PARTNERS FIRST RECEIVABLES FUNDING CORP
S-3/A, 1997-10-15
ASSET-BACKED SECURITIES
Previous: FT 222, 487, 1997-10-15
Next: ATMI HOLDINGS INC, SC 13D, 1997-10-15





    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 15, 1997
                                                  REGISTRATION NO. 333-29495
  ============================================================================

   
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
                              ------------------
                                AMENDMENT NO. 3
                                      TO
                                   FORM S-3
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
    
                PARTNERS FIRST RECEIVABLES FUNDING CORPORATION
                  (Originator of the Trust described herein)
            (Exact name of registrant as specified in its charter)
    

                    PARTNERS FIRST CREDIT CARD MASTER TRUST
                   (Issuer with respect to the Certificates)
                DELAWARE                               04-3375894
      (State or other jurisdiction of               (I.R.S. employer
       incorporation or organization)             identification number)

                PARTNERS FIRST RECEIVABLES FUNDING CORPORATION
                                [157 Main Street
                          Nashua, New Hampshire 03060
                                (603) 594-1802]
   (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
    
          GARY A. SPIESS, ESQ.               JANICE B. LIVA, ESQ.
        General Counsel and Clerk        Assistant General Counsel and
         BankBoston Corporation                 Assistant Clerk
           100 Federal Street               BankBoston Corporation
       Boston, Massachusetts 02110            100 Federal Street
            (617) 434-2870               Boston, Massachusetts 02110
                                                (617) 434-8630
   
    (Name, address, including zip code, and telephone number, including
                       area code, of agents for service)
    
                                   COPIES TO:
   ANDREW M. FAULKNER, ESQ.                      EDWARD M. DESEAR, ESQ.
   Skadden, Arps, Slate, Meagher &          Orrick, Herrington & Sutcliffe LLP
             Flom LLP                               666 Fifth Avenue
         919 Third Avenue                        New York, New York 10103
   New York, New York 10022-9931                     (212) 506-5000
         (212) 735-2853
    
   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.
   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, please
   check the following box and list the Securities Act registration
   statement number 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, 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. ( )
                             --------------------

                      CALCULATION OF REGISTRATION FEE
   ========================================================================
    TITLE OF EACH    AMOUNT TO     PROPOSED     PROPOSED     AMOUNT OF
      CLASS OF          BE         MAXIMUM      MAXIMUM     REGISTRATION
    SECURITIES TO   REGISTERED     OFFERING     OFFERING        FEE
    BE REGISTERED                   PRICE       PRICE (1)
                                 PER UNIT (1)
   ========================================================================
   Asset Backed
    Certificates. . $1,000,000       100%      $1,000,000    $303.03(2)
   ========================================================================

   (1) Estimated solely for purpose of calculating the registration fee.
   (2) $303.03 of which was previously paid in connection with the
       original filing of the Registration Statement.

      THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
   OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL
   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.




   
                 SUBJECT TO COMPLETION, DATED OCTOBER 15, 1997
   -------------------------------------------------------------------------
                              P R O S P E C T U S
   -------------------------------------------------------------------------

                    PARTNERS FIRST CREDIT CARD MASTER TRUST
                           ASSET BACKED CERTIFICATES

                 PARTNERS FIRST RECEIVABLES FUNDING CORPORATION
                                   TRANSFEROR
                          PARTNERS FIRST NATIONAL BANK
                                    SERVICER
                                _______________

        Partners First Receivables Funding Corporation ("PFRFC"), as
     transferor (in such capacity, the "Transferor"), may sell from time
     to time up to $         aggregate initial offering price of one or
     more series (each, a "Series") of asset backed certificates (the
     "Certificates") evidencing undivided interests in certain assets of
     the Partners First Credit Card Master Trust (the "Trust"), to be
     created pursuant to a pooling and servicing agreement (the "Pooling
     and Servicing Agreement") among the Transferor, Partners First
     National Bank (the "Bank"), as servicer (in such capacity, the
     "Servicer"), and The Bank of New York, as trustee (the "Trustee").
     The property of the Trust will include, among other things, the 
     receivables (the "Receivables") that are generated from time to time
     in a portfolio of consumer revolving credit card accounts (the
     "Accounts"), collections thereon, funds on deposit in certain
     accounts of the Trust, any Participation Interests (as defined
     herein) included in the Trust, collections thereon and any Credit
     Enhancement (as defined herein) with respect to any particular Series
     or Class as more fully described herein and, with respect to a Series
     offered hereby, in the related Prospectus Supplement (as defined
     below).  The Receivables in the Accounts are sold to PFRFC and then
     transferred by PFRFC to the Trust as more fully described herein.
    

        Certificates will be sold from time to time under this Prospectus
     on terms determined for each Series at the time of the sale and
     described in the related prospectus supplement (each, a "Prospectus
     Supplement"). Each Series will consist of one or more classes of
     Certificates (each, a "Class"). Each Certificate will represent an
     undivided interest in certain assets of the Trust and the interest of
     the holders of each Class or Series 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. A Series offered hereby (or any Class
     within such Series) may be entitled to the benefits of a cash
     collateral account or guaranty, spread account, yield supplement
     account, collateral interest, letter of credit, surety bond,
     insurance policy or other form of credit enhancement as specified in
     the Prospectus Supplement relating to such Series. In addition, any
     Series offered hereby may include one or more Classes which are
     subordinated in right and priority of payment to one or more other
     Classes of such 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 categories by at least one nationally recognized statistical
     rating organization.


   
     POTENTIAL INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH IN
     "RISK FACTORS" COMMENCING ON PAGE 24 HEREIN.
                                _______________
    

     THE CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
     DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRANSFEROR, THE
     SERVICER OR ANY AFFILIATE OF EITHER OF THEM.  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 OR
     INSTRUMENTALITY.

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

                                _______________

          Certificates may be sold by the Transferor 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 Transferor 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 Transferor associated
     with the issuance and distribution of such Certificates. See "Plan of
     Distribution."

          THIS PROSPECTUS MAY NOT BE USED TO CONSUMMATE SALES OF
     CERTIFICATES OF ANY SERIES UNLESS ACCOMPANIED BY THE RELATED
     PROSPECTUS SUPPLEMENT.

                                _______________

   
                THE DATE OF THIS PROSPECTUS IS __________, 1997
    



                             TABLE OF CONTENTS

                                                                  Page

   
     PROSPECTUS SUPPLEMENT . . . . . . . . . . . . . . . . . . . .   6

     REPORTS TO CERTIFICATEHOLDERS . . . . . . . . . . . . . . . .   6

     AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . .   6

     INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE . . . . . . .   6

     PROSPECTUS SUMMARY  . . . . . . . . . . . . . . . . . . . . .   7

     RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . .  24

     USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . .  34

     THE TRUST . . . . . . . . . . . . . . . . . . . . . . . . . .  34

     CREDIT CARD ACTIVITIES  . . . . . . . . . . . . . . . . . . .  34
          General  . . . . . . . . . . . . . . . . . . . . . . . .  34
          Business Strategy  . . . . . . . . . . . . . . . . . . .  35
          Processing and Servicing of Credit Card Accounts . . . .  36
          Account Origination  . . . . . . . . . . . . . . . . . .  37
          Underwriting Procedures  . . . . . . . . . . . . . . . .  37
          Additional Accounts  . . . . . . . . . . . . . . . . . .  38
          Billing and Payments . . . . . . . . . . . . . . . . . .  38
          Interchange  . . . . . . . . . . . . . . . . . . . . . .  40
          Collection of Delinquent Accounts  . . . . . . . . . . .  40
          Recoveries . . . . . . . . . . . . . . . . . . . . . . .  40
          Fraud Prevention . . . . . . . . . . . . . . . . . . . .  41

     THE BANK  . . . . . . . . . . . . . . . . . . . . . . . . . .  41

     PARTNERS FIRST RECEIVABLES FUNDING CORPORATION  . . . . . . .  41

     THE ACCOUNTS  . . . . . . . . . . . . . . . . . . . . . . . .  41

     DESCRIPTION OF THE CERTIFICATES . . . . . . . . . . . . . . .  43
          General  . . . . . . . . . . . . . . . . . . . . . . . .  43
          Book-Entry Registration  . . . . . . . . . . . . . . . .  43
          Definitive Certificates  . . . . . . . . . . . . . . . .  46
          Interest . . . . . . . . . . . . . . . . . . . . . . . .  46
          Principal  . . . . . . . . . . . . . . . . . . . . . . .  47
          Pay Out Events and Reinvestment Events . . . . . . . . .  48
          Servicing Compensation and Payment of Expenses . . . . .  50

     DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT  . . . . .  50
          Conveyance of Receivables  . . . . . . . . . . . . . . .  50
          Representations and Warranties . . . . . . . . . . . . .  51
          The Transferor Certificates  . . . . . . . . . . . . . .  53
          Additions of Accounts or Participation Interests . . . .  54
          Removal of Accounts  . . . . . . . . . . . . . . . . . .  54
          Discount Option  . . . . . . . . . . . . . . . . . . . .  55
          Yield Supplement Account . . . . . . . . . . . . . . . .  55
          Premium Option . . . . . . . . . . . . . . . . . . . . .  56
          Indemnification  . . . . . . . . . . . . . . . . . . . .  56
          Collection and Other Servicing Procedures  . . . . . . .  57
          New Issuances  . . . . . . . . . . . . . . . . . . . . .  57
          Collection Account . . . . . . . . . . . . . . . . . . .  59
          Allocations  . . . . . . . . . . . . . . . . . . . . . .  60
          Groups of Series . . . . . . . . . . . . . . . . . . . .  61
          Reallocations Among Certificates of Different Series
               within a Reallocation Group . . . . . . . . . . . .  61
          Sharing of Excess Finance Charge Collections Among
               Excess Allocation Series  . . . . . . . . . . . . .  62
          Shared Principal Collections . . . . . . . . . . . . . .  63
          Paired Series  . . . . . . . . . . . . . . . . . . . . .  64
          Special Funding Account  . . . . . . . . . . . . . . . .  64
          Funding Period; Pre-Funding Account  . . . . . . . . . .  64
          Defaulted Receivables; Rebates and Fraudulent Charges  .  65
          Credit Enhancement . . . . . . . . . . . . . . . . . . .  65
          Interest Rate Swaps and Related Caps, Floors and
               Collars . . . . . . . . . . . . . . . . . . . . . .  67
          Servicer Covenants . . . . . . . . . . . . . . . . . . .  68
          Certain Matters Regarding the Servicer . . . . . . . . .  68
          Servicer Default . . . . . . . . . . . . . . . . . . . .  69
          Evidence as to Compliance  . . . . . . . . . . . . . . .  70
          Amendments . . . . . . . . . . . . . . . . . . . . . . .  70
          List of Certificateholders . . . . . . . . . . . . . . .  71
          The Trustee  . . . . . . . . . . . . . . . . . . . . . .  71

     DESCRIPTION OF THE PURCHASE AGREEMENTS  . . . . . . . . . . .  71

     CERTAIN LEGAL ASPECTS OF THE RECEIVABLES  . . . . . . . . . .  73
          Transfer of Receivables  . . . . . . . . . . . . . . . .  73
          Certain Matters Relating to Insolvency . . . . . . . . .  74
          Consumer Protection Laws . . . . . . . . . . . . . . . .  76
          Proposed Legislation . . . . . . . . . . . . . . . . . .  77

     U.S. FEDERAL INCOME TAX CONSEQUENCES  . . . . . . . . . . . .  77
          General  . . . . . . . . . . . . . . . . . . . . . . . .  77
          Characterization of the Certificates as Indebtedness . .  77
          Taxation of Interest Income of Certificateholders  . . .  78
          Sale of a Certificate  . . . . . . . . . . . . . . . . .  79
          Tax Characterization of the Trust  . . . . . . . . . . .  79
          FASIT  . . . . . . . . . . . . . . . . . . . . . . . . .  80
          Foreign Investors  . . . . . . . . . . . . . . . . . . .  81

     STATE AND LOCAL TAXATION  . . . . . . . . . . . . . . . . . .  82

     ERISA CONSIDERATIONS  . . . . . . . . . . . . . . . . . . . .  82

     PLAN OF DISTRIBUTION  . . . . . . . . . . . . . . . . . . . .  85

     LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . .  85

     INDEX OF DEFINED TERMS  . . . . . . . . . . . . . . . . . . .  86
    

                           PROSPECTUS SUPPLEMENT

          The Prospectus Supplement relating to any Series will, among
     other things, set forth with respect to such Series: (a) the
     initial aggregate principal amount of each Class of such Series;
     (b) the rate of interest on each Certificate (the "Certificate
     Rate") (or method of determining the Certificate Rate) of each
     such Class; (c) the expected date or dates on which the Invested
     Amount with respect to each such Class will have been paid to the
     holders of the Certificates of such Class ("Certificateholders");
     (d) the extent to which any Class within a Series is subordinated
     to any other Class of such Series or any other Series; (e) the
     Distribution Dates for the respective Classes; (f) relevant
     financial information with respect to the Receivables; (g)
     additional information with respect to any Series Enhancement
     relating to such Series; and (h) the plan of distribution of such
     Series.

                       REPORTS TO CERTIFICATEHOLDERS

          Unless and until Definitive Certificates (as defined herein)
     are issued, monthly and annual unaudited reports, containing
     information concerning the Trust and prepared by the Servicer,
     will be sent on behalf of the Trust to Cede & Co. ("Cede"), as
     nominee of The Depository Trust Company ("DTC") and registered
     holder of the Certificates pursuant to the Pooling and Servicing
     Agreement. Such reports will be made available by DTC and its
     participants to the Certificateholders in accordance with the
     rules, regulations and procedures creating and affecting DTC. See
     "Description of the Pooling and Servicing Agreement   Evidence as
     to Compliance." Such reports will not constitute financial
     statements prepared in accordance with generally accepted
     accounting principles. The Pooling and Servicing Agreement does
     not require the sending of, and the Transferor does not intend to
     send, any of its financial reports to the Certificateholders or
     to the owners of beneficial interests in the Certificates
     ("Certificate Owners").

                           AVAILABLE INFORMATION

          The Transferor, as originator of the Trust, has filed a
     Registration Statement under the Securities Act of 1933, as
     amended (the "Securities Act"), with the Securities and Exchange
     Commission (the "Commission") with respect to the Certificates
     offered pursuant to this Prospectus. For further information,
     reference is made to the Registration Statement and amendments
     thereof and exhibits thereto, which are available for inspection
     without charge at the public reference facilities maintained by
     the Commission at 450 Fifth Street, N.W., Room 1024, Washington,
     D.C. 20549; Seven World Trade Center, New York, New York 10048;
     and Citicorp Center, 500 West Madison Street, Suite 1400,
     Chicago, Illinois 60661. Copies of the Registration Statement and
     amendments thereof and exhibits thereto may be obtained from the
     Public Reference Section of the Commission at 450 Fifth Street,
     N.W., Washington, D.C. 20549, at prescribed rates. The Servicer
     will file with the Commission such periodic reports, if any, 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. In addition,
     the Commission maintains a public access site on the Internet
     through the World Wide Web at which site reports, proxy and
     information statements and other information regarding
     registrants, including all electronic filings, may be viewed. The
     Internet address of the Commission's World Wide Web site is
     http://www.sec.gov.

              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 offered hereby shall be deemed to be incorporated by
     reference into this Prospectus and to be part hereof. Any
     statement contained herein or in a document 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 in any other subsequently filed document
     which also 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 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). Written requests
     for such copies should be directed to Partners First National
     Bank; 220 Continental Drive, Suite 208, Newark, Delaware 19713;
     Attention: Chief Financial Officer.  Telephone requests for such
     copies should be directed to (302) 283-3000.
    


                             PROSPECTUS SUMMARY

   
          The following summary is qualified in its entirety by
     reference to the detailed information appearing elsewhere in this
     Prospectus and in any accompanying Prospectus Supplement.
     Reference is made to the Index of Defined Terms beginning on page
     86 herein for the location herein of the definitions of certain
     capitalized terms used herein. Unless the context requires
     otherwise, certain capitalized terms, when used herein and in any
     accompanying Prospectus Supplement, relate only to the particular
     Series being offered by such Prospectus Supplement.

     Issuer  . . . . . . . .      Partners First Credit Card Master
                                  Trust (the "Trust"). The Trust, as a
                                  master trust, is expected to issue
                                  series of Certificates (each, a
                                  "Series") from time to time.  See
                                  "The Trust." 

     Servicer  . . . . . . .      Partners First National Bank, a
                                  national banking association
                                  organized under the laws of the
                                  United States (the "Bank"), as
                                  servicer (in such capacity, the
                                  "Servicer").  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,
                                  in which event the Trustee or, so
                                  long as it meets certain eligibility
                                  standards set forth in the Pooling
                                  and Servicing Agreement, a third-
                                  party servicer may be appointed as
                                  successor servicer (the Bank, or any
                                  such successor servicer, is referred
                                  to herein as the "Servicer").  The
                                  Bank is permitted to delegate
                                  certain of its duties as Servicer to
                                  any of its affiliates or, subject to
                                  certain conditions, to third party
                                  service providers, but any such
                                  delegation will not relieve the
                                  Servicer of its liability and
                                  responsibility with respect to such
                                  duties under the Pooling and
                                  Servicing Agreement or any
                                  Supplement. The Bank has delegated
                                  certain of its servicing duties to
                                  First Data Resources, Inc. ("FDR"). 
                                  See "Description of the Certificates
                                    Servicing Compensation and Payment
                                  of Expenses."
    


     Trustee . . . . . . . .      The Bank of New York (the
                                  "Trustee"), a New York banking
                                  corporation.


   
     Transferor  . . . . . .      Partners First Receivables Funding
                                  Corporation ("PFRFC"), a Delaware
                                  corporation and a special purpose
                                  wholly owned subsidiary of  Partners
                                  First Receivables, LLC, ("PFR") a
                                  Delaware limited liability company,
                                  as transferor (in such capacity, the
                                  "Transferor"). 

     Account Originators . .      On the date of issuance of the first
                                  Series of Certificates (the "Initial
                                  Series Closing Date") BankBoston
                                  (NH), National Association ("BKB"),
                                  a national banking association
                                  organized under the laws of the
                                  United States, and Harris Trust and
                                  Savings Bank, a bank chartered under
                                  the laws of the State of Illinois
                                  ("Harris") each will contribute
                                  specified rights under certain
                                  identified credit card accounts to
                                  Partners First Holdings, LLC
                                  ("Holdings"), a limited liability
                                  company organized under the laws of
                                  the State of Delaware, in exchange
                                  for an equity interest in Holdings
                                  (BKB and Harris, together with any
                                  other contributor of revolving
                                  consumer credit card accounts to
                                  Holdings, the "Account
                                  Originators").  Immediately upon
                                  giving effect to such contributions
                                  Holdings will license all of its
                                  rights under such credit card
                                  accounts to the Bank.  After giving
                                  effect to such transactions, the
                                  Bank will be entitled to exercise
                                  all of the rights of the owner of
                                  the Accounts.

     Transfer of Receivables      Immediately following the foregoing
                                  transactions, BKB will sell to the
                                  Bank approximately $              
                                  aggregate principal amount of
                                  Receivables and Harris will sell to
                                  the Bank approximately $         
                                  aggregate principal amount of
                                  Receivables.  The Bank in turn will
                                  sell the Receivables acquired from
                                  BKB and Harris to PFR and BKB and
                                  Harris will sell approximately
                                  $__________ and approximately $      
                                        , aggregate principal amount
                                  of Receivables, respectively,
                                  directly to PFR.  Upon giving effect
                                  to such transactions PFR will have
                                  acquired approximately $_____________
                                  aggregate principal amount of
                                  Receivables on the Initial Series
                                  Closing Date (the "Initial
                                  Receivables").   

