Default Amount for 
such Transfer Date exceeds the amount of Excess Spread and Reallocated 
Principal Collections available to fund such amount with respect to 
the Monthly Period immediately preceding such Transfer Date, the 
Collateral Interest (after giving effect to reductions for any 
Collateral Charge-Offs and any Reallocated Principal Collections on 
such Transfer Date) will be reduced by the amount of such excess, but 
not more than the lesser of the Class A Investor Default Amount and 
the Collateral Interest (after giving effect to reductions for any 
Collateral Charge-Offs and any Reallocated Principal Collections on 
such Transfer Date) for such Transfer Date.  In the event that such 
reduction would cause the Collateral Interest to be a negative number, 
the Collateral Interest will be reduced to zero, and the Class B 
Investor Interest (after giving effect to reductions for any Class B 
Investor Charge-Offs and any Reallocated Class B Principal Collections 
on such Transfer Date) will be reduced by the amount by which the 
Collateral Interest would have been reduced below zero.  In the event 
that such reduction would cause the Class B Investor Interest to be a 
negative number, the Class B Investor Interest will be reduced to 
zero, and the Class A Investor Interest will be reduced by the amount 
by which the Class B Investor Interest would have been reduced below 
zero, but not more than the Class A Investor Default Amount for such 
Transfer Date (a "Class A Investor Charge-Off"), which will have the 
effect of slowing or reducing the return of principal and interest to 
the Class A Holders.  If the Class A Investor Interest has been 
reduced by the amount of any Class A Investor Charge-Offs, it will be 
reimbursed on any Transfer Date (but not by an amount in excess of the 
aggregate Class A Investor Charge-Offs) by the amount of Excess Spread 
allocated and available for such purpose as described under "- 
Application of Collections - Excess Spread."

       On each Transfer Date, if the Class B Investor Default Amount 
for such Transfer Date exceeds the amount of Excess Spread and 
Reallocated Collateral Principal Collections which are allocated and 
available to fund such amount with respect to the Monthly Period 
preceding such Transfer Date, the Collateral Interest (after giving 
effect to reductions for any Collateral Charge-Offs and any 
Reallocated Principal Collections on such Transfer Date and after 
giving effect to any adjustments with respect thereto as described in 
the preceding paragraph) will be reduced by the amount of such excess 
but not more than the lesser of the Class B Investor Default Amount 
and the Collateral Interest (after giving effect to reductions for any 
Collateral Charge-Offs and any Reallocated Principal Collections on 
such Transfer Date and after giving effect to any adjustments with 
respect thereto as described in the preceding paragraph) for such 
Transfer Date.  In the event that such reduction would cause the 
Collateral Interest to be a negative number, the Collateral Interest 
will be reduced to zero and the Class B Investor Interest will be 
reduced by the amount by which the Collateral Interest would have been 
reduced below zero, but not more than the Class B Investor Default 
Amount for such Transfer Date (a "Class B Investor Charge-Off").  The 
Class B Investor Interest will also be reduced by the amount of 
Reallocated Class B Principal Collections in excess of the Collateral 
Interest (after giving effect to reductions for any Collateral 
Charge-Offs and any Reallocated Collateral Principal Collections on 
such Transfer Date) and the amount of any portion of the Class B 
Investor Interest allocated to the Class A Certificates to avoid a 
reduction in the Class A Investor Interest.  The Class B Investor 
Interest will thereafter be reimbursed (but not in excess of the 
unpaid principal balance of the Class B Certificates) on any Transfer 
Date by the amount of Excess Spread allocated and available for that 
purpose as described under "- Application of Collections - Excess 
Spread."

       On each Transfer Date, if the Collateral Investor Default 
Amount for such Transfer Date exceeds the amount of Excess Spread 
which is allocated and available to fund such amount as described 
under "- Application of Collections - Excess Spread," the Collateral 
Interest will be reduced by the amount of such excess but not more 
than the lesser of the Collateral Investor Default Amount and the 
Collateral Interest for such Transfer Date (a "Collateral 
Charge-Off").  The Collateral Interest will also be reduced by the 
amount of Reallocated Principal Collections and the amount of any 
portion of the Collateral Interest allocated to the Class A 
Certificates to avoid a reduction in the Class A Investor Interest or 
to the Class B Certificates to avoid a reduction in the Class B 
Investor Interest.  The Collateral Interest will thereafter be 
reimbursed on any Transfer Date by the amount of Excess Spread 
allocated and available for that purpose as described under "-  
Application of Collections - Excess Spread."

Principal Funding Account

     Pursuant to the Series 199_-_ Supplement, the Trustee will 
establish and maintain with a Qualified Institution a segregated trust 
account held for the benefit of the Holders (the "Principal Funding 
Account").  During the Controlled Accumulation Period, the Trustee at 
the direction of the Servicer will transfer collections in respect of 
Principal Receivables (other than Reallocated Principal Collections) 
and Shared Principal Collections from other Principal Sharing Series, 
if any, allocated to Series 199_-_  from the Principal Account to the 
Principal Funding Account as described under "- Application of 
Collections."