                                  Holdings may from time to time in
                                  the future enter into arrangements
                                  with other Account Originators
                                  similar to the arrangements entered
                                  into with BKB and Harris. Any such
                                  Account Originator will contribute
                                  specified rights under certain
                                  identified credit card accounts
                                  owned by it to Holdings in exchange
                                  for an equity interest in Holdings,
                                  which in turn will license its
                                  rights under such credit card
                                  accounts to the Bank. 

                                  Pursuant to the receivables purchase
                                  agreement to be entered into between
                                  the Bank and PFR (the "PFR Purchase
                                  Agreement") and the receivables
                                  purchase agreement to be entered
                                  into between PFR and the Transferor
                                  (the "Transferor Purchase Agreement"
                                  and, together with the PFR Purchase
                                  Agreement and the Account Originator
                                  Purchase Agreement, the  "Purchase
                                  Agreements"), the Bank will sell to
                                  PFR and then PFR will sell to the
                                  Transferor, all of their respective
                                  right, title and interest in and to
                                  (i) the Initial Receivables, (ii)
                                  all of the Receivables created in
                                  the Initial Accounts following the
                                  Initial Series Closing Date and
                                  (iii) the Receivables in each
                                  Additional Account, which may
                                  include Accounts originated by an
                                  Account Originator other than BKB or
                                  Harris, designated from time to time
                                  for inclusion as an Account as of
                                  the date of such designation,
                                  whether such Receivables shall then
                                  be existing or shall thereafter be
                                  created. In addition, pursuant to
                                  their respective Purchase
                                  Agreements, the Bank has assigned to
                                  PFR and PFR has assigned to the
                                  Transferor the right to Recoveries
                                  (as defined herein) and Interchange
                                  (as defined herein) allocable to the
                                  Receivables or its approximate
                                  equivalent in the form of Discount
                                  Option Receivables (as defined
                                  herein) allocable to the
                                  Receivables. See "Description of the
                                  Purchase Agreements."  The
                                  Transferor in turn, from time to
                                  time, transfers such Receivables,
                                  including the right to Recoveries
                                  and Interchange, to the Trust
                                  pursuant to the Pooling and
                                  Servicing Agreement.   

     Trust Assets  . . . . .      The assets of the Trust (the "Trust
                                  Assets") include the receivables
                                  ("Receivables") arising under
                                  certain VISA  and MasterCard *
                                  revolving credit card accounts (the
                                  "Accounts"), and  the proceeds
                                  thereof, including recoveries on
                                  charged-off Receivables
                                  ("Recoveries"), proceeds of credit
                                  insurance policies relating to the
                                  Receivables and may include the
                                  right to receive Interchange (as
                                  defined herein), if any, allocable
                                  to the Certificates, funds on
                                  deposit in certain accounts of the
                                  Trust for the benefit of
                                  Certificateholders, Participation
                                  Interests (as defined herein), if
                                  any, and any Credit Enhancement (as
                                  defined herein) issued with respect
                                  to a particular Series (the drawing
                                  on or payment of any Series Enhancement 
                                  for the benefit of a Series or Class 
                                  of Certificateholders will not be
                                  available to the Certificateholders
                                  of any other Series or Class). 
                                  "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. "Series
                                  Enhancement" means, with respect to
                                  any Series or Class of Certificates,
                                  any Credit Enhancement (as defined
                                  herein), interest rate swap
                                  agreement, interest rate cap
                                  agreement or other similar
                                  arrangement for the benefit of
                                  Certificateholders of such Series or
                                  Class. The subordination of any
                                  Series or Class of Certificates to
                                  another Series or Class of
                                  Certificates shall be deemed to be a
                                  Series Enhancement. "Participation
                                  Interests" means participations
                                  representing undivided interests in
                                  a pool of assets primarily
                                  consisting of revolving credit card
                                  receivables, charge card receivables
                                  and other self-liquidating financial
                                  assets.  See "Description of the
                                  Pooling and Servicing Agreement  
                                  Additions of Accounts or
                                  Participation Interests."
    

     ________________________
          * VISA and MasterCard are registered trademarks of VISA USA,
     Inc. ("VISA") and MasterCard International Incorporated
     ("MasterCard"), respectively.


                                  To the extent provided in any
                                  Supplement (as defined herein), or
                                  in an amendment to the Pooling and
                                  Servicing Agreement, all or a
                                  portion of the Receivables or
                                  Participation Interests conveyed to
                                  the Trust and all collections
                                  received with respect thereto may be
                                  allocated to one or more Series or
                                  groups of Series (each a "Group") as
                                  long as the Rating Agency Condition
                                  (as defined herein) 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
                                  have an Adverse Effect (as defined
                                  herein).

     The Certificates  . . .      The Certificates will be issued in
                                  Series, each of which will consist
                                  of one or more Classes. The specific
                                  terms of a Series or Class will be
                                  established as described herein
                                  under "Description of the Pooling
                                  and Servicing Agreement   New
                                  Issuances." However, while the
                                  specific terms of any Series or
                                  Class offered hereby will be
                                  described in the related Prospectus
                                  Supplement, the terms of such Series
                                  or Class will not be subject to
                                  prior review by, or consent of, the
                                  holders of the Certificates of any
                                  previously issued Series.

   
                                  The Certificates of a Series offered
                                  hereby will generally be available
                                  for purchase in minimum
                                  denominations of $1,000 and in
                                  integral multiples thereof, and will
                                  only be available in book-entry form
                                  except in certain limited
                                  circumstances as described herein
                                  under "Description of the
                                  Certificates   Definitive
                                  Certificates." Interests in the
                                  Trust Assets will be allocated among
                                  (a) the Certificateholders,
                                  including Credit Enhancers (as
                                  defined herein) holding
                                  uncertificated subordinated
                                  interests (each, an "Enhancement
                                  Invested Amount"), of a particular
                                  Series (the "Certificateholders'
                                  Interest"), (b) the
                                  Certificateholders (including such
                                  holders of Enhancement Invested
                                  Amounts) of other Series, if any,
                                  (c) the holders of any
                                  Participations and (d) the interest
                                  of the Transferor and its permitted
                                  transferees (the "Transferor's
                                  Interest"), as described below. The
                                  Invested Amount of a Series offered
                                  hereby will, except as otherwise
                                  provided herein and except with
                                  respect to Certificates with a
                                  variable principal amount, remain
                                  fixed at the aggregate initial
                                  principal amount of the Certificates
                                  of such Series. The
                                  Certificateholders' Interest of a
                                  Series will include the right to
                                  receive (but only to the extent
                                  needed to make required payments
                                  under the Pooling and Servicing
                                  Agreement, including the related
                                  Supplement, and subject to any
                                  reallocation of such amounts if the
                                  related Supplement so provides)
                                  varying percentages of collections
                                  of Finance Charge Receivables and
                                  Principal Receivables and will be
                                  allocated a varying percentage of
                                  the Receivables in Defaulted
                                  Accounts with respect to each
                                  calendar month (each, a "Monthly
                                  Period"). See "Description of the
                                  Certificates   Interest" and " 
                                  Principal." If the Certificates of a
                                  Series offered hereby include more
                                  than one Class of Certificates, the
                                  collections allocable to the
                                  Invested Amount of such Series may
                                  be further allocated among each
                                  Class in such Series as described in
                                  the related Prospectus Supplement.

     The Transferor's
     Interest  . . . . . . .      The Transferor's Interest at any
                                  time represents the right to the
                                  Trust Assets in excess of the
                                  Certificateholders' Interest, the
                                  interest of any holder of a
                                  Participation and Enhancement
                                  Invested Amounts of all Series then
                                  outstanding. The principal amount of
                                  the Transferor's Interest (the
                                  "Transferor Amount") will fluctuate
                                  as the amount of the Principal
                                  Receivables held by the Trust
                                  changes from time to time. In
                                  addition, the Transferor intends to
                                  cause the issuance of Series from
                                  time to time and any such issuance
                                  will have the effect of decreasing
                                  the Transferor Amount to the extent
                                  of the initial Invested Amount of
                                  such Series. See "Risk Factors  
                                  Issuance of New Series."
    

                                  The level of the "Required
                                  Transferor Amount," which equals the
                                  sum of the Series Required
                                  Transferor Amounts for each
                                  outstanding Series, is intended to
                                  enable the Transferor's Interest to
                                  absorb fluctuations in the amount of
                                  Principal Receivables held by the
                                  Trust from time to time (due to,
                                  among other things, seasonal
                                  purchase and payment habits of
                                  cardholders or adjustments in the
                                  amount of Principal Receivables
                                  because of rebates, refunds,
                                  fraudulent charges or otherwise).
                                  See "Risk Factors   Generation of
                                  Additional Receivables; Dependency
                                  on Cardholder Repayments" and
                                  "Description of the Pooling and
                                  Servicing Agreement   Defaulted
                                  Receivables; Rebates and Fraudulent
                                  Charges."

   
     Issuance of New Series       The Pooling and Servicing Agreement
                                  authorizes the Trustee to issue four
                                  types of certificates: (a) one or
                                  more Series of Certificates, (b)
                                  Participations representing
                                  participation interests in the
                                  Receivables, as described below, (c)
                                  a certificate evidencing the
                                  Transferor's Interest in the Trust
                                  retained by the Transferor (the
                                  "Transferor Certificate"), which
                                  Transferor Certificate will be held
                                  by the Transferor, and (d)
                                  certificates ("Supplemental
                                  Certificates") held by transferees
                                  of a portion of the Transferor
                                  Certificate. The Transferor
                                  Certificate and any Supplemental
                                  Certificates are collectively
                                  referred to as the "Transferor
                                  Certificates." See "Description of
                                  the Pooling and Servicing Agreement
                                    The Transferor Certificates."  The
                                  Pooling and Servicing Agreement
                                  provides that, pursuant to any one
                                  or more supplements to the Pooling
                                  and Servicing Agreement (each, a
                                  "Supplement"), the Transferor may
                                  cause the Trustee without the
                                  consent of the Certificateholders to
                                  issue one or more new Series and
                                  accordingly cause a reduction in the
                                  Transferor's Interest represented by
                                  the Transferor Certificates. There
                                  can be no assurance that the terms
                                  of any Series might not have an
                                  impact on the timing or amount of
                                  payments received by a
                                  Certificateholder of another Series.
                                  Under the Pooling and Servicing
                                  Agreement, the Transferor may
                                  define, with respect to any Series,
                                  the Principal Terms of such Series.
                                  See "Description of the Pooling and
                                  Servicing Agreement   New
                                  Issuances." The Transferor may offer
                                  any Series to the public or other
                                  investors under a disclosure
                                  document (a "Disclosure Document"),
                                  which will consist of a Prospectus
                                  Supplement in the case of a Series
                                  offered hereby, in transactions
                                  either registered under the
                                  Securities Act or exempt from
                                  registration thereunder, directly or
                                  through one or more underwriters or
                                  placement agents, in fixed-price
                                  offerings or in negotiated
                                  transactions or otherwise. See "Plan
                                  of Distribution."
    

                                  A new Series may be issued only upon
                                  satisfaction of the conditions
                                  described herein under "Description
                                  of the Pooling and Servicing
                                  Agreement   New Issuances"
                                  including, among others, that (a)
                                  such issuance will satisfy the
                                  Rating Agency Condition (as defined
                                  herein) and (b) the Transferor shall
                                  have delivered to the Trustee and
                                  certain providers of Series
                                  Enhancement a certificate of an
                                  authorized officer to the effect
                                  that, in the reasonable belief of
                                  the Transferor, such issuance will
                                  not, based on the facts known to
                                  such representative at the time of
                                  such certification, have an Adverse
                                  Effect.

   
                                  The Pooling and Servicing Agreement
                                  provides that, pursuant to any one
                                  or more supplements to the Pooling
                                  and Servicing Agreement (each, a
                                  "Participation Supplement"), the
                                  Transferor may direct the Trustee to
                                  issue on behalf of the Trust one or
                                  more participations (each, a
                                  "Participation"), to be delivered to
                                  or upon the order of the Transferor
                                  upon the satisfaction of certain
                                  conditions described herein under
                                  "Description of the Pooling and
                                  Servicing Agreement  New Issuances." 
                                  A Participation will be issued on
                                  the Closing Date to the Bank.

     The Accounts  . . . . .      The Accounts generally consist of
                                  VISA and MasterCard consumer
                                  revolving credit card accounts
                                  originated by or contributed to
                                  Holdings, licensed by Holdings to
                                  the Bank  and designated from time
                                  to time by the Transferor (or an
                                  affiliate thereof), that, in each
                                  case, meet the criteria provided in
                                  the Pooling and Servicing Agreement
                                  for an Eligible Account (as defined
                                  herein), but do not include any
                                  Removed Accounts (as defined
                                  herein). The Accounts are not being
                                  sold or transferred to the Trust and
                                  will continue to be owned by
                                  Holdings and controlled and held by
                                  the Bank unless transferred as
                                  described herein. See "Credit Card
                                  Activities" and "Description of the
                                  Purchase Agreements."

                                  The Transferor conveyed to the Trust
                                  Receivables existing on __________, 
                                  1997 (the "Initial Cut-Off Date") in
                                  certain VISA and MasterCard consumer
                                  revolving credit card accounts (the
                                  "Initial Accounts") that met the
                                  criteria provided in the Pooling and
                                  Servicing Agreement for an Eligible
                                  Account as of the Initial Cut-Off
                                  Date and will convey Receivables
                                  arising in the Initial Accounts from
                                  time to time thereafter until the
                                  termination of the Trust.  The
                                  Initial Accounts were originated or
                                  purchased by BKB or Harris and
                                  contributed to Holdings which then
                                  licensed them to the Bank on the
                                  Initial Series Closing Date.  In
                                  addition, pursuant to the Pooling
                                  and Servicing Agreement, the
                                  Transferor expects (subject to
                                  certain limitations and conditions),
                                  and in some circumstances will be
                                  obligated, to have Additional
                                  Accounts designated, the Receivables
                                  of which will be included in the
                                  Trust or, in lieu thereof or in
                                  addition thereto, to include
                                  Participation Interests in the
                                  Trust. Additional Accounts include
                                  New Accounts (as defined herein) and
                                  Aggregate Addition Accounts (as
                                  defined herein). The Transferor will
                                  convey to the Trust all Receivables
                                  in Additional Accounts, whether such
                                  Receivables are then existing or
                                  thereafter created. The addition to
                                  the Trust of Receivables in
                                  Aggregate Addition Accounts or
                                  Participation Interests will be
                                  subject to certain conditions,
                                  including, among others, that (a)
                                  unless such addition is a required
                                  addition or a designation of New
                                  Accounts, such addition will satisfy
                                  the Rating Agency Condition and (b)
                                  the Transferor shall have delivered
                                  to the Trustee a certificate of an
                                  authorized officer to the effect
                                  that, in the reasonable belief of
                                  the Transferor, such addition will
                                  not have an Adverse Effect. The
                                  Transferor will also have the right,
                                  in certain circumstances, to remove
                                  from the Trust all Receivables of
                                  certain designated Accounts (the
                                  "Removed Accounts"). See
                                  "Description of the Pooling and
                                  Servicing Agreement   Additions of
                                  Accounts or Participation
                                  Interests;" "  Removal of Accounts"
                                  and "Risk Factors   Addition of
                                  Trust Assets."
    

     The Receivables . . . .      The Receivables include (a) periodic
                                  finance charges, cash advance fees,
                                  late charges, annual membership
                                  fees, returned check fees, over-the-
                                  limit fees and other miscellaneous
                                  fees and the interest portion of any
                                  Participation Interests as
                                  determined pursuant to the
                                  applicable Supplement (the "Finance
                                  Charge Receivables"), and (b)
                                  amounts charged by cardholders for
                                  merchandise and services, amounts
                                  advanced to cardholders as cash
                                  advances and the principal portion
                                  of any Participation Interests as
                                  determined pursuant to the
                                  applicable Supplement (the
                                  "Principal Receivables"). 
                                  Recoveries attributed to charged-off
                                  Receivables up to the amount of
                                  Defaulted Receivables in any Monthly
                                  Period will be treated as
                                  collections of Principal
                                  Receivables.  The excess, if any, of
                                  Recoveries over Defaulted
                                  Receivables will be treated as
                                  collections of Finance Charge
                                  Receivables.  In addition, certain
                                  Interchange or its equivalent in the
                                  form of Discount Option Receivables
                                  attributed to cardholder charges for
                                  merchandise and services in the
                                  Accounts will be treated as
                                  collections of Finance Charge
                                  Receivables. See "Credit Card
                                  Activities   Interchange."

   
                                  All new Receivables arising in the
                                  Accounts during the term of the
                                  Trust will automatically be sold by
                                  the Bank to PFR and by PFR to the
                                  Transferor and then transferred by
                                  the Transferor to the Trust.
                                  Accordingly, the amount of
                                  Receivables will fluctuate from day
                                  to day as new Receivables are
                                  generated and as existing
                                  Receivables are collected, charged-
                                  off as uncollectible or otherwise
                                  adjusted.

                                  If so specified in the related
                                  Prospectus Supplement, the Servicer
                                  will establish and maintain a Yield
                                  Supplement Account for the benefit
                                  of the Certificateholders of such
                                  Series.  Amounts on deposit in the
                                  Yield Supplement Account for any
                                  Series (together with investment
                                  earnings thereon) will be released
                                  and deposited into the Collection
                                  Account in the amounts and at the
                                  times specified in the Prospectus
                                  Supplement for such Series.  Each
                                  such deposit into the Collection
                                  Account will be treated as
                                  collections of Finance Charge
                                  Receivables allocable to the
                                  Certificates of the related Series. 
                                  The Yield Supplement Account for any
                                  Series will be funded with proceeds
                                  from the offering of the related
                                  Series of Certificates.
    

     Clearance and
     Settlement  . . . . . .      Unless otherwise specified in the
                                  related Prospectus Supplement, the
                                  Certificates will be available for
                                  purchase in minimum denominations of
                                  $1,000 and integral multiples
                                  thereof in  book-entry form only.
                                  Certificateholders may elect to hold
                                  their Certificates through any of
                                  DTC (in the United States) or Cedel
                                  Bank, societe anonyme ("Cedel") or
                                  the Euroclear System ("Euroclear")
                                  (in Europe). See "Description of the
                                  Certificates   Book-Entry
                                  Registration."

     Interest  . . . . . . .      Interest will accrue on the Invested
                                  Amount or outstanding principal
                                  amount of the Certificates of a
                                  Series or Class offered hereby at
                                  the per annum rate either specified
                                  in or determined in the manner
                                  specified in the related Prospectus
                                  Supplement. Except as otherwise
                                  provided herein, collections of
                                  Finance Charge Receivables and
                                  certain other amounts allocable to
                                  the Invested Amount of a Series
                                  offered hereby will generally be
                                  used to make interest payments to
                                  Certificateholders of such Series on
                                  each Interest Payment Date with
                                  respect thereto; provided that if an
                                  Early Amortization Period commences
                                  with respect to such Series,
                                  thereafter interest will be distributed 
                                  to such Certificateholders monthly on 
                                  each Special Payment Date (defined
                                  herein). If the Interest Payment
                                  Dates for a Series or Class occur
                                  less frequently than monthly, such
                                  collections or other amounts (or the
                                  portion thereof allocable to such
                                  Class) will be deposited in one or
                                  more trust accounts (each, an
                                  "Interest Funding Account") and used
                                  to make interest payments to
                                  Certificateholders of such Series or
                                  Class on the following Interest
                                  Payment Date with respect thereto.
                                  If a Series has more than one Class
                                  of Certificates, each such Class may
                                  have a separate Interest Funding
                                  Account. See "Description of the
                                  Certificates   Interest."

     Principal . . . . . . .      The principal of the Certificates of
                                  each Series offered hereby will be
                                  scheduled to be paid either (a) in
                                  full on an expected date specified
                                  in the related Prospectus Supplement
                                  (the "Expected Final Payment Date"),
                                  in which case such Series will have
                                  a Controlled Accumulation Period as
                                  described below under "  Controlled
                                  Accumulation Period," or (b) in
                                  installments commencing on a date
                                  specified in the related Prospectus
                                  Supplement (the "Principal
                                  Commencement Date"), in which case
                                  such Series will have a Controlled
                                  Amortization Period as described
                                  below under "  Controlled
                                  Amortization Period." If a Series
                                  has more than one Class of
                                  Certificates, each Class may have a
                                  different method of paying
                                  principal, Expected Final Payment
                                  Date or Principal Commencement Date.
                                  The payment of principal with
                                  respect to the Certificates of a
                                  Series or Class may commence earlier
                                  than the applicable Expected Final
                                  Payment Date or Principal
                                  Commencement Date, and the final
                                  principal payment with respect to
                                  the Certificates of a Series or
                                  Class may be made later than the
                                  applicable Expected Final Payment
                                  Date or other expected date, if a
                                  Pay Out Event occurs with respect to
                                  such Series or Class or under
                                  certain other circumstances
                                  described herein. See "Risk Factors
                                  - Generation of Additional
                                  Receivables; Dependency on
                                  Cardholder Repayments" for a
                                  description of factors that may
                                  affect the timing of principal
                                  payments on Certificates. See
                                  "Description of the Certificates  
                                  Principal."

     Revolving Period  . . .      The Certificates of each Series
                                  offered hereby will have a revolving
                                  period (the "Revolving Period") that
                                  will commence on the date of
                                  issuance of the related Series (the
                                  "Series Closing Date") or on a date
                                  prior thereto specified in the
                                  related Supplement and, for a Series
                                  offered hereby, the related
                                  Prospectus Supplement (the "Series
                                  Cut-Off Date") and continue until
                                  the earlier of (a) the commencement
                                  of the Early Amortization Period or
                                  Early Accumulation Period with
                                  respect to such Series and (b) the
                                  date specified in the related
                                  Prospectus Supplement as the end of
                                  the Revolving Period with respect to
                                  such Series. If the related
                                  Prospectus Supplement provides that
                                  a Series is a Principal Sharing
                                  Series (as defined herein), during
                                  the Revolving Period with respect to
                                  such Series, collections of
                                  Principal Receivables and certain
                                  other amounts otherwise allocable to
                                  the Certificateholders' Interest of
                                  such Series will be treated as
                                  Shared Principal Collections and
                                  will be distributed to, or for the
                                  benefit of, the Certificateholders
                                  of other Principal Sharing Series or
                                  the holders of the Transferor
                                  Certificates or deposited into the
                                  Special Funding Account, as more
                                  fully described in the related
                                  Prospectus Supplement. If the
                                  related Prospectus Supplement
                                  provides that a Series is not a
                                  Principal Sharing Series, during the
                                  Revolving Period with respect to
                                  such Series, collections of
                                  Principal Receivables and certain
                                  other amounts otherwise allocable to
                                  the Certificateholders' Interest of
                                  such Series will be paid to the
                                  holders of the Transferor
                                  Certificates or deposited into the
                                  Special Funding Account, as more
                                  fully described in the related
                                  Prospectus Supplement. See
                                  "Description of the Certificates  
                                  Principal," and "  Pay Out Events
                                  and Reinvestment Events" for a
                                  discussion of the events that might
                                  lead to the termination of the
                                  Revolving Period with respect to a
                                  Series prior to its scheduled date.

     Controlled Accumulation
     Period  . . . . . . . .      If the related Prospectus Supplement
                                  so specifies, unless an Early
                                  Amortization Period or, if so
                                  specified in the related Prospectus
                                  Supplement, an Early Accumulation
                                  Period commences with respect to a
                                  Series offered hereby,  the
                                  Certificates of such Series will
                                  have a scheduled accumulation period
                                  (the "Controlled Accumulation
                                  Period") that will commence at the
                                  close of business on the date or
                                  dates specified in or determined as
                                  specified in such Prospectus
                                  Supplement and continue until the
                                  earliest of (a) the commencement of
                                  the Early Amortization Period or, if
                                  so specified in the related
                                  Prospectus Supplement, an Early
                                  Accumulation Period with respect to
                                  such Series, (b) payment in full of
                                  the Invested Amount, including the
                                  Enhancement Invested Amount, if any,
                                  of the Certificates of such Series,
                                  and (c) the series termination date
                                  with respect to such Series (the
                                  "Series Termination Date").  The
                                  Controlled Accumulation Period may
                                  be postponed under the conditions
                                  set forth in "Description of the
                                  Certificates   Principal."  During
                                  the Controlled Accumulation Period
                                  with respect to a Series,
                                  collections of Principal Receivables
                                  and, if so specified in the related
                                  Prospectus Supplement, certain other
                                  amounts allocable to the
                                  Certificateholders' Interest of such
                                  Series (including Shared Principal
                                  Collections (as defined herein), if
                                  any, allocable to such Series) will
                                  be deposited on each Distribution
                                  Date in a trust account established
                                  for the benefit of the
                                  Certificateholders of such Series
                                  (each, a "Principal Funding
                                  Account") and used to make principal
                                  distributions to the
                                  Certificateholders of such Series or
                                  any Class thereof when due. The
                                  amount to be deposited in the
                                  Principal Funding Account (the
                                  "Controlled Deposit Amount") for any
                                  Series offered hereby on any
                                  Distribution Date may, but will not
                                  necessarily, be limited to an amount
                                  equal to an amount specified in or
                                  determined as specified in the
                                  related Prospectus Supplement (the
                                  "Controlled Accumulation Amount")
                                  plus any existing deficit controlled
                                  accumulation amount arising from
                                  prior Distribution Dates. If the
                                  Prospectus Supplement for a Series
                                  so specifies, the amount to be
                                  deposited in the Principal Funding
                                  Account on a Distribution Date may
                                  be a variable amount. If a Series
                                  has more than one Class of
                                  Certificates, each Class may have a
                                  separate Principal Funding Account
                                  and Controlled Accumulation Amount
                                  and the Controlled Accumulation
                                  Period with respect to each Class
                                  may commence on different dates. In
                                  addition, the related Prospectus
                                  Supplement may describe certain
                                  priorities among such Classes with
                                  respect to deposits of principal
                                  into such Principal Funding
                                  Accounts.

     Early Accumulation
     Period  . . . . . . . .      If so specified and under the
                                  conditions set forth in the
                                  Prospectus Supplement relating to a
                                  Series having a Controlled
                                  Accumulation Period, during the
                                  period from the day on which a
                                  Reinvestment Event (as defined
                                  herein) has occurred, until the
                                  earliest of (a) the commencement of
                                  the Early Amortization Period (if
                                  any), (b) payment in full of the
                                  Invested Amount, including the
                                  Enhancement Invested Amount, if any,
                                  of the Certificates of such Series,
                                  and (c) the Series Termination Date
                                  with respect to such Series (the
                                  "Early Accumulation Period"),
                                  collections of Principal Receivables
                                  and, if so specified in the related
                                  Prospectus Supplement, certain other
                                  amounts allocable to the
                                  Certificateholders' Interest of such
                                  Series (including Shared Principal
                                  Collections, if any, allocable to
                                  such Series) will be deposited on
                                  each Distribution 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
                                  Expected Final Payment Date. The
                                  amount to be deposited in the
                                  Principal Funding Account during the
                                  Early Accumulation Period will not
                                  be limited to any Controlled Deposit
                                  Amount. See "Description of the
                                  Certificates   Pay Out Events and
                                  Reinvestment Events" for a
                                  discussion of the events which might
                                  lead to commencement of an Early
                                  Accumulation Period.


     Controlled Amortization
     Period  . . . . . . . .      If the related Prospectus Supplement
                                  so specifies, unless an Early
                                  Amortization Period commences with
                                  respect to a Series offered hereby,
                                  the Certificates of such Series will
                                  have an amortization period (the
                                  "Controlled Amortization Period")
                                  that will commence at the close of
                                  business on the date specified in
                                  such Prospectus Supplement and
                                  continue until the earliest of (a)
                                  the commencement of the Early
                                  Amortization Period with respect to
                                  such Series, (b) payment in full of
                                  the Invested Amount, including the
                                  Enhancement Invested Amount, if any,
                                  of the Certificates of such Series
                                  and (c) the Series Termination Date
                                  with respect to such Series. During
                                  the Controlled Amortization Period
                                  with respect to a Series,
                                  collections of Principal Receivables
                                  and certain other amounts allocable
                                  to the Certificateholders' Interest
                                  of such Series (including Shared
                                  Principal Collections, if any,
                                  allocable to such Series) will be
                                  used on each Distribution Date to
                                  make principal distributions to
                                  Certificateholders of such Series or
                                  any Class thereof then scheduled to
                                  receive such distributions. The
                                  amount to be distributed to
                                  Certificateholders of any Series
                                  offered hereby on any Distribution
                                  Date may, but will not necessarily,
                                  be limited to an amount (the
                                  "Controlled Distribution Amount")
                                  equal to an amount (the "Controlled
                                  Amortization Amount") specified in
                                  the related Prospectus Supplement
                                  plus any existing deficit controlled
                                  amortization amount arising from
                                  prior Distribution Dates. If a
                                  Series has more than one Class of
                                  Certificates, each Class may have a
                                  different Controlled Amortization
                                  Amount. In addition, the related
                                  Prospectus Supplement may describe
                                  certain priorities among such
                                  Classes with respect to such
                                  distributions.

        Early Amortization
         Period . . . . . . . .    During the period from the day on
                                   which a Pay Out Event has occurred with
                                   respect to a Series to the date on which
                                   the Invested Amount, including the
                                   Enhancement Invested Amount, if any, of
                                   the Certificates of such Series has been
                                   paid in full or the related Series
                                   Termination Date has occurred (the
                                   "Early Amortization Period"),
                                   collections of Principal Receivables and
                                   certain other amounts allocable to the
                                   Certificateholders' Interest of such
                                   Series (including Shared Principal
                                   Collections, if any, allocable to such
                                   Series) will be distributed as principal
                                   payments to the Certificateholders of
                                   such Series monthly on each Distribution
                                   Date beginning with the first Special
                                   Payment Date with respect to such
                                   Series. During the Early Amortization
                                   Period with respect to a Series,
                                   distributions of principal to
                                   Certificateholders will not be subject
                                   to any Controlled Deposit Amount or
                                   Controlled Distribution Amount. In
                                   addition, upon the commencement of the
                                   Early Amortization Period with respect
                                   to a Series, any funds on deposit in a
                                   Principal Funding Account with respect
                                   to such Series will be paid to the
                                   Certificateholders of the relevant Class
                                   or Series on the first Special Payment
                                   Date with respect to such Series. See
                                   "Description of the Certificates Pay Out
                                   Events and Reinvestment Events" for a
                                   discussion of the events that might lead
                                   to the commencement of the Early
                                   Amortization Period with respect to a
                                   Series.

          Allocations Among 
          Series. . . . . . . . .  Pursuant to the Pooling and Servicing 
                                   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 Defaulted
                                   Receivables with respect to such Monthly
                                   Period based on the Series Allocation
                                   Percentage (as defined herein). See
                                   "Description of the Pooling and
                                   Servicing Agreement 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 Supplement.

          Sharing of Excess 
          Finance Charge Collec-
          tions Among Excess 
          Allocation Series. . .   If the Prospectus Supplement for a
                                   Series so provides, any Series may be
                                   designated as a Series that shares with
                                   other Series similarly designated,
                                   subject to certain limitations, certain
                                   Excess Finance Charge Collections (as
                                   defined herein) allocable to any such
                                   Series (an "Excess Allocation Series").
                                   Subject to certain limitations described
                                   under "Description of the Pooling and
                                   Servicing Agreement Sharing of Excess
                                   Finance Charge Collections Among Excess
                                   Allocation Series," collections of
                                   Finance Charge Receivables and certain
                                   other amounts allocable to the
                                   Certificateholders' Interest of any
                                   Series that is designated as an Excess
                                   Allocation Series in excess of the
                                   amounts necessary to make required
                                   payments with respect to such Series
                                   (including payments to the provider of
                                   any related Series Enhancement) will be
                                   applied to cover shortfalls with respect
                                   to amounts payable from collections of
                                   Finance Charge Receivables allocable to
                                   any other Series designated as an Excess
                                   Allocation Series, in each case pro rata
                                   based upon the amount of the shortfall
                                   with respect to amounts payable from
                                   Collections of Finance Charge
                                   Receivables, if any, with respect to
                                   each other Excess Allocation Series. See
                                   "Description of the Pooling and
                                   Servicing Agreement Sharing of Excess
                                   Finance Charge Collections Among Excess
                                   Allocation Series."

   
          Shared Principal
          Collections . . . . . .  If the Prospectus Supplement for a
                                   Series so provides, any Series may be
                                   designated as a Series that shares with
                                   other Series similarly designated,
                                   subject to certain limitations, certain
                                   excess collections of Principal
                                   Receivables and certain other amounts
                                   allocable to the Certificateholders'
                                   Interest of such Series (a "Principal
                                   Sharing Series"). To the extent that
                                   collections of Principal Receivables and
                                   certain other amounts that are allocated
                                   to the Certificateholders' Interest of
                                   any Principal Sharing Series are not
                                   needed to make payments to the
                                   Certificateholders of such Series or
                                   required to be deposited in a Principal
                                   Funding Account for such Series and to
                                   the extent that any amounts are
                                   specified in any Participation
                                   Supplement to be treated as Shared
                                   Principal Collections, such amounts may
                                   be applied to cover principal payments
                                   due to or for the benefit of
                                   Certificateholders of another Principal
                                   Sharing Series. Any such reallocation
                                   will not result in a reduction in the
                                   Invested Amount of the Series to which
                                   such collections were initially
                                   allocated. See "Description of the
                                   Pooling and Servicing Agreement Shared
                                   Principal Collections."
    

          Reallocations Among 
          Series in a Realloca-
          tion Group . . . . . .   If so provided in the related Prospectus 
                                   Supplement, the Certificates of a Series
                                   may be included in a Group that will be
                                   subject to reallocations of collections
                                   of Finance Charge Receivables and other
                                   amounts or obligations 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 Group.
                                   Consequently, the issuance of new Series
                                   in such 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
                                   Group. See "Risk Factors Issuance of New
                                   Series."

          Paired Series . . . . .  If so provided in the related
                                   Prospectus Supplement, a Series of
                                   Certificates may be issued (a "Paired
                                   Series") that is paired with one or more
                                   other Series or a portion of one or more
                                   other Series previously issued by the
                                   Trust (a "Prior Series"). A Paired
                                   Series may be issued at or after the
                                   commencement of a Controlled
                                   Accumulation Period or Controlled
                                   Amortization Period for a Prior Series.
                                   As the Invested Amount of the Prior
                                   Series having a Paired Series is
                                   reduced, the Invested Amount of the
                                   Paired Series will increase by an equal
                                   amount. Upon payment in full of such
                                   Prior Series, the Invested Amount of the
                                   Paired Series will be equal to the
                                   amount of the Invested Amount paid to
                                   Certificateholders of such Prior Series.
                                   If a Pay Out Event or Reinvestment Event
                                   occurs with respect to the Prior Series
                                   having a Paired Series or with respect
                                   to the Paired Series when such Prior
                                   Series is in a Controlled Amortization
                                   Period or Controlled Accumulation
                                   Period, the percentage specified in the
                                   applicable Prospectus Supplement for the
                                   allocation of collections of Principal
                                   Receivables to the Certificateholders'
                                   Interest of such Prior Series (the
                                   "Principal Allocation Percentage") and
                                   the Series Allocation Percentage for the
                                   Prior Series and the Principal
                                   Allocation Percentage and the Series
                                   Allocation Percentage for the Paired
                                   Series will be reset as specified in the
                                   related Prospectus Supplement and the
                                   Controlled Amortization Period,
                                   Controlled Accumulation Period, Early
                                   Amortization Period or Early
                                   Accumulation Period for such Prior
                                   Series could be lengthened.

          Special Funding 
          Account . . . . . . . .  If on any date the Transferor Amount
                                   is less than or equal to the Required
                                   Transferor Amount, the Servicer shall
                                   not distribute to the holders of the
                                   Transferor Certificates any collections
                                   of Principal Receivables that otherwise
                                   would be distributed to the holders of
                                   the Transferor Certificates, but shall
                                   deposit such funds in the Special
                                   Funding Account.

                                   Funds on deposit in the Special Funding
                                   Account will be withdrawn and paid to
                                   the holders of the Transferor
                                   Certificates on any Distribution Date to
                                   the extent that, after giving effect to
                                   such payment, the Transferor Amount
                                   exceeds the Required Transferor Amount
                                   on such date; provided, however, that if
                                   a Controlled Accumulation Period, Early
                                   Accumulation Period, Controlled
                                   Amortization Period or Early
                                   Amortization Period commences with
                                   respect to any Series, any funds on
                                   deposit in the Special Funding Account
                                   will be released and treated as
                                   collections of Principal Receivables to
                                   the extent needed to cover principal
                                   payments due to or for the benefit of
                                   such Series. See "Description of the
                                   Pooling and Servicing Agreement Special
                                   Funding Account."

          Funding Period; Pre-
          Funding Account . . .    The Prospectus Supplement relating to a
                                   Series of Certificates may specify that
                                   for a period beginning on the Series
                                   Closing Date and ending on a specified
                                   date before the commencement of a
                                   Controlled Amortization Period or
                                   Controlled Accumulation Period with
                                   respect to such Series (the "Funding
                                   Period"), the aggregate amount of
                                   Principal Receivables in the Trust
                                   allocable to such Series may be less
                                   than the aggregate principal amount of
                                   the Certificates of such Series and an
                                   amount equal to 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 Invested
                                   Amounts of other Series issued by the
                                   Trust. The related Prospectus Supplement
                                   will specify the initial Invested Amount
                                   on the Series Closing Date with respect
                                   to such Series, the aggregate principal
                                   amount of the Certificates of such
                                   Series (the "Full Invested Amount") and
                                   the date by which the Invested Amount is
                                   expected to equal the Full Invested
                                   Amount. The Invested Amount will
                                   increase as Principal Receivables are
                                   delivered to the Trust or as the
                                   Invested Amounts of other Series of the
                                   Trust are reduced. The Invested Amount
                                   may also decrease due to the occurrence
                                   of a Pay Out Event as specified in the
                                   related Prospectus Supplement. See "Risk
                                   Factors Pre-Funding Account."

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

                                   If so specified in the related
                                   Prospectus Supplement, funds in the
                                   Pre-Funding Account with respect to any
                                   Series will be invested by the Trustee
                                   in Eligible Investments or will be
                                   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  . .  The credit enhancement (the "Credit
                                   Enhancement") with respect to a Series
                                   offered hereby may include a letter of
                                   credit, a cash collateral account or
                                   guaranty, spread account, yield
                                   supplement account, a collateral
                                   interest, a surety bond, an insurance
                                   policy, guaranteed rate agreement,
                                   maturity liquidity facility, tax
                                   protection agreement or any other form
                                   of credit enhancement described in the
                                   related Prospectus Supplement. Credit
                                   Enhancement may also be provided to a
                                   Class or Classes of a Series or to a
                                   Series by subordination provisions which
                                   require that distributions of principal
                                   or interest be made with respect to the
                                   Certificates of such Class or Classes or
                                   such Series before distributions are
                                   made to one or more other Classes of
                                   such Series or to another Series (if the
                                   Supplement for such Series so provides).