       Funds on deposit in the Principal Funding Account will be 
invested to the following Transfer Date by the Trustee at the 
direction of the Servicer in Permitted Investments.  Investment 
earnings (net of investment losses and expenses) on funds on deposit 
in the Principal Funding Account (the "Principal Funding Investment 
Proceeds") will be used to pay interest on the Class A Certificates in 
an amount up to, for each Transfer Date, the product of (a) a 
fraction, the numerator of which is the actual number of days in the 
related Interest Period and the denominator of which is 360, (b) the 
Class A Rate in effect with respect to the related Interest Period and 
(c) the Principal Funding Account Balance as of the Record Date 
preceding such Transfer Date (the "Class A Covered Amount"). If, for 
any Transfer Date, the Principal Funding Investment Proceeds are less 
than the Class A Covered Amount, the amount of such deficiency (the 
"Class A Principal Funding Investment Shortfall") shall be withdrawn, 
to the extent available, from the Reserve Account and deposited in the 
Finance Charge Account and included in collections of Finance Charge 
Receivables to be applied to the payment of Class A Monthly Interest.

Reserve Account

     Pursuant to the Series 199_-_ Supplement, the Trustee will 
establish and maintain with a Qualified Institution a segregated trust 
account held for the benefit of the Holders (the "Reserve Account").  
The Reserve Account is established to assist with the subsequent 
distribution of interest on the Certificates during the Controlled 
Accumulation Period.  On each Transfer Date from and after the Reserve 
Account Funding Date, but prior to the termination of the Reserve 
Account, the Trustee, acting pursuant to the Servicer's instructions, 
will apply Excess Spread allocated to the Certificates (to the extent 
described above under "- Application of Collections - Excess Spread") 
to increase the amount on deposit in the Reserve Account (to the 
extent such amount is less than the Required Reserve Account Amount).  
The "Reserve Account Funding Date" will be the Transfer Date with 
respect to the Monthly Period which commences no later than three 
months prior to the commencement of the Controlled Accumulation 
Period, or such earlier date as the Agreement may require.  The 
"Required Reserve Account Amount" for any Transfer Date on or after 
the Reserve Account Funding Date will be equal to (a) __% of the 
outstanding principal balance of the Class A Certificates or (b) any 
other amount designated by the Transferor; provided, that if such 
designation is of a lesser amount, the Transferor shall have provided 
the Servicer, the Collateral Interest Holder and the Trustee with 
evidence that the Rating Agency Condition has been satisfied and the 
Transferor shall have delivered to the Trustee a certificate of an 
authorized officer to the effect that, based on the facts known to 
such officer at such time, in the reasonable belief of the Transferor, 
such designation will not cause a Pay Out Event or an event that, 
after the giving of notice or the lapse of time, would cause a Pay Out 
Event to occur with respect to Series 199_-_.  On each Transfer Date, 
after giving effect to any deposit to be made to, and any withdrawal 
to be made from, the Reserve Account on such Transfer Date, the 
Trustee will withdraw from the Reserve Account an amount equal to the 
excess, if any, of the amount on deposit in the Reserve Account over 
the Required Reserve Account Amount and distribute such excess to the 
Collateral Interest Holder for application in accordance with the 
terms of the Loan Agreement.

     Provided that the Reserve Account has not terminated as described 
below, all amounts on deposit in the Reserve Account on any Transfer 
Date (after giving effect to any deposits to, or withdrawals from, the 
Reserve Account to be made on such Transfer Date) will be invested to 
the following Transfer Date by the Trustee at the direction of the 
Servicer in Permitted Investments.  The interest and other investment 
income (net of investment expenses and losses) earned on such 
investments will be retained in the Reserve Account (to the extent the 
amount on deposit is less than the Required Reserve Account Amount) or 
deposited in the Finance Charge Account and treated as Class A 
Available Funds.

     On or before each Transfer Date with respect to the Controlled 
Accumulation Period and on the first Transfer Date with respect to the 
Rapid Amortization Period, a withdrawal will be made from the Reserve 
Account, and the amount of such withdrawal will be deposited in the 
Finance Charge Account and included in collections of Finance Charge 
Receivables to be applied to the payment of the Class A Monthly 
Interest for such Transfer Date in an amount equal to the lesser of 
(a) the Available Reserve Account Amount with respect to such Transfer 
Date and (b) the Class A Principal Funding Investment Shortfall with 
respect to such Transfer Date; provided, that the amount of such 
withdrawal shall be reduced to the extent that funds otherwise would 
be available to be deposited in the Reserve Account on such Transfer 
Date.  On each Transfer Date, the amount available to be withdrawn 
from the Reserve Account (the "Available Reserve Account Amount") will 
be equal to the lesser of the amount on deposit in the Reserve Account 
(before giving effect to any deposit to be made to the Reserve Account 
on such Transfer Date) and the Required Reserve Account Amount for 
such Transfer Date.