                                   The type, characteristics and amount of
                                   the Credit Enhancement with respect to
                                   any Series will be determined based on
                                   several factors, including the
                                   characteristics of the Receivables and
                                   Accounts underlying or comprising the
                                   Trust Assets as of the Series Closing
                                   Date with respect thereto, and will be
                                   established on the basis of requirements
                                   of each applicable Rating Agency. The
                                   terms of the Credit Enhancement with
                                   respect to any Series offered hereby
                                   will be described in the related
                                   Prospectus Supplement. If so specified
                                   in the Prospectus Supplement for a
                                   Series, the level of Credit Enhancement
                                   for such Series may be reduced if such
                                   reduction satisfies the Rating Agency
                                   Condition. See "Description of the
                                   Pooling and Servicing Agreement Credit
                                   Enhancement" and "Risk Factors Limited
                                   Nature of Rating."


   
          Servicing . . . . . . .  The Bank, in its capacity as
                                   Servicer under the Pooling and Servicing
                                   Agreement, is the initial Servicer for
                                   the Trust. The Servicer is responsible
                                   for servicing, managing and making
                                   collections on the Receivables. The
                                   "Distribution Date" for a Series will be
                                   the day occurring in each month (or, if
                                   such day is not a business day, the next
                                   business day) or such other date
                                   specified in the Supplement for a
                                   Series. The "Transfer Date" for a Series
                                   will be the business day preceding each
                                   Distribution Date or such other date
                                   specified in the Supplement for a
                                   Series. On the earlier of (a) the second
                                   business day following the Date of
                                   Processing and (b) the day on which the
                                   Servicer deposits any collections into
                                   the Collection Account, subject to
                                   certain exceptions described herein, the
                                   Servicer will pay to the holders of the
                                   Transferor Certificates and any
                                   Participations their allocable portion
                                   of any collections then held by the
                                   Servicer. The "Date of Processing" is
                                   the business day on which a record of
                                   any transaction is first recorded
                                   pursuant to the Servicer's data
                                   processing procedures. The
                                   "Determination Date" for a Series will
                                   be the third business day preceding the
                                   Distribution Date in each Monthly
                                   Period, or such other date specified in
                                   the Supplement for a Series. On each
                                   Determination Date, the Servicer will
                                   calculate the amounts to be allocated to
                                   the Certificateholders of each Class or
                                   Series, the holders of any
                                   Participations and the holders of the
                                   Transferor Certificates as described
                                   herein in respect of collections of
                                   Receivables received with respect to the
                                   preceding Monthly Period.
    

          Income Tax With-
            holding . . . . . . .  Interest on the Certificates will be
                                   subject to United States withholding tax
                                   and backup withholding unless the holder
                                   complies with applicable IRS
                                   identification requirements.

          Tax Status  . . . . . .  Except to the extent otherwise
                                   specified in the related Prospectus
                                   Supplement, it is anticipated that
                                   special tax counsel will be of the
                                   opinion that the Certificates of each
                                   Class offered hereby of each Series will
                                   be characterized as indebtedness for
                                   Federal income tax purposes. Except to
                                   the extent otherwise specified in the
                                   related Prospectus Supplement, the
                                   Certificate Owners will agree to treat
                                   the Certificates offered hereby 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  .  See "ERISA Considerations" herein
                                   and "Summary of Series Terms - ERISA
                                   Considerations" in the applicable
                                   Prospectus Supplement.

          Certificate Rating  . .  It will be a condition to the
                                   issuance of each Series of Certificates
                                   or Class thereof offered pursuant to
                                   this Prospectus and the related
                                   Prospectus Supplement that they be rated
                                   in one of the four highest applicable
                                   rating categories by at least one
                                   nationally recognized statistical rating
                                   organization selected by the Transferor,
                                   as specified in the applicable
                                   Supplement (each rating agency rating
                                   any Series, a "Rating Agency"). The
                                   rating or ratings applicable to the
                                   Certificates of each such Series or
                                   Class thereof will be set forth in the
                                   related Prospectus Supplement. A
                                   security rating should be evaluated
                                   independently of similar ratings of
                                   different types of securities. 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 Limited
                                   Nature of 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.


                                     RISK FACTORS

               Investors should consider the following risk factors in
          connection with the purchase of the Certificates.

               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
          can be no assurance that a secondary market will develop or, if a
          secondary market does develop, that it will provide
          Certificateholders of any Series offered hereby with liquidity of
          investment or that it will continue for the life of such
          Certificates.

   
               Limited Operating History.   The Bank will be formed on or
          about the Initial Series Closing Date and will have no operating
          history.  The Bank will begin originating credit card accounts
          upon the grant of all necessary regulatory approvals and upon
          obtaining membership in VISA U.S.A. Inc. and MasterCard
          International Incorporation and subsequent consummation of
          solicitation operations by Holdings on behalf of the Bank, and
          thus has no underwriting or servicing experience, or delinquency,
          default and loss experience with respect to credit card accounts,
          other than through BKB and Harris.  BKB  began originating and
          servicing credit card accounts in September 1995.  BKB thus has
          limited underwriting and servicing experience, and limited
          delinquency, default and loss experience with respect to the
          Accounts.

               The average age of a credit card issuer's portfolio of
          accounts is an indicator of the stability of delinquency and loss
          levels of that portfolio.  A portfolio of older accounts
          generally behaves more predictably than a newly originated
          portfolio.  Approximately two thirds of the credit card accounts
          to be transferred to the Trust upon formation that were
          originated by BKB were originated within the last 25 months and
          over 42% of such Accounts were originated within the last 12
          months.  Approximately __% of the credit card accounts originated
          by Harris were originated within the last 12 months.  The credit
          card accounts originated by BKB will represent a significant
          portion of the Trust's initial portfolio.  The levels of such
          delinquencies and losses may increase as the average age of the
          Accounts increases, until the Accounts become more seasoned.  
    

               Limited History of Trust and Transferor.  The Transferor was
          formed in June 1997, and the Trust will be formed on the Initial
          Series Closing Date.  The Transferor and the Trust will have no
          substantial assets other than their respective interests in the
          Receivables and the proceeds thereof as described herein.

   
               Portfolio Acquisitions.  A significant portion of the
          anticipated growth of the Trust Assets will depend on the Bank's
          ability to identify, negotiate and complete Alliances and
          portfolio acquisitions on a timely basis and successfully
          integrate managed or acquired portfolios into the Trust.  Failure
          to do so could have a material adverse effect on the Trust.  Any
          acquisition or Alliance involves inherent uncertainties and
          risks, such as the effect on the acquired assets of integration
          with the existing Trust Assets, the availability of management
          resources of the Servicer to oversee operations with respect to
          the managed or acquired assets, and different demographic
          characteristics of holders of managed or acquired accounts. 
          Integrating managed and acquired account portfolios with the
          Trust's existing portfolio will require a significant amount of
          the Servicer's management's time and skill and may place
          significant demands on the Servicer's operations and financial
          resources.  Although an acquired portfolio may have had certain
          levels of delinquencies and losses prior to the acquisition,
          there can be no assurance that such levels of delinquencies and
          losses would continue thereafter.  There can be no assurance that
          Holdings or the Bank will be able to locate appropriate
          acquisition candidates, that any identified candidates will
          ultimately be acquired or that acquired portfolios will be 
          effectively integrated with the Trust's existing portfolio. 
          There can be no assurance that the financing necessary to
          complete acquisitions can be obtained by Holdings or the Bank on
          favorable terms, if at all.  See "Credit Activities   Business
          Strategy"

               Non-Recourse to the Account Originators, the Bank, PFR, the
          Transferor or Affiliates Thereof.  No Certificateholder will have
          recourse for payment of its Certificates to any assets of the
          Account Originators, the Bank, PFR, the Transferor (other than
          the Transferor Certificate, to the extent described herein),  or
          any affiliates thereof.  Consequently, Certificateholders must
          rely solely upon payments on the Receivables for the payment of
          principal of and interest on the Certificates.  Furthermore,
          under the Pooling and Servicing Agreement, the Certificateholders
          have an interest in the Receivables and collections thereon only
          to the extent of the Certificateholders' Interest and, to the
          limited extent described herein, the Transferor's Interest. 
          Should the Certificates not be paid in full on a timely basis,
          Certificateholders may not look to any assets of any of the
          Account Originators, the Bank, PFR, the Transferor (other than
          the Transferor Certificate, to the extent described herein),  or
          any affiliates thereof to satisfy their claims.

               Characteristics as a Sale; Insolvency and Receivership
          Risks.  Each Account Originator, the Bank and PFR represents and
          warrants in the applicable Purchase Agreement that the transfer
          of all Receivables pursuant thereto to the applicable purchaser 
          is a valid sale and assignment of such Receivables from such
          party to such purchaser. In addition, each Account Originator,
          the Bank, PFR and the Transferor have agreed that if,
          notwithstanding their intent, the respective sales of Receivables
          are not treated as sales, the respective Purchase Agreements will
          be deemed to create a security interest in the Receivables.  

               With respect to Receivables conveyed by an Account
          Originator to the Bank or to PFR and with  respect to Receivables
          conveyed by the Bank to PFR, in a receivership or conservatorship
          of the Account Originator or of the Bank, if the conveyance of
          Receivables by such Account Originator or the Bank, as the case
          may be, is not treated as a sale, but is deemed to create a
          security interest in the Receivables conveyed, the Bank's and
          PFR's interest (in the case of a receivership or conservatorship
          of an Account Originator) or PFR's interest (in the case of a
          receivership or conservatorship of the Bank) in such Receivables
          may be subject to tax or other governmental liens relating to the
          Account Originator or to the Bank, as applicable, arising before
          the subject Receivables came into existence and to certain
          administrative expenses of the receivership, conservatorship or
          bankruptcy proceeding.  Each of the Account Originators has taken
          or will take certain actions required to perfect the Bank's
          interest or PFR's interest, as applicable, in the Receivables
          conveyed by such Account Originator. The Bank has taken or will
          take certain actions required to perfect PFR's interest in the
          Receivables conveyed by the Bank to PFR.

               A conservator or receiver would have the power under the
          Financial Institutions Reform, Recovery and Enforcement Act of
          1989 ("FIRREA") to repudiate contracts of, and to request a stay
          of up to 90 days of any judicial action or proceeding involving,
          an Account Originator or the Bank.  However, notwithstanding the
          insolvency of, or the appointment of a receiver or conservator
          for, an Account Originator or for the Bank, subject to certain
          qualifications, a valid perfected security interest of the Bank
          in the Receivables conveyed to it by the Account Originator, or
          of PFR in the Receivables conveyed to it by an Account Originator
          or by the Bank, should be enforceable (to the extent of the
          Bank's or PFR's, as applicable, "actual direct compensatory
          damages" (as described below)) and payments to the Bank or to
          PFR, as applicable,  with respect to the subject Receivables (up
          to the amount of such damages) should not be subject to an
          automatic stay of payment or to recovery by such a conservator or
          receiver.  If, however, the conservator or receiver were to
          assert that the security interest was unperfected or
          unenforceable, or were to require the Bank or PFR,  to establish
          its right to those payments by submitting to and completing the
          administrative claims procedure established under FIRREA, or the
          conservator or receiver were to request a stay of proceedings
          with respect to the Account Originator or the Bank, as
          applicable, as provided under FIRREA, delays in payments to the
          Trust and on the Certificates and possible reductions in the
          amount of those payments could occur.  In the event of a
          repudiation of obligations by a conservator or receiver, FIRREA
          provides that a claim for the repudiated obligation is limited to
          "actual direct compensatory damages" determined as of the date of
          the appointment of the conservator or receiver (which in most
          cases are expected to include the outstanding principal on the
          Certificates plus interest accrued thereon to the date of
          payment).  The Federal Deposit Insurance Corporation ("FDIC") has
          not adopted a formal policy statement on payment of principal and
          interest on collateralized borrowings of banks that are
          repudiated.  The Transferor believes that the general practice of
          the FDIC in such circumstances is to permit the collateral to be
          applied to pay the principal owed plus interest at the contract
          rate up to the date of payment, together with the costs of
          liquidation of the collateral if provided for in the contract. 
          In one case involving the repudiation by the Resolution Trust
          Corporation (the "RTC") of certain secured zero-coupon bonds
          issued by a savings association, a United States federal district
          court held that "actual direct compensatory damage" in the case
          of a marketable security meant the value of the repudiated bonds
          as of the date of repudiation.  If that court's view were applied
          to determine the Bank's or  PFR's "actual direct compensatory
          damages" in the event a conservator or receiver of an Account
          Originator or the Bank, as applicable, repudiated the  Purchase
          Agreement pursuant to which the subject Receivables were
          conveyed, the amount paid to Certificateholders could, depending
          upon circumstances existing on the date of the repudiation, be
          less than the principal of the Certificates and the interest
          accrued thereon to the date of payment.  See "Certain Legal
          Aspects of the Receivables   Certain Matters Relating to
          Insolvency." 

               In addition, in the event of a Servicer Default, if a
          conservator or receiver is appointed for the Servicer, and no
          Servicer Default other than such conservatorship or receivership
          exists, the conservator or receiver may have the power to prevent
          either the Trustee or the majority of the Certificateholders from
          effecting a transfer of servicing to a successor Servicer.

               With respect to Receivables conveyed by PFR to the
          Transferor, if PFR were to become subject to a bankruptcy
          proceeding and the conveyance of Receivables by PFR to the
          Transferor is not treated as a sale, but is deemed to create a
          security interest in the Receivables conveyed, the Transferor's
          interest in such Receivables may be subject to tax or other
          governmental liens relating to PFR arising before the Receivables
          came into existence and to certain administrative expenses of the
          bankruptcy proceeding.  PFR has taken or will take certain
          actions required to perfect the Transferor's interest in the
          Receivables conveyed to it by the Bank.

               In a receivership or conservatorship of an Account
          Originator or the Bank, or in a bankruptcy proceeding involving
          PFR, if a receiver or conservator for the Account Originator or
          for the Bank, or if a bankruptcy trustee for PFR, PFR as debtor
          in possession, or a creditor of PFR were to take the view that
          the transfer of the Receivables from PFR to the Transferor should
          be recharacterized as a pledge of such Receivables, then delays
          in payments on the Certificates or (should the bankruptcy court
          rule in favor of any such trustee, debtor in possession or
          creditor) reductions in such payments on such Certificates could
          result.  In addition, in a bankruptcy proceeding involving
          Holdings or PFR, if a bankruptcy trustee for Holdings, Holdings
          as debtor in possession, or a creditor of Holdings, or if a
          bankruptcy trustee for PFR, PFR as debtor in possession, or a
          creditor of PFR were to take the view that any of Holdings, PFR
          or the Transferor should be substantively consolidated, then
          delays in payments on the Certificates or (should the bankruptcy
          court rule in favor of any such trustee, debtor in possession or
          creditor) reductions in such payments on such Certificates could
          result.
    

               Although the Pooling and Servicing Agreement provides that
          the Transferor will transfer all of its right, title, and
          interest in and to the Receivables to the Trust, a court could
          treat such transactions as an assignment of collateral as
          security for the benefit of holders of Certificates issued by the
          Trust.  It is possible that the risk of such treatment may be
          increased by the retention by the Transferor of the Transferor
          Certificate and any other Class of Certificates that may be
          issued and retained by the Transferor.  The Transferor represents
          and warrants in the Pooling and Servicing Agreement that the
          transfer of the Receivables to the Trust is either a valid
          transfer and assignment of the Receivables to the Trust or the
          grant to the Trust of a security interest in the Receivables. 
          The Transferor has taken and will take certain actions required
          to perfect the Trust's interest in the Receivables and warrants
          that if the transfer to the Trust is deemed to be a grant to the
          Trust of a security interest in the Receivables, the Trustee will
          have a first priority perfected security interest therein,
          subject only to tax or government lien or other nonconsensual
          liens.  If the transfer of the Receivables to the Trust is deemed
          to create a security interest therein under the Uniform
          Commercial Code "UCC", 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.  In the event of the
          insolvency of the Transferor, certain administrative expenses may
          also have priority over the Trust's interest in such Receivables. 
          See "Certain Legal Aspects of the Receivables   Transfer of
          Receivables."

               To the extent that the Transferor is deemed to have granted
          a security interest in the Receivables to the Trust and such
          security interest was validly perfected before any insolvency of
          the Transferor and was not granted or taken in contemplation of
          insolvency or with the intent to hinder, delay, or defraud the
          Transferor or its creditors, such security interest should not be
          subject to avoidance in the event of insolvency or receivership
          of the Transferor, and payments to the Trust with respect to the
          Receivables should not be subject to recovery by a bankruptcy
          trustee or receiver of the Transferor.  If, however, such a
          bankruptcy trustee or receiver were to assert a contrary
          position, delays in payments on the Certificates and possible
          reductions in the amount of those payments could occur.

   
               In the event of a Servicer Default relating to the
          bankruptcy or insolvency of the Servicer, and no Servicer Default
          other than such bankruptcy or insolvency-related Servicer Default
          exists, the bankruptcy trustee, conservator or receiver may have
          the power to prevent either the Trustee or the Certificateholders
          from appointing a successor Servicer.  If the Transferor consents
          or fails to object to the appointment of a bankruptcy trustee or
          conservator, receiver or liquidator in any bankruptcy, insolvency
          or similar proceedings of or relating to the Transferor, or the
          commencement of an action  for the appointment of a bankruptcy
          trustee or conservator, receiver or liquidator in any insolvency
          or similar proceedings, or for the winding-up, insolvency,
          bankruptcy, reorganization, conservatorship, receivership or
          liquidation of the Transferor's affairs, or notwithstanding an
          objection by the Transferor any such action remains undischarged
          or unstayed for a period of 60 days; or the Transferor admits in
          writing its inability to pay its debts generally as they become
          due, files, or consents or fails to object (or objects without
          dismissal of any such filing within 60 days of such filing) to
          the filing of, a petition to take advantage of any applicable
          bankruptcy, insolvency or reorganization, receivership or
          conservatorship statute, makes an assignment for the benefit of
          its creditors or voluntarily suspends payment of its obligations
          (any such event being an "Insolvency Event"), new Principal
          Receivables would not be transferred by the Transferor to the
          Trust. In the event of an Insolvency Event, the Trustee would
          sell the Receivables (unless Holders (as defined herein) of
          Certificates evidencing undivided interests aggregating more than
          50% of the aggregate unpaid principal amount of each Series (or
          with respect to any Series with two or more Classes, 50% of the
          unpaid principal amount of each Class) and certain other persons
          specified in the Supplement for a Series instruct otherwise and
          provided that a trustee for the Transferor does not order a sale
          despite such instructions not to sell), thereby causing early
          termination of the Trust. The entire proceeds of such sale or
          liquidation will be treated as collections of Receivables and
          allocated accordingly among the Certificateholders of each
          Series, the holders of any Participations and the Transferor. 
          Upon the occurrence of a Pay Out Event, if a trustee, receiver or
          conservator is appointed for the Transferor and no Pay Out Event
          other than such insolvency of the Transferor exists, the trustee
          may have the power to prevent the early sale, liquidation or
          disposition of the Receivables and the commencement of the Early
          Amortization Period or Early Accumulation Period and may be able
          to require that new Principal Receivables be transferred to the
          Trust. In addition, the trustee, receiver or conservator for the
          Transferor may have the power to cause early sale of the
          Receivables and the early payment of the Certificates or to
          prohibit the continued transfer of Receivables to the Trust. See
          "Certain Legal Aspects of the Receivables   Certain Matters
          Relating to Insolvency."
    

               While the Bank is the Servicer, cash collections held by the
          Bank may, subject to certain conditions, be commingled and used
          for the benefit of the Bank prior to each Transfer Date and, in
          the event of the insolvency, receivership or conservatorship of
          the Bank or, in certain circumstances, the lapse of certain time
          periods, the Trust may not have a perfected security interest in
          such collections and accordingly, be entitled to such
          collections. The Bank will be allowed to make monthly rather than
          daily deposits of collections to the Collection Account if either
          (i) the Bank obtains a commercial paper rating of at least A-1
          and P-1 (or its equivalent) by the applicable Rating Agency or
          (ii) or the Bank makes other arrangements that satisfy the Rating
          Agency Condition.  Unless otherwise provided in the related
          Prospectus Supplement, if either of the foregoing conditions are
          not satisfied, then the Bank will, within five business days,
          commence the deposit of collections directly into the Collection
          Account within two business days of the Date of Processing.

               Consumer Protection Laws.  The Accounts and Receivables are
          subject to numerous Federal and state consumer protection laws
          which impose requirements on the solicitation, making,
          enforcement and collection of consumer loans. Such laws, as well
          as any new laws or rulings which may be adopted (including, but
          not limited to, federal or state interest rate caps on credit
          cards), may adversely affect the Servicer's ability to collect on
          the Receivables or maintain the required level of periodic
          finance charges, annual membership fees and other fees. In
          addition, failure by the Servicer to comply with such
          requirements could adversely affect the Servicer's ability to
          enforce the Accounts or Receivables.

   
               Pursuant to the Pooling and Servicing Agreement, the
          Transferor makes certain representations and warranties relating
          to the validity and enforceability of the Accounts and the
          Receivables and pursuant to the applicable Purchase Agreement the
          Account Originators, the Bank and PFR make similar
          representations and warranties with respect to the Receivables
          conveyed by each such party. However, it is not anticipated that
          the Trustee will make any examination of the 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 not
          complied with and such noncompliance continues beyond the
          applicable cure period, is that the Receivables affected thereby
          will be assigned to the Servicer or reassigned to the Transferor
          (for reassignment, in turn, to PFR). In addition, in the event of
          the breach of certain representations and warranties, the
          Transferor may be obligated to accept the reassignment of the
          entire Trust Portfolio.  The proceeds of any such reassignment
          will be deposited in the Collection Account and treated as
          collections of Principal Receivables.  If the proceeds from such
          reassignment and any amounts on deposit in the Collection
          Account, the Reserve Account and any amounts available from any
          Credit Enhancement are not sufficient to pay any Certificates in
          full, the amount of principal returned to Certificateholders will
          be reduced and some or all of the Certificateholders will incur a
          loss.  In addition, because the proceeds of any such reassignment
          will be distributed to Certificateholders as principal prior to
          the scheduled date of such repayment, Certificateholders would
          not receive the benefit of the interest rate on the Certificates
          specified in the applicable Prospectus Supplement for the period
          of time originally expected on the amount of such early
          repayment, and accordingly, Certificateholders will bear the
          reinvestment risk resulting from faster payment of principal of
          the Certificates.  There can be no assurance that a
          Certificateholder would be able to reinvest such early repayment
          amount at a similar rate of return.  See "Description of the
          Pooling and Servicing Agreement   Representations and Warranties"
          and "  Servicer Covenants" and "Certain Legal Aspects of the
          Receivables    Consumer Protection Laws."
    

               Application of federal and state bankruptcy and debtor
          relief laws would affect the interests of Certificateholders in
          the Receivables if such laws result in any Receivables being
          written off as uncollectible when there are no funds available
          pursuant to any applicable Credit Enhancement or other sources.
          See "Description of the Pooling and Servicing Agreement   
          Defaulted Receivables; Rebates and Fraudulent Charges."

               Proposed Legislation   Limitation on Finance Charges. 
          Congress and the states may enact new laws and amendments to
          existing laws to regulate further the credit card industry or to
          reduce finance charges or other fees or charges applicable to
          credit card accounts. The potential effect of any such
          legislation could be to reduce the yield on the Accounts. If such
          yield is reduced, a Pay Out Event or Reinvestment Event could
          occur, and the Early Amortization Period or Early Accumulation
          Period would commence. See "Description of the Certificates   Pay
          Out Events and Reinvestment Events."

   
               Generation of Additional Receivables; Dependency on
          Cardholder Repayments.  On the Initial Series Closing Date, the
          credit card account relationships for each of the Accounts will
          be transferred to Holdings.  There can be no assurance that
          holders of BKB and Harris credit cards whose accounts are
          transferred to Holdings will be willing to maintain their credit
          card relationship with Holdings.  The failure of Holdings or the
          Bank to retain sufficient numbers of these account relationships
          could have a material adverse effect on the Trust.  The
          Receivables may be paid at any time and there is no assurance
          that there will be additional Receivables created in the
          Accounts, that Receivables will be added to the Trust from
          Additional Accounts designated to the Trust, or that any
          particular pattern of cardholder repayments will occur. The
          commencement and continuation of a Controlled Amortization Period
          or a Controlled Accumulation Period 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 Pay Out Event or
          Reinvestment Event and the commencement of the Early Amortization
          Period or the Early Accumulation Period. The full payment of the
          Invested Amount of a Series or Class is dependent on cardholder
          repayments and will not be made if such repayment amounts are
          insufficient to pay such Series or Class its Invested Amount in
          full by the Series Termination Date. The Pooling and Servicing
          Agreement provides that the Transferor will be required, and the
          Transferor Purchase Agreement provides that PFR and the
          Transferor will be required (subject to certain conditions), to
          designate Additional Accounts, the Receivables of which will be
          added to the Trust in the event that the amount of the Principal
          Receivables is not maintained at the Required Minimum Principal
          Balance or if the Transferor Amount is less than the Required
          Transferor Amount. If Additional Accounts are not designated by
          the Transferor and PFR when required, a Pay Out Event or
          Reinvestment Event may occur and result in the commencement of an
          Early Amortization Period or Early Accumulation Period. In
          addition, a decrease in the effective yield on the Receivables
          due to, among other things, a change in the annual percentage
          rates applicable to the Accounts, an increase in the level of
          delinquencies or an increase in convenience use (i.e., where
          cardholders pay their Receivables early and thus avoid all
          finance charges on purchases) could cause the commencement of an
          Early Amortization Period or Early Accumulation Period as well as
          result in decreased protection to Certificateholders against
          defaults under the Accounts.
    

               Social, Legal,Technological, Economic and Other Factors. 
          Changes in card use and payment patterns by cardholders result
          from a variety of social, legal, technological and economic
          factors. Social factors include potential changes in consumers'
          attitudes towards  financing purchases with debt.  Legal factors
          include changes in the laws affecting creditor's rights. 
          Technological factors include new methods of payment, such as
          debit cards, electronic billing and payment services and personal
          computer banking services.  Economic factors include the rate of
          inflation, unemployment levels, tax law changes, bankruptcy
          levels and relative interest rates. The use of incentive programs
          (e.g., gift awards for card usage) may also affect card use. The
          Transferor and the Bank are unable to determine and have no basis
          to predict whether or to what extent legal, economic or social
          factors will affect card use or repayment patterns. See "The
          Accounts."  

   
               Competition in the Credit Card Industry.  The credit card
          industry is highly competitive and operates in a legal and
          regulatory environment increasingly focused on the cost of
          services charged for credit cards. As new credit card issuers
          seek to enter the market and issuers seek to expand their market
          share, there is increased use of advertising, target marketing
          and pricing competition.  Congress and the states may enact new
          laws and amendments to existing laws to regulate further the
          credit card industry or to reduce finance charges or other fees
          or charges applicable to credit card accounts. In addition,
          certain credit card issuers assess annual percentage rates or
          other fees or charges at rates lower than the rate currently
          being assessed on most of the Accounts. If cardholders choose to
          utilize competing sources of credit, the rate at which new
          Receivables are generated in the Accounts may be reduced and
          certain purchase and payment patterns with respect to Receivables
          may be affected. The Trust will be dependent upon the continued
          ability of the Bank  to generate new Receivables. If the rate at
          which new Receivables are generated declines significantly and
          the Transferor and PFR do not designate Additional Accounts, a
          Pay Out Event or Reinvestment Event could occur, in which event
          an Early Amortization Period or Early Accumulation Period would
          commence.

               In September 1994, the United States Court of Appeals for
          the Tenth Circuit reversed a 1992 Utah federal court decision
          that the VISA association violated antitrust laws when it denied
          membership in VISA to a subsidiary of Sears Roebuck & Co., on the
          basis that another former Sears subsidiary at the time was the
          issuer of the Discover credit card, a competitor of the VISA
          credit card. In June 1995, the United States Supreme Court
          declined to review the decision of the court of appeals.
          MasterCard has settled a similar lawsuit. This settlement by
          MasterCard or a similar lawsuit against VISA could result in
          increased competition among issuers of VISA and MasterCard credit
          cards and thereby have adverse consequences for members of the
          MasterCard and VISA associations, such as the Bank.

               Ability of the Bank to Change Terms of the Accounts;
          Decrease in Finance Charges. Pursuant to the Pooling and
          Servicing Agreement, the Transferor is not transferring to the
          Trust the Accounts but only the Receivables arising in the
          Accounts.  The Bank has the right to determine the annual
          percentage rates and the fees which are applicable from time to
          time to the Accounts, to alter the Minimum Monthly Payment
          required under the Accounts and to change various other terms
          with respect to the Accounts.  A decrease in the annual
          percentage rates or a reduction in fees would decrease the
          effective yield on the Accounts and could result in the
          occurrence of a Pay Out Event or Reinvestment Event and the
          commencement of an Early Amortization Period or Early
          Accumulation Period. An alteration of payment terms may result in
          fewer payments on Receivables being made in any month. Under the
          applicable Purchase Agreement, the Bank agrees that, unless
          required by law or unless it deems it necessary to maintain on a
          competitive basis its credit card business or a program operated
          by such credit card business based on a good faith assessment by
          it of the nature of the competition with respect to the credit
          card business or such program, it will not take any action which
          would have the effect of reducing the Portfolio Yield (as defined
          herein) to a level that could reasonably be expected to cause any
          Series to experience a Pay Out Event or Reinvestment Event based
          on the insufficiency of the Series Adjusted Portfolio Yield or
          any similar test or take any action that would have the effect of
          reducing the Portfolio Yield to less than the highest Average
          Rate (as defined herein) for any Group. "Portfolio Yield" means,
          with respect to the Trust as a whole and, with respect to any
          Monthly Period, the annualized percentage equivalent of a
          fraction (a) the numerator of which is the aggregate of the sum
          of the Series Allocable Finance Charge Collections (as defined
          herein) for all Series during the immediately preceding Monthly
          Period calculated on a cash basis after subtracting therefrom the
          Series Allocable Defaulted Amount (as defined herein) for all
          Series for such Monthly Period and (b) the denominator of which
          is the total amount of Principal Receivables as of the last day
          of such immediately preceding Monthly Period. Unless otherwise
          provided in the Prospectus Supplement with respect to any Series,
          "Average Rate" means, with respect to any Group, the percentage
          equivalent of a decimal equal to the sum of the amounts for each
          outstanding Series (or each Class within a Series consisting of
          more than one Class) within such Group obtained by multiplying
          (a) the certificate rate for such Series or Class (adjusted to
          take into account any payments made pursuant to any interest rate
          agreements) and (b) a fraction, the numerator of which is the
          aggregate unpaid principal amount of the Certificates of such
          Series or Class and the denominator of which is the aggregate
          unpaid principal amount of all Certificates within such Group. In
          addition, the Bank also agrees that, unless required by law and
          except as provided above, the Bank will take no action with
          respect to the applicable credit card agreements or the
          applicable credit card guidelines that, at the time of such
          action, the Bank reasonably believes will have a material adverse
          effect on PFR and  the Transferor and the Certificateholders, as
          assignees. In servicing the Accounts, each of the Servicer and
          any successor servicer will be required to exercise the same care
          and apply the same policies that it exercises in handling similar
          matters for its own or other comparable accounts. Except as
          specified above, there are no restrictions specified in the
          Purchase Agreements on the ability of the Bank to change the
          terms of its Accounts.

               There can be no assurances that changes in applicable law,
          changes in the marketplace or prudent business practice might not
          result in a determination by the Bank to decrease customer
          finance charges or otherwise take actions which would change
          other Account terms. Under certain circumstances, the Transferor
          will have the right and the Transferor and PFR may be required
          from time to time to designate Receivables from time to time
          existing in Additional Accounts or Participation Interests for
          inclusion in the Trust. However, such Additional Accounts or
          Participation Interests may not be of the same credit quality or
          have the same characteristics as the Accounts, the Receivables of
          which have been conveyed to the Trust. See "Description of the
          Pooling and Servicing Agreement   Additions of Accounts or
          Participation Interests."
    

               Pre-Funding Account.  With respect to any Series having a
          Pre-Funding Account, in the event 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.  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 interest rate on the Certificates specified in
          the applicable Prospectus Supplement  for the period of time
          originally expected on the amount of such early repayment and,
          accordingly, Certificateholders will bear the reinvestment risk
          resulting from faster payment of principal of the Certificates. 
          There can be no assurance that a Certificateholder would be able
          to reinvest such early repayment amount at a similar return.

   
               Premium Option.  Under the Pooling and Servicing Agreement
          the Transferor may, by exercising the Premium Option, at any time
          or from time to time designate a specified percentage of the
          amount of Receivables arising in all or a specified portion of
          the Accounts that otherwise would be treated as Finance Charge
          Receivables to be treated as Principal Receivables.  The
          Transferor might exercise the Premium Option because an increase
          in the amount of collections of Principal Receivables could
          result in a faster repayment of principal to Certificateholders
          during an Amortization Period or accumulation of principal during
          an Accumulation Period.  Exercise of the Premium Option by the
          Transferor could result in a reduction of the portfolio yield
          with respect to collections of Finance Charge Receivables thereby
          reducing amounts initially allocated to make interest payments
          with respect to the Certificates and cover losses allocated to
          the Certificates.   See "Description of the Pooling and Servicing
          Agreement -- Premium Option."
    

               Basis Risk.  The Accounts generally have finance charges set
          at a variable rate above the prime rate or other specified index.
          Any Class of Certificates offered hereby may bear interest at a
          floating rate based on a different floating rate index. If there
          is a decline in the Prime Rate or such other specified index, the
          amount of collections of Finance Charge Receivables on the
          Accounts may be reduced, whereas the amounts payable as interest
          with respect to the Certificates and other amounts required to be
          funded out of collections of Finance Charge Receivables may not
          be similarly reduced.

               Risks of Swaps.  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. 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 (as
          defined herein) 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 (as defined herein). 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.  See "Description of the
          Pooling and Servicing Agreement   Interest Rate Swaps and Related
          Caps, Floors and Collars."

               Limited Nature of 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
          Pooling and Servicing Agreement and the related Supplement and
          will be based primarily on the value of the Receivables in the
          Trust and the availability of any Credit Enhancement with respect
          to such Series or Class. Any such rating will therefore generally
          address credit risk and will not, unless otherwise specified in
          the related Prospectus Supplement with respect to any Class or
          Series offered hereby, address the likelihood that the principal
          of, or interest on, any Certificates of such Class or Series will
          be prepaid, paid on a scheduled date or paid on any particular
          date before the applicable Series Termination Date. In addition,
          any such rating will not address the possibility of the
          occurrence of a Pay Out Event or Reinvestment Event with respect
          to such Class or Series or the possibility of the imposition of
          United States withholding tax with respect to non-U.S.
          Certificateholders. Further, the available amount of any Credit
          Enhancement with respect to any such Series or Class will be
          limited and will be subject to reduction from time to time as
          described in the related Prospectus Supplement. In addition, the
          rating of any Series or Class may be dependent upon the rating of
          any provider of Series Enhancement for such Series or Class. The
          rating of the Certificates of a Class or Series will not be a
          recommendation to purchase, hold or sell such Certificates, 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.

               Issuance of New Series.  The Trust, as a master trust, is
          expected to issue new Series from time to time. While the terms
          of any Series will be specified in a Supplement, the provisions
          of a Supplement and, therefore, the terms of any new Series, will
          not be subject to the prior review or consent of holders of the
          Certificates of any previously issued Series. Such terms may
          include methods for determining applicable investor percentages
          and allocating collections, provisions creating different or
          additional security or other Series Enhancements, provisions
          subordinating such Series to other Series or subordinating other
          Series (if the Supplement relating to such Series so permits) to
          such Series, and any other amendment or supplement to the Pooling
          and Servicing Agreement which is made applicable only to such
          Series. The obligation of the Trustee to issue any new Series is
          subject to the following conditions, among others: (a) such
          issuance will not result in any Rating Agency reducing or
          withdrawing its then existing rating of the Certificates of any
          outstanding Series or Class with respect to which it is a Rating
          Agency (the notification in writing by each Rating Agency to the
          Transferor, the Servicer and the Trustee that any action will not
          result in such a reduction or withdrawal is referred to herein as
          the "Rating Agency Condition") and (b) the Transferor shall have
          delivered to the Trustee a certificate of an authorized officer
          to the effect that, in the reasonable belief of the Transferor,
          such issuance will not (i) result in the occurrence of a Pay Out
          Event or Reinvestment Event or (ii) materially adversely affect
          the timing or amount of payments to Certificateholders of any
          Series or Class (any of the conditions referred to in the
          preceding clauses (i) and (ii) are referred to herein as an
          "Adverse Effect"). There can be no assurance, however, that the
          issuance of any other Series, including any Series issued from
          time to time hereafter, might not have an impact on the timing or
          amount of payments received by a Certificateholder. In addition,
          the Supplements relating to Series which are part of a Group as
          described herein may provide that collections of Receivables
          allocable to such Series will be reallocated among all Series in
          the Group. Consequently, the issuance of new Series in a Group
          may have the effect of reducing the amount of collections of
          Receivables which are reallocated to the Certificates of existing
          Series in such Group. For example, in a Reallocation Group, which
          will provide for the reallocation of collections of Finance
          Charge Receivables allocable to a Series among all Series in such
          Group, an additional Series which is issued with a larger claim
          with respect to monthly interest than that of previously issued
          Series in such 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 Group. Furthermore,
          there can be no assurance that, for any Series in a Group, the
          Trust will issue any other Series in such Group. Accordingly, the
          anticipated benefits of sharing or reallocation collections of
          Receivables may not be realized. See "Description of the Pooling
          and Servicing Agreement   New Issuances" and "Groups of
          Series."