     The Reserve Account will be terminated upon the earlier to occur 
of (a) the termination of the Trust pursuant to the Agreement and (b) 
if the Controlled Accumulation Period has not commenced, the first 
Transfer Date with respect to the Rapid Amortization Period or, if the 
Controlled Accumulation Period has commenced, the earlier to occur of 
(i) the first Transfer Date with respect to the Rapid Amortization 
Period and (ii) the Transfer Date immediately preceding the Class A 
Scheduled Payment Date.  Upon the termination of the Reserve Account, 
all amounts on deposit therein (after giving effect to any withdrawal 
from the Reserve Account on such date as described above) will be 
distributed to the Collateral Interest Holder for application in 
accordance with the terms of the Loan Agreement.  Any amounts 
withdrawn from the Reserve Account and distributed to the Collateral 
Interest Holder as described above will not be available for 
distribution to the Holders.

Paired Series

       Series 199_-_ may be paired with one or more other Series (each 
a "Paired Series").  Each Paired Series either will be prefunded with 
an initial deposit to a Pre-Funding Account in an amount up to the 
initial principal balance of such Paired Series and primarily from the 
proceeds of the sale of such Paired Series or will be a Variable 
Interest.  Any such Pre-Funding Account will be held for the benefit 
of such Paired Series and not for the benefit of the Holders.  As 
principal is deposited into the Principal Funding Account with respect 
to the Certificates, either (i) in the case of a prefunded Paired 
Series, an equal amount of funds on deposit in the Pre-Funding Account 
for such prefunded Paired Series will be released (which funds will be 
distributed to the Transferor) or (ii) in the case of a Paired Series 
which is a Variable Interest, an interest in such variable Paired 
Series in an equal or lesser amount may be sold by the Trust (and the 
proceeds thereof will be distributed to the Transferor) and, in either 
case, the investor interest of such Paired Series will increase by up 
to a corresponding amount.  Upon payment in full of the Certificates, 
assuming that there have been no unreimbursed charge-offs with respect 
to any related Paired Series, the aggregate investor interest of such 
related Paired Series will have been increased by an amount up to an 
aggregate amount equal to the payments of principal of the 
Certificates since the issuance of such Paired Series.  The issuance 
of a Paired Series will be subject to the conditions described under 
"Description of the Certificates - Exchanges" in the Prospectus.  
There can be no assurance, however, that the terms of any Paired 
Series might not have an impact on the timing or amount of payments 
received by a Holder.  In particular, the denominator of the Fixed 
Allocation Percentage may be reduced upon the occurrence of a Pay Out 
Event with respect to a Paired Series resulting in a possible 
reduction of the percentage of collections of Principal Receivables 
allocated to the Holders and possible delays in payments to the 
Holders.  See "Maturity Assumptions" herein.

Pay Out Events

     As described above, the Revolving Period will continue through 
_______ (unless such date is postponed as described under "- 
Postponement of Controlled Accumulation Period"), unless a Pay Out 
Event occurs prior to such date.  A "Pay Out Event" refers to any of 
the following events:

          (a)  failure on the part of the Transferor (i) to make any 
     payment or deposit on the date required under the Agreement (or 
     within the applicable grace period which shall not exceed five 
     days) or (ii) to observe or perform in any material respect any 
     other covenants or agreements of the Transferor set forth in the 
     Agreement, which failure has a material adverse effect on the 
     Holders (which determination shall be made without regard to the 
     existence of the Collateral Interest) and which continues for a 
     period of 60 days after written notice and continues to 
     materially and adversely affect the interests of the Holders 
     (which determination shall be made without regard to the 
     existence of the Collateral Interest) for such period;

          (b)  any representation or warranty made by the Transferor 
     in the Agreement, or any information required to be given by the 
     Transferor to the Trustee to identify the Accounts proves to have 
     been incorrect in any material respect when made and which 
     continues to be incorrect in any material respect for a period of 
     60 days after written notice and as a result of which the 
     interests of the Holders are materially and adversely affected 
     (which determination shall be made without regard to the 
     existence of the Collateral Interest) and continue to be 
     materially and adversely affected for such period; provided, 
     however, that a Pay Out Event pursuant to this subparagraph (b) 
     shall not be deemed to occur thereunder if the Transferor has 
     accepted reassignment of the related Receivable or all such 
     Receivables, if applicable, during such period (or such longer 
     period as the Trustee may specify) in accordance with the 
     provisions of the Agreement;

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

          (d)  a failure by the Transferor to convey Receivables arising 
     under Additional Accounts, or Participations, to the Trust when 
     required by the Agreement;

          (e)  any Servicer Default occurs which would have a material 
     adverse effect on the Holders;

          (f)  insufficient moneys in the Distribution Account to pay the 
     Class A Investor Interest on the Class A Scheduled Payment Date 
     or the Class B Investor Interest on the Class B Scheduled Payment 
     Date;

          (g)  certain events of insolvency, conservatorship or 
     receivership relating to the Transferor;

          (h)  the Transferor becomes unable for any reason to transfer 
     Receivables to the Trust in accordance with the provisions of the 
     Agreement; or

          (i)  the Trust becomes an "investment company" within the 
     meaning of the Investment Company Act of 1940, as amended.