   
               Addition of Trust Assets.  The Transferor may from time to
          time designate Participation Interests to be conveyed to the
          Trust or may designate Additional Accounts, the Receivables in
          which will be conveyed to the Trust. In addition, under certain
          circumstances, the Transferor will be obligated to designate
          Aggregate Addition Accounts or, at the Transferor's option,
          Participation Interests for inclusion in the Trust. "Aggregate
          Addition Accounts" means revolving credit card accounts
          established pursuant to a credit card agreement between the
          Account Originators or the Bank and the person or persons
          obligated to make payments thereunder, excluding any merchant,
          which is designated by the Transferor to be included as an
          Account. Aggregate Addition Accounts may be subject to different
          eligibility criteria than the Initial Accounts and may include
          accounts originated using criteria different from those which
          were applied to the Initial Accounts, because such accounts were
          originated at a later date or were part of a portfolio of credit
          card accounts which were not part of the Initial Accounts or
          which were acquired from another credit card issuer. Moreover,
          Aggregate Addition Accounts may not be accounts of the same type
          previously included in the Trust. Consequently, there can be no
          assurance that such Aggregate Addition Accounts will be of the
          same credit quality as the Accounts, the Receivables of which
          were initially included in the Trust. In addition, such Aggregate
          Addition Accounts may consist of credit card accounts which have
          different terms than the Accounts, the Receivables of which are
          now included in the Trust, including lower periodic finance
          charges, which may have the effect of reducing the average yield
          on the portfolio of Accounts. The designation of Aggregate
          Addition Accounts will be subject to the satisfaction of certain
          conditions, including that (a) such addition will satisfy the
          Rating Agency Condition and (b) the Transferor shall have
          delivered to the Trustee a certificate of an authorized officer
          to the effect that, in the reasonable belief of the Transferor,
          such addition will not have an Adverse Effect. The Transferor
          expects to convey from time to time to the Trust the Receivables
          arising in certain Aggregate Addition Accounts in accordance with
          the provisions of the Pooling and Servicing Agreement.

               After obtaining the consent of each Rating Agency, the
          Transferor may also, from time to time, at its sole discretion,
          designate newly originated Eligible Accounts to be included as
          Accounts ("New Accounts") subject to the limitations and
          conditions specified in this paragraph. For purposes of the
          definition of New Accounts, Eligible Accounts will be deemed to
          include only types of revolving credit card accounts which are
          included as Initial Accounts or which have previously been
          included in any Aggregate Addition if the assignment related to
          such Aggregate Addition provides that such type of revolving
          credit card account is permitted to be designated as a New
          Account. Until such time as each applicable Rating Agency
          otherwise consents, the number of New Accounts may be subject to
          certain restrictions. To the extent New Accounts are designated
          for inclusion in the Trust, the Transferor will deliver to the
          Trustee, at least semiannually, an opinion of counsel with
          respect to the New Accounts included as Accounts confirming the
          validity and perfection of each transfer of such New Accounts. If
          such opinion of counsel with respect to any New Accounts is not
          so received, all Receivables arising in the New Accounts to which
          such failure relates will be removed from the Trust. The
          Transferor will designate New Accounts subject to the following
          conditions, among others: (a) the New Accounts will all be
          Eligible Accounts; (b) such conveyance will not result in the
          occurrence of a Pay Out Event or Reinvestment Event; and (c) such
          conveyance will not have been made in contemplation of an
          insolvency event with respect to the Transferor, PFR, the Bank or
          any Account Originator.  New Accounts and Aggregate Addition
          Accounts are collectively referred to herein as "Additional
          Accounts."

               Any Participation Interests to be included as Trust Assets
          or any Eligible Accounts, other than New Accounts, to be included
          as Accounts after the Initial Cut-Off Date, are collectively
          referred to herein as an "Aggregate Addition." "Eligible Account"
          means a revolving credit card account owned by Holdings and
          licensed to the Bank  which, as of the respective date of
          designation, (a) is a revolving credit card account in existence
          and maintained by the Bank, (b) is payable in United States
          dollars, (c) has a cardholder whose address is in the United
          States or its territories or possessions or a military address,
          (d) except as provided below has a cardholder who has not been
          identified by the Servicer in its computer files as being
          involved in any voluntary or involuntary bankruptcy proceeding,
          (e) has not been identified as an account with respect to which
          the related card has been lost or stolen, (f) has not been sold
          or pledged to any other party except for any Account Originator
          that has entered into a receivables purchase agreement, the Bank
          or  PFR (g) does not have receivables which have been sold or
          pledged by the related Account Originator to any other party
          other than the Bank or PFR, (h) except as provided below, does
          not have receivables that are Defaulted Receivables, (i) does not
          have any receivables that have been identified by the Servicer or
          the related cardholder as having been incurred as a result of
          fraudulent use of any related credit card, (j) was created in
          accordance with the credit card guidelines of the Bank, and (k)
          with respect to Additional Accounts, certain other accounts which
          shall have satisfied the Rating Agency Condition. Accounts which
          relate to bankrupt obligors or certain charged-off receivables
          may be designated as Accounts provided that the amount of
          Principal Receivables in any such Account is deemed to be zero
          for purposes of all allocations under the Pooling and Servicing
          Agreement.  See "Description of the Pooling and Servicing
          Agreement   Addition of Accounts or Participation Interests."
    

               Allocations.  To the extent provided in any Supplement, or
          any amendment to the Pooling and Servicing Agreement, portions of
          the Receivables or Participation Interests conveyed to the Trust
          and all collections received with respect thereto may be
          allocated to one or more Series or Groups 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 have an Adverse
          Effect.

                                   USE OF PROCEEDS

   
               Unless otherwise specified in the related Prospectus
          Supplement, the net proceeds from the sale of the Certificates of
          any Series offered hereby, before the deduction of expenses, will
          be paid to the Transferor. Unless otherwise specified in the
          related Prospectus Supplement, the Transferor will use such
          proceeds to pay  PFR the purchase price of the Receivables, which
          in turn will apply such amounts to pay the Bank and the Account
          Originators the purchase price of the Receivables acquired from
          such parties.
    

                                      THE TRUST

   
               The Trust will be formed pursuant to the Pooling and
          Servicing Agreement. The Trust does not and will not engage in
          any business activity other than acquiring and holding the
          Receivables and the other assets of the Trust and proceeds
          therefrom, issuing Certificates, the Transferor Certificate,
          Participations  and any Supplemental Certificate and making
          payments thereon and on any Series Enhancements and related
          activities. As a consequence, the Trust does not and is not
          expected to have any source of capital other than the Trust
          Assets. The Trust is administered in accordance with the laws of
          the State of Delaware.

               The Transferor conveyed to the Trust, without recourse, its
          interests in all Receivables existing in the Initial Accounts at
          the close of business on the Initial Cut-Off Date, and will
          convey to the Trust, without recourse, its interest in all
          Receivables arising under such Accounts thereafter, in exchange
          for the net cash proceeds from the sale of one or more Series of
          Certificates plus the Transferor Certificate representing the
          Transferor's Interest. In addition, the Transferor may convey
          from time to time to the Trust, without recourse, except as
          provided in the Pooling and Servicing Agreement, its interests in
          all Receivables existing in certain Additional Accounts and
          Participation Interests, if any, at the close of business on each
          applicable date of designation thereof. The Trust Assets consist
          of the Receivables arising under certain VISA  and MasterCard 
          revolving credit card accounts (the "Accounts"), and  the
          proceeds thereof, including recoveries on charged-off
          Receivables, proceeds of credit insurance policies relating to
          the Receivables and may include the right to receive Interchange,
          if any, allocable to the Certificates, funds on deposit in
          certain accounts of the Trust for the benefit of
          Certificateholders, Participation Interests, if any, and any
          Credit Enhancement issued with respect to a particular Series
          (the drawing on or payment of any Series Enhancement for the
          benefit of a Series or Class of Certificateholders will not be
          available to the Certificateholders of any other Series or
          Class).  Pursuant to the Purchase Agreement, the Transferor has
          the right (subject to certain limitations and conditions) and in
          some circumstances under the Pooling and Servicing Agreement is
          obligated, to require PFR to designate from time to time
          Additional Accounts to be included as Accounts and the Transferor
          will convey to the Trust, pursuant to the Pooling and Servicing
          Agreement, its interests in all Receivables of such Additional
          Accounts or Participation Interests.  Under the Pooling and
          Servicing Agreement, the Transferor may convey Participation
          Interests to the Trust. See "Description of the Pooling and
          Servicing Agreement   Additions of Accounts or Participation
          Interests." In addition, the Transferor may, but is not obligated
          to, designate from time to time Participation Interests or
          Receivables from Accounts to be removed from the Trust. See
          "Description of the Pooling and Servicing Agreement   Removal of
          Accounts."
    

                                CREDIT CARD ACTIVITIES

          GENERAL

   
               The Receivables to be conveyed to the Trust pursuant to the
          Pooling and Servicing Agreement have been or will be generated
          from transactions made by holders of certain credit card accounts
          (the "Trust Portfolio") that have been selected from the total
          portfolio of VISA and MasterCard accounts contributed by BKB (the
          "BKB Portfolio") and Harris (the "Harris Portfolio").  The BKB
          Portfolio includes all of its accounts with the exception of
          those accounts of cardholders with billing addresses in
          Massachusetts, Rhode Island, Connecticut and New Hampshire and
          student, VIP, foreign accounts and relationship accounts.  The
          Harris Portfolio includes all of its accounts except corporate
          accounts and secured accounts.  The Receivables also will include
          all fees billed to the Accounts.  The Accounts were generated
          under the VISA and MasterCard associations of which BKB and
          Harris are members.  The Accounts and Receivables will primarily
          be serviced by First Data Resources, Inc. ("FDR").

               The BKB Portfolio and the Harris Portfolio include VISA
          Classic and MasterCard standard accounts, which are standard
          accounts, and VISA Gold and Gold MasterCard accounts, which are
          premium accounts.  Premium accounts are generally subject to
          stricter underwriting criteria than standard accounts, including
          higher income requirements.  Premium accounts generally have
          higher credit limits and provide cardholders with services not
          available to cardholders of standard accounts.  For the BKB
          originated accounts, the Bank applies the same finance charges to
          its premium and standard accounts.  More than three-quarters of
          the accounts in the BKB Portfolio are assessed an annual
          membership fee, although, historically, BKB has waived the annual
          membership fee for certain premium and standard accounts.  In
          general, for the Harris Portfolio, premium accounts are priced at
          a lower annual percentage rate than standard accounts; however,
          there are exceptions based on risk profile and cardholder
          behavior.  Only about 13% of the accounts in the Harris Portfolio
          are assessed an annual membership fee.  With regard to both
          portfolios, for accounts with an annual membership fee, premium
          accounts are assessed a higher fee than standard accounts. 

               Cardholders may use their VISA and MasterCard credit cards
          for three types of transactions: credit card purchases, cash
          advances and convenience checks issued by the Bank.  Cardholders
          obtain cash advances when they use their VISA or MasterCard
          credit card to obtain cash from a financial institution or via an
          automated teller machine.   Cardholders may also effect balance
          consolidations by transferring their balances from credit card
          accounts at other financial institutions to their credit card
          account at the Bank.  The balances so transferred are then
          consolidated with their account at the Bank.  Balance
          consolidations, which are treated by the Bank in the same manner
          as purchases, may be done by cardholders either at the time an
          account is originated or anytime thereafter.  Cardholders also
          receive and may utilize special convenience checks issued by the
          Bank. Convenience checks may be used by cardholders to draw
          against their VISA and MasterCard credit card accounts at any
          time.  The Bank treats such draws in the same manner as cash
          advances.   All amounts due with respect to purchases, cash
          advances and convenience checks are included in the Receivables.
    

               Each cardholder is subject to an agreement with the Bank
          governing the terms and conditions of the related VISA or
          MasterCard credit card account.  Pursuant to each such agreement,
          except as described herein, the Bank reserves the right, subject
          to advance notice to the cardholder as may be required by law, to
          add to, delete or change the terms and conditions of its VISA or
          MasterCard credit card accounts at any time, including increasing
          or decreasing periodic finance charges, fees, other charges or
          minimum monthly payment requirements.

          BUSINESS STRATEGY

   
               The Bank will design and market its credit card program
          based on an empirical analysis of the credit card business at the
          level of the individual cardholder.  The Bank will collect
          information about its competitors, the consumer credit market,
          and current as well as historical behavior of individual
          customers and prospects from both internal and external sources. 
          Factors which the Bank will consider include credit scores,
          balance amounts, purchase types and amounts, finance charges paid
          and other indicia of cardholder behavior over time.


               The Bank intends to create alliances ("Alliances") with
          credit card issuers ("Alliance Partners") who have concluded that
          they cannot be successful within the constraints of their current
          size and operational capacities without outsourcing or partnering
          with third parties that will provide them with a comprehensive
          economic solution for maintaining their visibility and
          competitiveness in the credit card industry.  The Bank believes
          that the formation of a typical Alliance would involve the
          selling of the Alliance Partner's non-strategic accounts to the
          Bank for fair market value and the retention by the Alliance
          Partner of those assets it considers strategic (e.g. relationship
          or regional accounts).  The Bank would provide management and
          advisory services for this strategic portfolio through an
          exclusive servicing agreement for all analysis, account
          origination, account management, processing, back-office
          services, accounting and information management support.  

               Entering into an alliance with the Bank would enable an
          Alliance Partner to divest out-of-market, non-relationship and
          other non-strategic credit card accounts and refocus its emphasis
          on using the credit card as a mechanism to foster an overall
          relationship strategy for its retail customers.  Partnering with
          the Bank to provide account origination and management services
          for this strategic portfolio would enable the Alliance Partner to
          continue to grow its retained portfolio and improve the long-term
          financial performance of that portfolio.  At the same time, the
          Alliance Partner would typically retain control over key decision
          areas such as brand strategy, credit policy, product pricing and
          product packaging, which the Bank believes will be an extremely
          important factor for many prospective Alliance Partners.

               The Bank believes that this platform of growth based on an
          Alliance strategy is unique in the industry, and will represent
          an attractive alternative for many potential Alliance Partners. 
          In addition, the Bank profile as a specialized monoline entity
          that does not compete in other areas of traditional banking may
          assist it in achieving the image of a bank-friendly partner,
          which the Bank believes will serve to enhance the attractiveness
          of an Alliance relationship.

          PROCESSING AND SERVICING OF CREDIT CARD ACCOUNTS

               Historically, BKB delegated the processing and servicing of
          its accounts exclusively to FDR.  In addition, BKB utilized the
          management services of First Annapolis Marketing Information
          Services ("FAMIS") to perform functions related to credit policy
          and risk management, marketing acquisition and account
          management, data mining and FDR oversight.

               Historically,  the Harris Portfolio was serviced by Harris'
          employees in Buffalo Grove, Illinois.  As of the Initial Series
          Closing Date, the accounts in the Harris Portfolio were
          maintained on the system utilized by Harris prior to the Initial
          Series Closing Date, which is the CardPac System.  FDR has
          recently acquired the Buffalo Grove facility, has hired its
          employees and is servicing the Harris Portfolio.  The Harris
          Portfolio is expected to be converted to the FDR processing
          system in the first half of 1998.

               The Bank has delegated the majority of both the credit card
          processing and account servicing functions to Holdings, which in
          turn has contracted with FDR, a subsidiary of First Data Corp.
          ("FDC"), to perform those functions which performs such functions
          under a [six-year], automatically renewable contract entered into
          in [October].  The remainder of the processing and servicing work
          will be performed by a combination of alternative vendors and in-
          house staff.  FDR facilities currently located in Omaha,
          Nebraska, Tulsa, Oklahoma, Buffalo Grove, Illinois, Atlanta,
          Georgia, Matron, Illinois and Phoenix, Arizona are utilized to
          clear transactions through the VISA and MasterCard systems, post
          transactions to cardholder accounts, create billing statements,
          provide credit processing, operational support (including
          customer service), and perform collections activity on delinquent
          accounts according to the policies and procedures prescribed by
          the Bank.  Transactions creating the Receivables flow through
          both the VISA and MasterCard systems and the FDR processing
          system.  If FDR should fail to perform its functions or become
          insolvent, or should either the VISA or MasterCard system
          materially curtail its activities, or should the Bank cease to be
          a member of either VISA or MasterCard associations for any
          reason, a Pay Out Event could occur and delays in payments on the
          Receivables and possible reductions in the dollar amounts thereof
          could also occur.

               All database management functions, data mining activities,
          predictive model creating and daily oversight of FDR and FDR
          activities will be performed in-house by employees of Holdings as
          of the Initial Series Closing Date.

          ACCOUNT ORIGINATION

               BKB began originating accounts in September 1995 through (i)
          direct mail solicitations of individuals residing in the United
          States who have been prescreened at credit bureaus on the basis
          of criteria furnished by the BKB; (ii) direct mail solicitations
          of individuals residing in the United States without
          prescreening; (iii) outbound telemarketing programs and (iv)
          applicant initiated requests made at the BKB's branch offices or
          by telephone or via written letter.  BKB applied the same credit
          criteria without distinction among the foregoing sources of
          applications, as described below in "  Underwriting Procedures."
          In addition, BKB purchased a credit card portfolio consisting of
          approximately 324,000 accounts with outstanding principal
          receivables of approximately $311 million in July 1996 from
          BayBank, N.A., of which only $17,874,142 of Receivables will be
          included in the Bank Portfolio.

               In 1996, Harris began originating accounts through applicant
          initiated requests.  In 1983, Harris began soliciting new
          cardholders through mass mailings from bureau extracts.  Outbound
          telemarketing programs conducted in 1994 and 1995 were an
          additional source of applications for Harris.  Credit policy, as
          described below in "Underwriting Procedures" does not vary with
          application source; however, it has varied over time.  In
          September 1990, Harris purchased approximately $207 million of
          outstanding receivables from United Jersey Bank ("UJB") and
          currently maintains an agent bank relationship with UJB.  As of
          August 1997, the UJB portfolio comprised approximately 38,000
          active accounts and $81 million of receivables outstanding.

               Going forward, the Bank will continue to originate accounts
          through pre-approved and non-prescreened direct mail
          solicitations to creditworthy consumers on a nationwide basis. 
          In addition, the Bank has plans to acquire accounts through the
          selective acquisition of portfolios.
    

          UNDERWRITING PROCEDURES

   
               Historically, BKB and Harris reviewed all applications for
          credit card accounts for completeness and creditworthiness based
          on credit underwriting criteria established by each originator. 
          They used credit reports issued by independent credit reporting
          agencies and, in the event of any discrepancies between the
          application and the credit report and in certain other
          circumstances, they verified certain information regarding
          applicants.

               Going forward, the primary new account source for the Bank
          will be prescreened direct mail solicitation of qualified
          prospective cardholders.  Underwriting criteria established by
          the Bank will be utilized at the credit bureaus to generate a
          list of qualifying prospective cardholders.  The Bank will also
          obtain credit scores using scoring models licensed by the credit
          bureaus from Fair Isaac & Company ("FICO"), which specializes in
          developing credit scoring models.  The credit scoring models to
          be used by the Bank are intended to provide a general indication,
          based on the information available, of the applicant's
          willingness and ability to repay the applicant's obligations. 
          Credit scoring will evaluate a potential cardholder's credit
          profile and certain of the information provided by the applicant
          in the credit application in order to statistically quantify
          credit risk.  Models for credit scoring will be developed by
          using statistics to evaluate common characteristics and their
          correlation with credit risk.  The credit scoring models used by
          the Bank will often be reviewed and updated to reflect more
          current statistical data.   

               The Bank will also use information obtained from various
          third-party sources and its own internal database and then apply
          its various predictive models to the list of potential
          cardholders supplied by the credit bureaus to determine the most
          creditworthy and more profitable prospects to solicit by mail. 
          Potential cardholders who receive direct mail solicitations will
          be required to complete and return an acceptance certificate. 
          The information supplied by the potential cardholder on the
          acceptance certificate will be used by the Bank to verify the
          potential cardholder's credit information.  As part of the
          verification process the Bank will review a new credit bureau
          report and credit score which will be updated based on the
          information supplied by the applicant and established lending
          criteria.  Credit lines will be established after this
          verification process has been completed and will be commensurate
          with the new cardholder's updated credit profile, credit score
          and income.

               Non-prescreened applicants for credit cards will be reviewed
          for completeness and accuracy.   The Bank will credit score all
          non-prescreened applicants utilizing a FICO supplied credit
          scorecard.  Applicants who score above or below pre-set
          thresholds will be accepted or rejected accordingly.  Applicants
          whose credit score lies between these pre-set thresholds will be
          reviewed manually by a credit analyst who will make the
          determination as to the applicant's creditworthiness.  Credit
          analysts have the ability to override decisions made by the
          scorecard upon receipt of additional information from the
          applicant.  Credit lines will be assigned based upon the
          cardholder's credit score, income and credit profile.

               Generally, the Bank will issue credit cards that expire two
          years after issuance and will reissue credit cards with two-year
          expiration dates, so long as the payment behavior of the
          cardholder satisfies certain criteria.

          ADDITIONAL ACCOUNTS

               Receivables from Additional Accounts, if needed, will be
          added to the Trust from accounts originated or acquired by the
          Bank through pre-approved applications and other sources, as
          described above. See "Risk Factors   Addition of Trust Assets."

          BILLING AND PAYMENTS

               The VISA and MasterCard credit card accounts of the BKB
          Portfolio are currently grouped into twenty-one billing cycles 
          and of the Harris Portfolio are currently grouped into twenty-
          seven billing cycles (each, a "Billing Cycle") ending on various
          days throughout each month.  Consistent with the conversion to
          the FDR system in the first half of 1998, the Harris Portfolio
          will be distributed amongst 21 Billing Cycle.  Each Billing Cycle
          has its own monthly billing date, at which time the activity in
          the related accounts during the month ending on such billing date
          is processed and mailed to such cardholders. Effective
          immediately, a monthly billing statement is sent by FDR to each
          cardholder with a debit or credit balance of at least one dollar
          at the end of the Billing Cycle or when a finance charge has been
          imposed.

               Generally, each month, cardholders are required to make at
          least a minimum payment equal to the sum of (i) the greater of
          2.5% of the new balance of purchases and $10, or if the new
          balance of purchases is less than $10, the amount of the new
          balance of purchases, (ii) the greater of 2.5% of the new balance
          of cash advances and $10, or if the new balance of cash advances
          is less than $10, the amount of the new balance of cash advances,
          (iii) any past due amount from prior months, and (iv) at the
          option of the Bank, the excess of the unpaid balance for an
          account over the assigned credit limit (the "Minimum Monthly
          Payment").

               With regard to the BKB Portfolio, BKB reserves the option to
          allow individual cardholders or groups of cardholders to skip
          their Minimum Monthly Payments for one or more months in unusual
          circumstances.  Finance charges in connection with such skipped
          payments continues to accrue, and the amount of the next Minimum
          Monthly Payment is determined as described above, based on the
          account balance at the end of the next Billing Cycle.  The effect
          of skipped payments is to increase the amount of Finance Charge
          Receivables and to decrease the rate of payments of Principal
          Receivables during the Billing Cycles for which the offers apply. 
          The Bank's policy will mirror the previous BKB policy with
          respect to both new accounts originated by the Bank and accounts
          from the Harris Portfolio.

               Currently, for both the BKB Portfolio and the Harris
          Portfolio the monthly periodic finance charges are calculated for
          both cash advances and purchases by multiplying the applicable
          monthly periodic rate by the average daily cash advance balance
          or average daily purchase balance, respectively.  Monthly
          periodic finance charges are calculated on cash advances and
          purchases (including certain fees and unpaid finance charges)
          from the date of the transaction or the first day of the Billing
          Cycle in which the transaction is posted to the account
          (whichever is later).  Monthly periodic finance charges are not
          assessed in most circumstances on purchases if the purchases new
          balance shown in the billing statement is paid by the next
          statement closing date, or if the purchases previous balance is
          zero.  The next statement closing date is on average 25-28 days
          after the billing date.  The average annual percentage rates for
          purchases and cash advances for virtually every account are
          variable rates.  For the BKB Portfolio, the current annual
          percentage rate for purchases is a variable rate based on The
          Wall Street Journal prime rate plus a spread generally ranging
          from 3.75% to 7.90%.  The current annual percentage rate for cash
          advances is a variable rate based on The Wall Street Journal
          prime rate plus a spread generally ranging from 5.75% to 9.90%. 
          Spreads in the BKB Portfolio vary depending on risk profile and
          cardholder behavior.  For the Harris Portfolio, the current
          annual percentage rate for both purchases and cash advances is a
          variable rate based on The Wall Street Journal prime rate plus a
          spread generally ranging from 5.90% to 7.90%. Spreads vary
          depending on account type (premium or standard), risk profile and
          behavior.

               For the BKB Portfolio, for accounts with an annual
          membership fee, generally the annual membership fee is $18.00 for
          standard accounts and $28.00 for premium accounts.  Approximately
          83% of BKB Portfolio Accounts are assessed an annual fee.  BKB
          reserves the right to waive the annual membership fee, or a
          portion thereof, at its discretion, in connection with
          solicitations for new accounts, or when BKB determines a waiver
          to be necessary to operate its credit card business on a
          competitive basis.  For the Harris accounts with an annual
          membership fee, generally the annual membership fee is
          [$________] for standard accounts and [$_________] for premium
          accounts.  Approximately 13% of the Harris Portfolio accounts are
          assessed an annual fee.  Harris reserves the right to waive the
          annual membership fee, or a portion thereof, at its discretion,
          in connection with solicitations for new accounts, or when Harris
          determines a waiver to be necessary to operate its credit card
          business on a competitive basis.  The annual membership fee for
          both the BKB and the Harris Portfolio Accounts is non-refundable. 
          The annual fee policy for new accounts will mirror the previous
          BKB policy of pricing cardholders according to their behavior and
          risk profile.  Harris accounts will be repriced gradually over
          time to achieve consistency with this policy.

                With reference to the BKB Portfolio, in addition to the
          annual membership fee, accounts are charged certain other fees
          including: (i) a late fee, generally in the amount of $25.00 with
          respect to any monthly payment if the required minimum monthly
          payment is not received by the payment due date shown on the
          monthly billing statement; (ii) a cash advance fee of 2.5% of the
          amount of the advance subject to a minimum fee of $3.50 per
          transaction, (iii) a returned check charge, generally in the
          amount of $25.00 and (iv) an over-the-limit fee, generally in the
          amount of $25.00 with respect to any account more than a
          specified amount over its credit limit at the time the monthly
          billing statement is created.  With reference to the Harris
          Portfolio, in addition to the annual membership fee, accounts are
          charged certain other fees including: (i) a late fee, generally
          in the amount of $20.00 with respect to any monthly payment if
          the required minimum monthly payment is not received by the
          payment due date shown on the monthly billing statement; (ii) a
          cash advance fee of 2.0% of the amount of the advance subject to
          a minimum fee of $5.00 and a maximum of $15.00 per transaction,
          unless the cash advance is done through an automatic teller
          machine, in which case, the cash advance fee is $2.00, (iii) a
          returned check charge, generally in the amount of $20.00 and (iv)
          an over-the-limit fee, generally in the amount of $20.00 with
          respect to any account more than a specified amount over its
          credit limit at the time the monthly billing statement is
          created.  Finance charge policies for new accounts will mirror
          the previous BKB policy of pricing cardholders according to their
          behavior and risk profile.  Harris accounts will be re-priced
          gradually over time to achieve consistency with this policy.

               With regard to both portfolios, payments by cardholders are
          processed and applied first to any billed fees and other amounts
          not subject to finance charges, next to billed and unpaid finance
          charges and then to billed and unpaid transactions, in the order
          determined by BKB or Harris, as applicable.  Any excess is
          applied to unbilled transactions in the order determined by the
          Bank and then to unbilled finance charges.  [There can be no
          assurance that monthly periodic finance charges, fees, and other
          charges imposed by the Bank will remain at current levels in the
          future.]

               With respect to pricing, the Bank intends to gradually re-
          price the accounts in the Harris Portfolio according to policy
          established and utilized for the BKB Portfolio.  Annual fees and
          annual percentage rates will be assigned to accounts based on
          risk profile and cardholder behavior.  It is expected that,
          eventually, most accounts will be subject to the same late,
          overlimit, cash advance and returned check fees.  There can be no
          assurance that monthly periodic finance charges, fees and other
          charges imposed by the Bank will remain at current levels in the
          future.

          INTERCHANGE

               Members participating in the VISA and MasterCard
          associations receive certain fees ("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
          merchandise and services is passed from banks which clear the
          transactions for merchants to credit card-issuing banks. 
          Interchange ranges from approximately 1% to 2% of the transaction
          amount, although VISA and MasterCard associations may from time
          to time change the amount of Interchange reimbursed to banks
          issuing their credit cards.  Interchange will be allocated to the
          Trust on the basis of the percentage equivalent of the ratio
          which the amount of cardholder sales charges in the Accounts
          bears to the total amount of cardholder sales charges for all
          accounts in the Bank's entire portfolio.  This percentage is an
          estimate of the actual Interchange and may be greater or less
          than the actual amount of the Interchange relating to the
          Accounts from time to time.  Unless otherwise stated in the
          related Prospectus Supplement, Interchange will be included in
          collections of Finance Charge Receivables for purposes of
          calculating the Portfolio Yield for a Series.

          COLLECTION OF DELINQUENT ACCOUNTS

               With regard to both the Harris and BKB Portfolios, an
          account is delinquent if a minimum payment due thereunder is not
          received by the Bank by the time the cardholder's next billing
          statement is generated, which was generally within five days
          after the due date printed in the previous statement.  For the
          BKB Portfolio, delinquent accounts are routed to the pre-
          collections system at FDC where they are prioritized and early
          stage collection efforts were initiated.  For the Harris
          Portfolio, delinquent accounts are routed to the internal
          collections tracking and analysis system on the CardPac System. 
          These early efforts include the printing of the overdue amount on
          the next billing statement and either a telephone call or letter
          requesting payment of the past due amount.  If these early stage
          collection efforts are ineffective, contact by telephone and/or
          mail is escalated and efforts to collect past due amounts are
          made more frequently subject to all applicable legal
          requirements.

               In general, an account is restricted and charging privileges
          are suspended when the account becomes fifteen (15) to thirty
          (30) days past due for the BKB Portfolio and thirty (30) days
          past due for the Harris Portfolio, or when a cardholder exceeds
          the account's credit limit within pre-set parameters.  At sixty
          (60) days past due, no additional extensions of credit would be
          authorized for any reason.  Each of BKB and Harris reserves the
          right to enter into agreements with delinquent cardholders to
          extend or otherwise change an account's payment schedule.  A
          delinquent account could be re-aged once in any twelve (12) month
          period if the delinquent cardholder makes a payment equal to
          three minimum payments over a ninety (90) day period.

               The policy for both portfolios is to charge-off as
          uncollectible any account which is six billing cycles past due
          (i.e., 180 days delinquent).  However, for the BKB Portfolio, if
          notice is received that a cardholder has filed for bankruptcy
          then the account is charged-off as soon as is practicable but
          generally no later than 25 days after receipt of such notice. 
          Harris charged off bankrupt and deceased accounts manually every
          month.  The Bank's credit evaluation, servicing and charge-off
          policies and collection practices may change over time in
          accordance with the business judgment of the Bank, applicable
          law, guidelines established by applicable regulatory authorities
          and market conditions. 

               By the end of the first half of 1998, consistent with the
          conversion of the Harris Portfolio to the FDR processing
          platform, the collection of all delinquent accounts will be
          performed consistent with BKB and Partners First originated
          accounts.

          RECOVERIES

               The Transferor and the Servicer will be required, pursuant
          to the terms of the Pooling and Servicing Agreement, to transfer
          to the Trust all amounts received by the Servicer (net of out-of-
          pocket costs of collecting such amounts, which the Transferor
          believes represents an immaterial portion of the total
          collections with respect to the Receivables), including insurance
          proceeds, with respect to Defaulted Receivables, including
          amounts received by the Transferor or the Servicer from the
          purchaser or transferee with respect to the sale or other
          disposition of Defaulted Receivables ("Recoveries").  In the
          event of any such sale or other disposition of Receivables,
          Recoveries will not include amounts received by the purchaser or
          transferee of such Receivables but will be limited to amounts
          received by the Transferor or the Servicer from the purchaser or
          transferee.  Collections of Recoveries will be treated as
          collections of Principal Receivables; provided, however, that to
          the extent the aggregate amount of Recoveries received with
          respect to any monthly period exceeds the aggregate amount of
          Principal Receivables (other than Ineligible Receivables) on the
          day such Receivables became Defaulted Receivables for each day in
          such monthly period, the amount of such excess will be treated as
          collections of Finance Charge Receivables.

               For the BKB Portfolio, the Bank utilizes FDR's facilities to
          administer the recovery of defaulted receivables. The Bank will
          prioritize defaulted receivables according to the likelihood of
          successful recovery and selects a collection method based on the
          information supplied by FDC.  Included among the collection
          methods utilized by the Bank are primary and secondary third-
          party collection agencies, which are retained to recover the
          defaulted receivables.  As compensation for their services, the
          collection agencies receive a percentage of the amounts they
          collect.  For the Harris portfolio, Harris utilizes internal
          facilities to administer the recovery of defaulted receivables. 
          However, by the end of the first half of 1998, consistent with
          the conversion of the Harris Portfolio to the FDR processing
          platform, FDR will administer the recovery of defaulted
          receivables consistent with BKB's and the Bank's originated
          accounts.

          FRAUD PREVENTION

               Historically, for both the BKB and Harris Portfolios, each
          organization reviewed all applications for potential fraud by
          comparing the information on the credit card application against
          the information supplied by the credit bureaus. In addition, all
          applications were checked against information supplied by the
          Issuers Clearinghouse, a national fraud database maintained
          jointly by VISA and MasterCard.  For the BKB Portfolio, once an
          account is approved, transactions are monitored by FDR which
          scores each transaction based upon its likelihood of being
          fraudulent.  For the Harris Portfolio, the majority of fraud
          functions were performed internally; however, both FDR and VISA
          monitored transactions and attempted to identify potential
          fraudulent activity.  Potential fraudulent activity was
          researched by investigators and, dependent upon their findings,
          accounts may be blocked or closed.  Going forward, the Bank's
          fraud policy will be identical to that of BKB prior to the Bank's
          existence.

                                       THE BANK

               Partners First National Bank is a national banking
          association organized under the laws of Delaware.  Its principal
          executive office is located at 220 Continental Drive, Suite 208,
          Newark, Delaware 19713, and its telephone number is 302-283-3000. 
          The Prospectus Supplement for each Series will provide additional
          information relating to the Servicer.

                    PARTNERS FIRST RECEIVABLES FUNDING CORPORATION

               PFRFC was incorporated under the laws of the State of
          Delaware on June 4, 1997 and is a special purpose wholly owned
          subsidiary of BankBoston Corporation.  Its principal office is
          currently located at 157 Main Street, Nashua, New Hampshire
          03060, and its telephone number is (603) 594-1802. The Transferor
          was organized for the limited purposes of facilitating the type
          of transactions described herein, purchasing, holding, owning and
          selling receivables, and any activities incidental to and
          necessary or convenient for the accomplishment of such purposes.
          Neither the Bank nor the Transferor's board of directors intends
          to change the business purpose of the Transferor.
    
                                     THE ACCOUNTS

   
               The Receivables arise in certain credit card accounts that
          have been selected from the total portfolio of MasterCard and
          VISA accounts serviced by the Bank on the basis of criteria set
          forth in the Pooling and Servicing Agreement. An account in the
          Bank Portfolio must be an Eligible Account to be included in the
          Trust Portfolio.  The Trust Portfolio represents approximately
          [75]% of the Eligible Accounts in the Bank Portfolio.

               Pursuant to the Transferor Purchase Agreement and the
          Pooling and Servicing Agreement, the Transferor has the right or 
          is obligated (subject to certain limitations and conditions) to
          require and PFR is obligated (subject to certain limitations and
          conditions) to designate, from time to time, additional
          qualifying VISA and MasterCard consumer revolving credit card
          accounts to be included as Accounts and to convey to the
          Transferor for ultimate conveyance to the Trust all Receivables
          of such Additional Accounts, whether such Receivables are then
          existing or thereafter created. Those Accounts must meet the
          eligibility criteria set forth in the Pooling and Servicing
          Agreement as of the date the Bank designates such Accounts as
          Additional Accounts. PFR will convey the Receivables then
          existing or thereafter created under such Additional Accounts to
          the Transferor which in turn will convey such Receivables to the
          Trust. Under the Pooling and Servicing Agreement, the Transferor
          also has the right to convey Participation Interests to the Trust
          subject to the conditions described in the Pooling and Servicing
          Agreement. See "Description of the Pooling and Servicing
          Agreement   Additions of Accounts or Participation Interests."

               As of each date with respect to which Additional Accounts
          are designated, PFR will represent and warrant to the Transferor
          that the Receivables generated under the Additional Accounts meet
          the eligibility requirements set forth in the Purchase Agreement
          and the Transferor will represent and warrant to the Trust that
          such Receivables or Participation Interests, if any, meet the
          eligibility requirements set forth in the Pooling and Servicing
          Agreement. See "Description of the Pooling and Servicing
          Agreement   Conveyance of Receivables." Because the Initial
          Accounts were designated as of the Initial Cut-Off Date and
          subsequent Aggregate Addition Accounts may be designated from
          time to time, there can be no assurance that all of such Accounts
          will continue to meet the eligibility requirements as of any
          Series Closing Date.   In the Pooling and Servicing Agreement the
          Transferor is required to make certain representations and
          warranties with respect to the Accounts and the Receivables as of
          each Series Closing Date (or as of the related addition date with
          respect to Additional Accounts).  In the event of a breach of any
          such representation or warranty by the Transferor, the Transferor
          may be required to accept reassignment of the related Receivables
          and, to the extent such breach relates to an Account, such
          Account will no longer be included as an Account.  See
          "Description of the Pooling and Servicing Agreement  
          Representations and Warranties."
    

               Subject to certain limitations and restrictions, the
          Transferor may also designate certain Accounts or Participation
          Interests, if any, for removal from the Trust, in which case such
          Participation Interests or the Receivables of the Removed
          Accounts will be reassigned to the Transferor. Throughout the
          term of the Trust, the Receivables in the Trust will consist of
          Receivables generated under the Accounts, Participation
          Interests, if any, and the Receivables generated under Additional
          Accounts, but will not include the Receivables generated under
          Removed Accounts or removed Participation Interests.

               The Prospectus Supplement relating to a Series will provide
          certain information about the Trust Portfolio as of the date
          specified. Such information will include the amount of Principal
          Receivables, the amount of Finance Charge Receivables, the range
          of principal balances of the Accounts and the average thereof,
          the range of credit lines of the Accounts and the average
          thereof, the range of ages of the Accounts and the average
          thereof, information with respect to the geographic distribution
          of the Accounts, the types of Accounts and delinquency statistics
          relating to the Accounts.

                           DESCRIPTION OF THE CERTIFICATES

          GENERAL

               The Certificates will be issued pursuant to the Pooling and
          Servicing Agreement and the related Supplement substantially in
          the forms filed as exhibits to the Registration Statement of
          which this Prospectus is a part. The following summary describes
          certain terms of the Pooling and Servicing Agreement and the
          related Supplement and is qualified in its entirety by reference
          to the Pooling and Servicing Agreement and the related
          Supplement.

               The Certificates will evidence undivided beneficial
          interests in the Trust Assets allocated to such Certificates,
          representing the right to receive from such Trust Assets funds up
          to (but not in excess of) the amounts required to make payments
          of interest and principal in the manner described below.