       In the case of any event described in clause (a), (b) or (e) 
above, a Pay Out Event will be deemed to have occurred with respect to 
the Certificates only if, after any applicable grace period, either 
the Trustee or Holders and the Collateral Interest Holder evidencing 
undivided interests aggregating more than 50% of the Investor 
Interest, by written notice to the Transferor and the Servicer (and to 
the Trustee if given by the Holders) declare that a Pay Out Event has 
occurred with respect to the Certificates as of the date of such 
notice.  In the case of any event described in clause (g), (h) or (i), 
a Pay Out Event with respect to all Series then outstanding, and in 
the case of any event described in clause (c), (d) or (f), a Pay Out 
Event with respect to only the Certificates, will be deemed to have 
occurred without any notice or other action on the part of the Trustee 
or the Holders, the Collateral Interest Holder or all 
certificateholders, as appropriate, immediately upon the occurrence of 
such event.  On the date on which a Pay Out Event is deemed to have 
occurred, the Rapid Amortization Period will commence.  In such event, 
distributions of principal to the Holders will begin on the first 
Distribution Date following the month in which such Pay Out Event 
occurred.  If, because of the occurrence of a Pay Out Event, the Rapid 
Amortization Period begins earlier than __________, the scheduled 
commencement of the Controlled Accumulation Period, Holders will be 
receiving distributions of principal earlier than they otherwise would 
have, which may shorten the average life of the Certificates.

       See "Description of the Certificates -  Pay Out Events" in the 
Prospectus for an additional discussion of the consequences of an 
insolvency, conservatorship or receivership of the Transferor.

Servicing Compensation and Payment of Expenses

       The share of the Servicing Fee allocable to the Investor 
Interest with respect to any Transfer Date (the "Monthly Investor 
Servicing Fee") shall be equal to one-twelfth of the product of (a) 
2.00% and (b) the Adjusted Investor Interest as of the last day of the 
Monthly Period preceding such Transfer Date; provided, however, with 
respect to the first Transfer Date, the Monthly Investor Servicing Fee 
shall be equal to $         .  On each Transfer Date, but only if 
First NBC or the Trustee is the Servicer, Servicer Interchange with 
respect to the related Monthly Period that is on deposit in the 
Finance Charge Account will be withdrawn from the Finance Charge 
Account and paid to the Servicer in payment of a portion of the 
Monthly Investor Servicing Fee with respect to such Monthly Period.  
The "Servicer Interchange" for any Monthly Period for which First NBC 
is the Servicer will be an amount equal to the portion of collections 
of Finance Charge Receivables allocated to the Investor Interest with 
respect to such Monthly Period that is attributable to Interchange, 
provided, however, that Servicer Interchange for a Monthly Period 
shall not exceed one-twelfth of the product of (i) the Adjusted 
Investor Interest, as of the last day of such Monthly Period and (ii) 
1.0%.  In the case of any insufficiency of Servicer Interchange on 
deposit in the Finance Charge Account, a portion of the Monthly 
Investor Servicing Fee with respect to such Monthly Period will not be 
paid to the extent of such insufficiency and in no event shall the 
Trust, the Trustee, the Holders or the Collateral Interest Holder be 
liable for the share of the Servicing Fee to be paid out of Servicer 
Interchange.

       The share of the Monthly Investor Servicing Fee allocable to 
the Class A Holders with respect to any Transfer Date (the "Class A 
Servicing Fee") shall be equal to one-twelfth of the product of (a) 
the Class A Floating Allocation, (b) the Net Servicing Fee Rate and 
(c) the Adjusted Investor Interest as of the last day of the Monthly 
Period preceding such Transfer Date; provided however, that with 
respect to the first Transfer Date, the Class A Servicing Fee shall be 
equal to $                . The share of the Monthly Investor Servicing Fee 
allocable to the Class B Holders with respect to any Transfer Date (the 
"Class B Servicing Fee") shall be equal to one-twelfth of the product of 
(a) the Class B Floating Allocation, (b) the Net Servicing Fee Rate and (c) 
the Adjusted Investor Interest as of the last day of the Monthly Period 
preceding such Transfer Date, provided however, that with respect to 
the first Transfer Date, the Class B Servicing Fee shall be equal to
$       . The share of the Monthly Investor Servicing Fee allocable to the 
Collateral Interest Holder with respect to any Transfer Date (the 
"Collateral Interest Servicing Fee") shall be equal to one-twelfth of 
the product of (a) the Collateral Floating Allocation, (b) the Net 
Servicing Fee Rate and (c) the Adjusted Investor Interest as of the 
last day of the Monthly Period preceding such Transfer Date; provided, 
however, that with respect to the first Transfer Date, the Collateral 
Interest Servicing Fee shall be equal to $    .  The "Net Servicing 
Fee Rate" shall mean (a) so long as First NBC is the Servicer, 0.50% 
per annum, (b) so long as the Trustee is the Servicer, 1.00% per 
annum, and (c) so long as a Person other than First NBC or the Trustee 
is the Servicer, 2.00% per annum.  The remainder of the Servicing Fee 
shall be paid by the holder of the Transferor Certificate or other 
Series (as provided in the related Series Supplements) or, to the 
extent of any insufficiency of Servicer Interchange as described 
above, not be paid.  In no event shall the Trust, the Trustee, the 
Holders or the Collateral Interest Holder be liable for the share of 
the Servicing Fee to be paid out of Servicer Interchange.  The Class A 
Servicing Fee and the Class B Servicing Fee shall be payable to the 
Servicer solely to the extent amounts are available for distribution 
in respect thereof as described under "- Application of Collections."

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

Reports to Holders

     On each Transfer Date, the Trustee will forward to each Holder of 
record, a statement prepared by the Servicer setting forth the items 
described in "Description of the Certificates - Reports to Holders" in 
the Prospectus.  In addition, such statement will include (a) the 
amount, if any, withdrawn from the Principal Funding Account for such 
Transfer Date, and (b) the Collateral Interest, if any, for such 
Transfer Date.

                             UNDERWRITING

       Subject to the terms and conditions set forth in the Class A 
Underwriting Agreement (the "Class A Underwriting Agreement") between 
the Transferor and the Class A Underwriters named below (the "Class A 
Underwriters"), and the terms and conditions set forth in the Class B 
Underwriting Agreement (the "Class B Underwriting Agreement," and 
together with the Class A Underwriting Agreement, the "Underwriting 
Agreement") between the Transferor and the Class B Underwriters named 
below (the "Class B Underwriters," and together with the Class A 
Underwriters, the "Underwriters"), the Transferor has agreed to sell 
to the Underwriters, and each of the Underwriters has severally agreed 
to purchase, the principal amount of the Certificates set forth 
opposite its name:

<PAGE>
                               Principal Amount of
Class A Underwriters           Class A Certificates
- --------------------           --------------------
 ..........................     $
 ..........................
     Total................

                                 
                               Principal Amount of
Class B Underwriters           Class B Certificates
- --------------------           --------------------
 ..........................     $
 ..........................
     Total................


       In addition, _______________, as selling agent will directly 
offer $____________ aggregate principal amount of the Class A 
Certificates and $____________ aggregate principal amount of Class B 
Certificates.

       The _____________ has an arrangement with _____________ under 
which it may act as selling agent for the Certificates at the same 
prices, concessions and discounts to dealers applicable to the 
Underwriters. 

       In the Class A Underwriting Agreement, the Class A Underwriters 
have agreed, subject to the terms and conditions set forth therein, to 
purchase all of the Class A Certificates offered hereby if any of the 
Class A Certificates are purchased.  In the Class B Underwriting 
Agreement, the Class B Underwriters have agreed, subject to the terms 
and conditions set forth therein, to purchase all of the Class B 
Certificates offered hereby if any of the Class B Certificates are 
purchased.  The Underwriters have agreed to reimburse the Transferor 
for certain expenses of the issuance and distribution of the 
Certificates.

     The Class A Underwriters propose initially to offer the Class A 
Certificates to the public at the price set forth on the cover page 
hereof and to certain dealers at such price less concessions not in 
excess of   % of the principal amount of the Class A Certificates.  
The Class A Underwriters may allow, and such dealers may reallow, 
concessions not in excess of   % of the principal amount of the Class 
A Certificates to certain brokers and dealers. After the initial 
public offering, the public offering price and other selling terms may 
be changed by the Class A Underwriters.

     The Class B Underwriters propose initially to offer the Class B 
Certificates to the public at the price set forth on the cover page 
hereof and to certain dealers at such price less concessions not in 
excess of % of the principal amount of the Class B Certificates.  The 
Class B Underwriters may allow, and such dealers may reallow, 
concessions not in excess of % of the principal amount of the Class B 
Certificates to certain brokers and dealers. After the initial public 
offering, the public offering price and other selling terms may be 
changed by the Class B Underwriters.

       ___________________, on behalf of the Class A Underwriters and 
the Class B Underwriters, may engage in stabilizing transactions and 
syndicate covering transactions with respect to the Class A 
Certificates or the Class B Certificates, respectively, in accordance 
with Rule 104 under the Exchange Act. Stabilizing transactions permit 
bids to purchase the underlying security so long as the stabilizing 
bids do not exceed a specified maximum. Syndicate covering 
transactions involve purchases of the Certificates in the open market 
after the distribution has been completed in order to cover syndicate 
short positions. Such stabilizing transactions and syndicate covering 
transactions may cause the price of the Certificates to be higher than 
it would  otherwise be in the absence of such transactions. These 
transactions, if commenced, may be discontinued at any time.

     Each Underwriter has represented and agreed that (a) it has not 
offered or sold, and will not offer or sell any Certificates to 
persons in the United Kingdom except to persons whose ordinary 
activities involve them in acquiring, holding, managing or disposing 
of investments (as principal or agent) for the purposes of their 
businesses or otherwise in circumstances which do not constitute an 
offer to the public in the United Kingdom for the purposes of the 
Public Offers of Securities Regulations 1995, (b) it has complied and 
will comply with all applicable provisions of the Financial Services 
Act 1986 of Great Britain with respect to anything done by it in 
relation to the Certificates in, from or otherwise involving the 
United Kingdom and (c) it has only issued or passed on and will only 
issue or pass on in the United Kingdom any document in connection with 
the issue of the Certificates to a person who is of a kind described 
in Article 8 of the Financial Services Act 1986 (Investment 
Advertisements) (Exemptions) (No. 2) Order 1995 of Great Britain or is 
a person to whom the document may otherwise lawfully be issued or 
passed on.

       The Transferor will indemnify the Underwriters against 
liabilities relating to the adequacy of disclosure to investors, 
including liabilities under the Securities Act, or contribute to 
payments the Underwriters may be required to make in respect thereof.

<PAGE>

         INDEX OF DEFINED TERMS FOR PROSPECTUS SUPPLEMENT

                                                             Page
                                                             ----
Accounts......................................................S-1
Accumulation Period Length...................................S-31
Additional Interest..........................................S-29
Adjusted Investor Interest....................................S-7
Aggregate Principal Receivables..............................S-36
Agreement.....................................................S-6
Automatic Additional Accounts................................S-21
Available Investor Principal Collections.....................S-31
Available Reserve Account Amount.............................S-44
Bank..........................................................S-1
Base Rate....................................................S-26
Billed Finance Charge Receivables............................S-36
Certificates.............................................S-1, S-5
Class A Additional Interest..................................S-29
Class A Adjusted Investor Interest......................S-7, S-34
Class A Available Funds......................................S-29
Class A Certificates.....................................S-1, S-5
Class A Covered Amount.................................S-10, S-44
Class A Fixed Allocation.....................................S-33
Class A Floating Allocation..................................S-33
Class A Holders...............................................S-6
Class A Investor Charge-Off............................S-13, S-43
Class A Investor Default Amount..............................S-42
Class A Investor Interest...............................S-6, S-34
Class A Monthly Interest.....................................S-37
Class A Monthly Principal....................................S-40
Class A Principal Funding Investment Shortfall.........S-10, S-44
Class A Rate.......................................S-4, S-5, S-30
Class A Required Amount................................S-12, S-34
Class A Scheduled Payment Date...........................S-4, S-5
Class A Servicing Fee........................................S-47
Class A Underwriters.........................................S-47
Class A Underwriting Agreement...............................S-47
Class B Additional Interest..................................S-29
Class B Available Funds......................................S-30
Class B Certificates.....................................S-1, S-5
Class B Fixed Allocation.....................................S-33
Class B Floating Allocation..................................S-33
Class B Holders...............................................S-6
Class B Investor Charge-Off............................S-13, S-43
Class B Investor Default Amount..............................S-42
Class B Investor Interest...............................S-6, S-34
Class B Monthly Interest.....................................S-37
Class B Monthly Principal....................................S-40
Class B Rate.......................................S-4, S-5, S-30
Class B Required Amount................................S-12, S-35
Class B Scheduled Payment Date...........................S-4, S-5
Class B Servicing Fee........................................S-47
Class B Underwriters.........................................S-47
Class B Underwriting Agreement...............................S-47
Closing Date.............................................S-4, S-5
Code.........................................................S-16
Collateral Available Funds...................................S-38
Collateral Charge-Off........................................S-43
Collateral Fixed Allocation..................................S-33
Collateral Floating Allocation...............................S-33
Collateral Interest.....................................S-6, S-34
Collateral Interest Holder....................................S-6
Collateral Interest Servicing Fee............................S-47
Collateral Investor Default Amount...........................S-42
Collateral Monthly Interest..................................S-39
Collateral Monthly Principal.................................S-40
Collateral Rate..............................................S-39
Commission....................................................S-1
Controlled Accumulation Amount...............................S-40
Controlled Accumulation Period................................S-9
Controlled Deposit Amount...............................S-9, S-25
Credit Enhancement............................................S-5
Defeased Series..............................................S-41
Distribution Date.............................................S-4
Distribution Dates............................................S-5
ERISA........................................................S-16
Excess Finance Charge Collections............................S-39
Excess Spread..........................................S-12, S-38
First NBC.....................................................S-1
Fitch........................................................S-36
Fixed Investor Percentage....................................S-33
Floating Investor Percentage.................................S-32
Group I......................................................S-14
Holders.......................................................S-6
Initial Collateral Interest..................................S-13
Interest Period..............................................S-30
Investor Default Amount......................................S-42
Investor Interest.............................................S-6
LIBOR...................................................S-4, S-30
LIBOR Determination Date.....................................S-30
Loan Agreement...............................................S-14
Minimum Aggregate Principal Receivables......................S-21
Minimum Transferor Interest..................................S-21
Monthly Investor Servicing Fee...............................S-46
Monthly Period................................................S-7
Net Servicing Fee Rate.......................................S-47
Paired Series..........................................S-14, S-45
Pay Out Event................................................S-45
Portfolio Yield..............................................S-26
Principal Funding Account.........................S-9, S-25, S-43
Principal Funding Account Balance............................S-25
Principal Funding Investment Proceeds..................S-10, S-44
Principal Shortfalls.........................................S-41
Rapid Amortization Period....................................S-11
Rating Agency Condition......................................S-42
Reallocated Class B Principal Collections....................S-35
Reallocated Collateral Principal Collections.................S-36
Reallocated Principal Collections............................S-36
Receivables...................................................S-1
Record Date..................................................S-29
Reference Banks..............................................S-30
Required Amount..............................................S-12
Required Collateral Interest...........................S-13, S-42
Required Reserve Account Amount..............................S-44
Reserve Account..............................................S-44
Reserve Account Funding Date.................................S-44
Reset Date...................................................S-34
Revolving Period..............................................S-9
Series 199_-_ Supplement......................................S-6
Series 199_-_ Termination Date................................S-7
Servicer Interchange.........................................S-46
Shared Principal Collections...........................S-15, S-41
Subject Reset Date..........................................S-32,
Transfer Date................................................S-36
Transferor Interest...........................................S-6
Trust....................................................S-1, S-5
Trust Portfolio..............................................S-21
Underwriters.................................................S-47
Underwriting Agreement.......................................S-47
Variable Interest............................................S-34
<PAGE>

                                                           ANNEX I



                       [OTHER SERIES ISSUED

     The table below sets forth the principal characteristics of the 
     other Series previously issued by the
the Trust.  For more specific information with respect to any Series, 
any prospective investor should contact
First NBC at (   ) ______________.  First NBC will provide, without 
charge, to any prospective purchaser of the Certificates, a copy of 
the Disclosure Documents for any previous publicly-issued Series.]
<PAGE>

- ---------------------------------          ---------------------------------
     No dealer, salesman or other 
person has been authorized to give 
any information or to make any 
representation not contained or                        First NBC
incorporated by reference in this                Credit Card Master Trust
Prospectus Supplement or the 
accompanying Prospectus and, if 
given or made, such information or 
representation must not be relied 
upon as having been authorized by 
the Transferor or any agent or 
Underwriter.  Neither this Prospectus 
Supplement nor the accompanying 
Prospectus constitutes an offer or 
solicitation by anyone in any state            $________________Class A
in which such offer or                           [Floating Rate] [__%]
solicitation is not authorized                        Asset Backed         
or in which the person making such             Certificates, Series 199_-_
offer or solicitation is not 
qualified to do so or to anyone 
to whom it is unlawful to make 
such offer or solicitation. Neither 
the delivery of this Prospectus 
Supplement or the accompanying 
Prospectus, nor any sale made                  
hereunder or thereunder shall,                $________________Class B
under any circumstances, create               [Floating Rate] [__%]
any implication that there has                   Asset Backed
been no change in the affairs of              Certificates, Series 199_-_
the Transferor or the Receivables 
or the Accounts since the date 
hereof or thereof or that the 
information contained or 
incorporated by reference herein 
or therein is correct as of any 
time subsequent to its date.


    TABLE OF CONTENTS
   Prospectus Supplement
                            Page
                            ---- 
SUMMARY OF TERMS.............S-4

FIRST NBC'S CREDIT CARD                             First National Bank
  PORTFOLIO..................S-17                      of Commerce
                                                 Transferor amd Servicer
THE RECEIVABLES..............S-20

MATURITY ASSUMPTIONS.........S-24

RECEIVABLE YIELD 
  CONSIDERATIONS.............S-26

FIRST NBC AND FIRST COMMERCE 
  CORPORATION................S-27
<PAGE>
DESCRIPTION OF THE 
  CERTIFICATES...............S-27

UNDERWRITING.................S-46

INDEX OF DEFINED TERMS FOR 
      PROSPECTUS SUPPLEMENT..S-48


        Prospectus                       ------------------------------------
                                                 PROSPECTUS SUPPLEMENT
Prospectus Supplement                    ------------------------------------
Reports to Certificateholders
Available Information                          
Incorporation of Certain Documents     Underwriters of the Class A Certificates
  by Reference
Prospectus Summary 
Risk Factors
The Trust
First NBC's Credit Card Activities                 [                ]
The Receivables
Maturity Assumptions
Use of Proceeds
First NBC and First Commerce 
  Corporation                                      [                ]
Description of the Certificates
Credit Enhancement
Certain Legal Aspects of the           Underwriters of the Class B Certificates
  Receivables
U.S. Federal Income Tax Consequences       
State and Local Taxation
ERISA Considerations                               [               ]
Plan of Distribution
Legal Matters
Index of Terms for Prospectus
Annex 1: Global Clearance, Settlement 
     and Tax Documentation Procedures

Until ___________ __, 199_, all 
dealers effecting transactions in 
the Certificates, whether or not                   [              ]
participating in this distribution, 
may be required to deliver a 
Prospectus Supplement and a Prospectus.  
This delivery requirement is in
addition to the obligation of dealers 
to deliver a Prospectus Supplement
and a Prospectus when acting as
underwriters and with respect to their
unsold allotments or subscriptions.




                                                              Exhibit 24.1


                        POWER OF ATTORNEY

     KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature 
appears below constitutes and appoints Michael A. Flick and Thomas L. 
Callicutt, Jr., and either of them, as such person's true and lawful 
attorneys-in-fact and agents with full power of substitution and 
revocation, for such person and in such person's name, place and stead, in 
any and all capacities, to sign a Registration Statement on Form S-3 
relating to the sale of credit card receivable backed securities to be 
filed with the Securities and Exchange Commission by First National Bank of 
Commerce as Registrant after the date hereof and during 1997 and any and 
all amendments (including post-effective amendments) to such Registration 
Statement (whenever filed), and to file the same with all exhibits thereto, 
and the other documents in connection therewith, with the Securities and 
Exchange Commission, granting unto said attorneys-in-fact and agents, and 
each of them, full power and authority to do and perform each and every act 
and things requisite and necessary to be done, as fully to all intents and 
purposes as such person might or could do in person, hereby ratifying and 
confirming all that said attorneys-in-fact and agents or any of them, or 
their or his substitute or substitutes, may lawfully do or cause to be done 
by virtue thereof.




Signature                             Title                         Date
- ---------                             -----                         ----
                                                         

/s/ Ashton J. Ryan, Jr.
- -----------------------     President and Chief Executive      March 19, 1997
Ashton J. Ryan, Jr.         Officer and Director (Principal 
                                 Executive Officer)

/s/ Howard C. Gaines
- --------------------            Chairman of the Board          March 24, 1997
Howard C. Gaines       

/s/ Michael A. Flick
- --------------------            Secretary (Principal           March 17, 1997
Michael A. Flick                 Financial Officer)  

/s/ Jane B. Truett              Controller (Principal          March 19, 1997
- ------------------               Accounting Officer)
Jane B. Truett    
                  
/s/ Margaret Moss Allums              Director                 March 17, 1997
- ------------------------
Margaret Moss Allums    
<PAGE>

/s/ Ian Arnof                         Director                 March 21, 1997

- -------------
Ian Arnof    

/s/ William G. Barry                  Director                 March 17, 1997
- --------------------
William G. Barry    

/s/ Sydney J. Besthoff III            Director                 March 17, 1997
- --------------------------
Sydney J. Besthoff III    

/s/ John D. Charbonnet                Director                 March 17, 1997
- ----------------------
John D. Charbonnet    

/s/ Laurance Eustis, Jr.              Director                 March 17, 1997
- ------------------------
Laurance Eustis, Jr.    

/s/ Norman C. Francis                 Director                 March 17, 1997
- ---------------------
Norman C. Francis    

- -----------------
John J. Gelpi, Jr.                    Director                 March __, 1997

/s/ Erik F. Johnsen                   Director                 March 17, 1997
- -------------------
Erik F. Johnsen    

/s/ J. Merrick Jones, Jr.             Director                 March 17, 1997
- -------------------------
J. Merrick Jones, Jr.    

/s/ Harry Merritt Lane III            Director                 March 17, 1997
- --------------------------
Harry Merritt Lane III    

/s/ Edwin Lupberger                   Director                 March 17, 1997
- -------------------
Edwin Lupberger    

/s/ Robert W. Merrick                 Director                 March 17, 1997
- ---------------------
Robert W. Merrick   

/s/ G. Frank Purvis, Jr.              Director                 March 17, 1997
- ------------------------
G. Frank Purvis, Jr.    


/s/ Edward M. Simmons                 Director                 March 17, 1997
- ---------------------
Edward M. Simmons    

- ------------------- 
H. Leighton Steward                   Director                 March __, 1997

/s/ Charles C. Teamer 
- ---------------------
Charles C. Teamer                     Director                 March 17, 1997




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