               The Certificates will initially be represented by one or
          more 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. Unless
          otherwise stated in the related Prospectus Supplement, the
          Certificates will be available for purchase in minimum
          denominations of $1,000 and integral multiples thereof in book-
          entry form only. The Transferor has been informed by DTC that
          DTC's nominee will be Cede & Co. ("Cede"). Accordingly, Cede is
          expected to be the holder of record of the Certificates. Except
          under the limited circumstances described herein, no
          Certificateholder will be entitled to receive a Certificate in
          fully registered, certificated form ("Definitive Certificates")
          representing such person's interest in the Certificates. Unless
          and until Definitive Certificates are issued under the limited
          circumstances described herein, all references herein to actions
          by Certificateholders shall refer to actions taken by DTC upon
          instructions from its Participants (as defined herein), and all
          references herein to distributions, notices, reports and
          statements to Certificateholders shall refer to distributions,
          notices, reports and statements to Cede, as the registered holder
          of the Certificates, for distribution to the beneficial owners of
          the Certificates in accordance with DTC procedures. See "  Book-
          Entry Registration" and "  Definitive Certificates."

               Payments of interest and principal will be made on each
          related Interest Payment Date to the Certificateholders in whose
          names the Certificates were registered on the last day of the
          calendar month preceding such Interest Payment Date, unless
          otherwise specified in the related Prospectus Supplement (each, a
          "Record Date").

          BOOK-ENTRY REGISTRATION

               Unless otherwise specified in the related Prospectus
          Supplement, 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 which are participants in such systems.

               Cede, as nominee for DTC, will hold the global Certificate
          or Certificates. Cedel and Euroclear will hold omnibus positions
          on behalf of their participants through customers' securities
          accounts in Cedel's and Euroclear's names on the books of their
          respective Depositaries (as defined herein) which in turn will
          hold such positions in customers' securities accounts in the
          Depositaries' names on the books of DTC. Citibank, N.A. will act
          as depositary for Cedel and Morgan Guaranty Trust Company of New
          York will act as depositary for Euroclear (in such capacities,
          the "Depositaries").

               DTC is a limited-purpose trust company organized under the
          laws of the State of New York, a member of the Federal Reserve
          System, a "clearing corporation" within the meaning of the UCC
          and a "clearing agency" registered pursuant to the provisions of
          Section 17A of the Exchange Act. DTC was created to hold
          securities for its participating organizations ("Participants")
          and facilitate the settlement of securities transactions between
          Participants through electronic book-entry changes in accounts of
          its Participants, thereby eliminating the need for physical
          movement of certificates. Participants include underwriters,
          securities brokers and dealers, banks, trust companies and
          clearing corporations and may include certain other
          organizations. Indirect access to the DTC system also is
          available to others such as banks, brokers, dealers and trust
          companies that clear through or maintain a custodial relationship
          with a Participant, either directly or indirectly ("Indirect
          Participants").

               Transfers between Participants will occur in accordance with
          DTC rules. Transfers between Cedel Participants (as defined
          herein) and Euroclear Participants (as defined herein) will occur
          in accordance with their respective 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
          systems by its Depositary. 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
          received in Cedel or Euroclear as a result of a transaction with
          a Participant will be made during subsequent securities
          settlement processing and dated the business day following the
          DTC settlement date. Such credits or any transactions in such
          securities settled during such processing will be reported to the
          relevant Euroclear or Cedel Participants 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 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. 

               Certificateholders that are not Participants or Indirect
          Participants but desire to purchase, sell or otherwise transfer
          ownership of, or other interests in, Certificates may do so only
          through Participants and Indirect Participants. In addition,
          Certificateholders will receive all distributions of principal
          and interest on the Certificates from the Trustee through DTC and
          its Participants. Under a book-entry format, Certificateholders
          will receive payments after the related Distribution Date, as the
          case may be, because, while payments are required to be forwarded
          to Cede, as nominee for DTC, on each such date, DTC will forward
          such payments to its Participants, which thereafter will be
          required to forward them to Indirect Participants or holders of
          beneficial interests in the Certificates. It is anticipated that
          the only "Certificateholder" will be Cede, as nominee of DTC, and
          that holders of beneficial interests in the Certificates will not
          be recognized by the Trustee as Certificateholders under the
          Pooling and Servicing Agreement. Holders of beneficial interests
          in the Certificates will only be permitted to exercise the rights
          of Certificateholders under the Pooling and Servicing Agreement
          indirectly through DTC and its Participants who in turn will
          exercise their rights through DTC. The Trustee, the Transferor,
          the Servicer and any paying agent, transfer agent or registrar
          may treat the registered holder in whose name any Certificate is
          registered (expected to be Cede) as the absolute owner thereof
          (whether or not such Certificate shall be overdue and
          notwithstanding any notice of ownership or writing thereon or any
          notice to the contrary) for the purpose of making payment and for
          all other purposes.

               Under the rules, regulations and procedures creating and
          affecting DTC and its operations, DTC is required to make book-
          entry transfers among Participants on whose behalf it acts with
          respect to the Certificates and is required to receive and
          transmit distributions of principal of and interest on the
          Certificates. Participants and Indirect Participants with which
          holders of beneficial interests in the Certificates have accounts
          similarly are required to make book-entry transfers and receive
          and transmit such payments on behalf of these respective holders.

               Because DTC can only act on behalf of Participants, who in
          turn act on behalf of Indirect Participants and certain banks,
          the ability of holders of beneficial interests in the
          Certificates to pledge Certificates to persons or entities that
          do not participate in the DTC system, or otherwise take actions
          in respect of such Certificates, may be limited due to the lack
          of a Definitive Certificate for such Certificates.

               DTC has advised the Transferor that it will take any action
          permitted to be taken by a Certificateholder under the Pooling
          and Servicing Agreement and the related Supplement only at the
          direction of one or more Participants to whose account with DTC
          the Certificates are credited. Additionally, DTC has advised the
          Transferor that it may take actions with respect to the
          Certificateholders' Interest that conflict with other of its
          actions with respect thereto.

               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 36 currencies,
          including United States dollars. Cedel provides to 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. 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.

               Euroclear was created in 1968 to hold securities for
          participants of Euroclear ("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 34
          currencies, including United States dollars. Euroclear includes
          various other services, including securities lending and
          borrowing and interfaces with domestic markets in several
          countries generally similar to the arrangements for cross-market
          transfers with DTC described above. Euroclear is operated by the
          Brussels, Belgium office of Morgan Guaranty Trust Company of New
          York (the "Euroclear Operator"), under contract with Euroclear
          Clearance Systems S.C., a Belgian cooperative corporation (the
          "Cooperative"). All operations are conducted by the Euroclear
          Operator, and all Euroclear securities clearance accounts and
          Euroclear cash accounts are accounts with the Euroclear Operator,
          not the Cooperative. The Cooperative establishes policy for
          Euroclear on behalf of Euroclear Participants. Euroclear
          Participants include banks (including central banks),
          underwriters, securities brokers and dealers and other
          professional financial intermediaries. Indirect access to
          Euroclear is also available to other firms that clear through or
          maintain a custodial relationship with a Euroclear Participant,
          either directly or indirectly.

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

               Securities clearance accounts and cash accounts with the
          Euroclear Operator are governed by the Terms and Conditions
          Governing Use of Euroclear and the related Operating Procedures
          of the Euroclear System and applicable Belgian law (collectively,
          the "Euroclear Provisions"). The Euroclear Provisions govern
          transfers of securities and cash within Euroclear, withdrawals of
          securities and cash from Euroclear, and receipts of payments with
          respect to securities in Euroclear. All securities in Euroclear
          are held on a fungible basis without attribution of specific
          certificates to specific securities clearance accounts. The
          Euroclear Operator acts under the Euroclear Provisions 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   Foreign
          Investors." Cedel or the Euroclear Operator, as the case may be,
          will take any other action permitted to be taken by a
          Certificateholder under the Pooling and Servicing Agreement and
          the related Supplement 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

               Unless otherwise specified in the related Prospectus
          Supplement, the Certificates of each Series will be issued as
          Definitive Certificates in fully registered certificated form to
          Certificate Owners or their nominees rather than to DTC or its
          nominee, only if (i) the Transferor advises the Trustee 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, elects to terminate the book-entry system through DTC
          or (iii) after the occurrence of a Servicer Default, Certificate
          Owners evidencing not less than 50% of the aggregate unpaid
          principal amount of the Certificates, advise the Trustee and DTC
          through Participants in writing that the continuation of a book-
          entry system through DTC (or a successor thereto) is no longer in
          the best interests of the Certificate Owners.

   
               Upon the occurrence of any of the events described in the
          immediately preceding paragraph, DTC is required to notify all
          Participants of the availability through DTC of Definitive
          Certificates. Upon surrender by DTC of the definitive
          certificates representing the Certificates and instructions for
          re-registration, the Trustee will issue the Certificates in the
          form of Definitive Certificates, and thereafter the Trustee will
          recognize the holders of such Definitive Certificates as
          Certificateholders under the Pooling and Servicing Agreement and
          the related Supplement ("Holders").
    

               Distribution of principal and interest on the Certificates
          will be made by the Trustee directly to Holders in accordance
          with the procedures set forth herein and in the Pooling and
          Servicing Agreement and the related Prospectus Supplement.
          Interest payments and principal payments will be made to Holders
          in whose names the Definitive Certificates were registered at the
          close of business on the related Record Date. Distributions will
          be made by check mailed to the address of such Holder as it
          appears on the register maintained by the Trustee. The final
          payment on any Certificate (whether Definitive Certificates or
          Certificates registered in the name of Cede), however, will be
          made only upon presentation and surrender of such Certificate on
          the final payment date at such office or agency as is 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 the final
          distribution.

               Definitive Certificates will be transferable and
          exchangeable at the offices of the transfer agent and registrar,
          which will 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.

          INTEREST

               Interest will accrue on the Certificates of a Series or
          Class offered hereby at the per annum rate either specified in or
          determined in the manner specified in the related Prospectus
          Supplement. Except as otherwise provided herein, collections of
          Finance Charge Receivables and certain other amounts allocable to
          the Certificateholders' Interest of a Series or Class offered
          hereby will generally be used to make interest payments to
          Certificateholders of such Series or Class on each Interest
          Payment Date specified in the related Prospectus Supplement;
          provided that after the commencement of an Early Amortization
          Period with respect to such Series, interest will be distributed
          to such Certificateholders monthly on each Special Payment Date.
          If the Interest Payment Dates for a Series or Class occur less
          frequently than monthly, such collections or other amounts (or
          the portion thereof allocable to such Class) will be deposited in
          one or more Interest Funding Accounts and used to make interest
          payments to Certificateholders of such Series or Class on the
          following Interest Payment Date. If a Series has more than one
          Class of Certificates, each such Class may have a separate
          Interest Funding Account. Funds on deposit in an Interest Funding
          Account will be invested in Eligible Investments. Any earnings
          (net of losses and investment expenses) on funds in an Interest
          Funding Account will be paid to, or at the direction of, the
          Transferor except as otherwise specified in any Supplement.
          Interest with respect to the Certificates of each Series offered
          hereby will accrue and be calculated on the basis described in
          the related Prospectus Supplement.

          PRINCIPAL

               The Certificates of each Series will have a Revolving Period
          during which collections of Principal Receivables and certain
          other amounts otherwise allocable to the Invested Amount of such
          Series will, (x) if such Series is a Principal Sharing Series, be
          treated as Shared Principal Collections and will be distributed
          to, or for the benefit of, the Certificateholders of other Series
          in such Group or, if not required for such purpose, the holders
          of the Transferor Certificates or deposited into the Special
          Funding Account or (y) if such Series is not a Principal Sharing
          Series, paid to the holders of the Transferor Certificates or
          deposited into the Special Funding Account, as more fully
          described in the related Prospectus Supplement. Unless an Early
          Amortization Period or Early Accumulation Period commences with
          respect to a Series, following the Revolving Period with respect
          to such Series, such Series will have either a Controlled
          Accumulation Period or a Controlled Amortization Period.

               During the Controlled Accumulation Period, if any, with
          respect to a Series, collections of Principal Receivables and
          certain other amounts allocable to the Certificateholders'
          Interest of such Series (including Shared Principal Collections,
          if any, allocable to such Series) will be deposited on each
          Distribution Date in a Principal Funding Account and used to make
          principal distributions to the Certificateholders of such Series
          or any Class thereof when due. If so specified in the related
          Prospectus Supplement, the amount to be deposited in a Principal
          Funding Account for any Series offered hereby on any Distribution
          Date may, but will not necessarily, be limited to an amount equal
          to a Controlled Accumulation Amount specified in such Prospectus
          Supplement plus any existing deficit controlled accumulation
          amount arising from prior Distribution Dates. If the Prospectus
          Supplement for a Series so specifies, the amount to be deposited
          in the Principal Funding Account on a Distribution Date may be a
          variable amount. If a Series has more than one Class of
          Certificates, each Class may have a separate Principal Funding
          Account and Controlled Accumulation Amount and the Controlled
          Accumulation Period with respect to each class may commence on
          different dates.  In addition, the related Prospectus Supplement
          may describe certain priorities among such Classes with respect
          to deposits of principal into such Principal Funding Accounts.

               Subject to certain conditions including those set forth
          below, upon written notice to the Trustee, the Servicer may elect
          to postpone the commencement of the Accumulation Period with
          respect to a Series, and to extend the length of the Revolving
          Period of such Series.  The Servicer may make such election only
          if the Accumulation Period Length (determined as described below)
          is less than the number of months specified in  the Prospectus
          Supplement for such Series.  On each Determination Date, until
          the Accumulation Period begins, the Servicer will determine the
          "Accumulation Period Length," which is the number of months
          expected to be required to fully fund the Principal Funding
          Account no later than the Scheduled Payment Date for such Series,
          based on (a) the expected monthly collections of Principal
          Receivables expected to be distributable to the
          Certificateholders of all Series (unless such Series is not a
          Principal Sharing Series), assuming a principal payment rate no
          greater than the lowest monthly principal payment rate on the
          Receivables for the preceding twelve months and (b) the amount of
          principal expected to be distributable to Certificateholders of
          Series (which may exclude certain other Series) which are not
          expected to be in their Revolving Periods during the Accumulation
          Period of the Series in respect of which the Accumulation Period
          Length is being determined.  If the Accumulation Period Length is
          less than the number of months specified in the Prospectus
          Supplement for such Series, the Servicer may, at its option,
          postpone the commencement of the Accumulation Period such that
          the number of months included in the Accumulation Period will be
          equal to or exceed the Accumulation Period Length.  The effect of
          the foregoing calculation is to permit the reduction of the
          length of the Accumulation Period of a Series based on the
          Invested Amounts of certain other Series which are scheduled to
          be in their Revolving Periods during the Accumulation Period for
          such Series and on increases in the principal payment rate
          occurring after the Series Closing Date for such Series.  The
          length of the Accumulation Period for any Series will not be less
          than one month.  If the Accumulation Period of a Series is
          postponed in accordance with the foregoing, and if a Pay Out
          Event occurs after the date originally scheduled as the
          commencement of the Accumulation Period, it is probable that
          Certificateholders would receive some of their principal later
          than if the Accumulation Period had not been so postponed.

               During the Controlled Amortization Period, if any, with
          respect to a Series, collections of Principal Receivables and
          certain other amounts allocable to the Certificateholders'
          Interest of such Series (including Shared Principal Collections,
          if any, allocable to such Series) will be used on each
          Distribution Date to make principal distributions to any Class of
          Certificateholders then scheduled to receive such distributions.
          If so specified in the related Prospectus Supplement, the amount
          to be distributed to Certificateholders of any Series offered
          hereby on any Distribution Date may, but will not necessarily, be
          limited to an amount equal to the Controlled Amortization Amount
          specified in such Prospectus Supplement plus any existing deficit
          controlled amortization amount arising from prior Distribution
          Dates. If a Series has more than one Class of Certificates, each
          Class may have a different Controlled Amortization Amount. In
          addition, the related Prospectus Supplement may describe certain
          priorities among such Classes with respect to such distributions.

               During the Early Accumulation Period, if any, with respect
          to a Series, collections of Principal Receivables and certain
          other amounts allocable to the Certificateholders' Interest of
          such Series (including Shared Principal Collections, if any,
          allocated to such Series) will be deposited on each Distribution
          Date in a Principal Funding Account and used to make
          distributions of principal to the Certificateholders of such
          Series or Class on the Expected Final Payment Date. The amount to
          be deposited in the Principal Funding Account will not be limited
          to any Controlled Deposit Amount. 

               During the Early Amortization Period with respect to a
          Series, collections of Principal Receivables and certain other
          amounts allocable to the Certificateholders' Interest of such
          Series (including Shared Principal Collections, if any, allocable
          to such Series) will be distributed as principal payments to the
          applicable Certificateholders monthly on each Distribution Date
          beginning with the first Special Payment Date. During the Early
          Amortization Period with respect to a Series, distributions of
          principal to Certificateholders of such Series will not be
          subject to any Controlled Deposit Amount or Controlled
          Distribution Amount. In addition, upon the commencement of the
          Early Amortization Period, any funds on deposit in a Principal
          Funding Account with respect to such Series will be paid to the
          Certificateholders of the relevant Class or Series on the first
          Special Payment Date.

               Funds on deposit in any Principal Funding Account
          established with respect to a Class or Series offered hereby will
          be invested in Eligible Investments and may be subject to a
          guarantee or guaranteed investment contract or a deposit account
          or other mechanism 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 Class of Certificates offered
          hereby at the end of a Controlled Accumulation Period or Early
          Accumulation Period with respect thereto, such Class may be
          subject to a maturity liquidity facility or a deposit account or
          other similar mechanism specified in the relevant Prospectus
          Supplement.

          PAY OUT EVENTS AND REINVESTMENT EVENTS

   
               The Revolving Period with respect to a Series will continue
          through the date specified in the applicable Prospectus
          Supplement and the Controlled Amortization Period or Controlled
          Accumulation Period will begin at such time, unless a Pay Out
          Event or Reinvestment Event occurs. The Early Amortization Period
          with respect to such Series will commence when a Pay Out Event
          occurs or is deemed to occur and the Early Accumulation Period
          will occur when a Reinvestment Event occurs or is deemed to
          occur. A "Pay Out Event" will occur with respect to all Series
          upon the occurrence of an Insolvency Event with respect to the
          Transferor.  A Pay Out Event may occur with respect to any
          specific Series upon the occurrence of any event specified in the
          related Prospectus Supplement.  Such events may include (i) the
          Trust becoming subject to regulation as an "investment company"
          within the meaning of the Investment Company Act of 1940, as
          amended, (ii) the failure by the Transferor to make any payment
          or deposit required under the Pooling and Servicing Agreement
          within a specified period of the date such payment or deposit is
          required to be made, (iii) the breach of specified covenants,
          representations or warranties contained in the Pooling and
          Servicing Agreement, after any applicable notice and cure period
          (and, if so specified in the related Prospectus Supplement, only
          to the extent such breach has a material adverse effect on the
          related Certificateholders), (iv) the failure by the Transferor
          to make a required designation of Additional Accounts for the
          Trust within a specified time after the date such addition is
          required to be made, (v) a reduction in the Series Adjusted
          Portfolio Yield below the rates, and for the period, specified in
          the related Prospectus Supplement and (vi) the occurrence of a
          Servicer Default.  The Early Amortization Period with respect to
          a Series will commence on the day on which a Pay Out Event occurs
          or is deemed to occur with respect thereto. If an Early
          Amortization Period commences, monthly distributions of principal
          to the Certificateholders of such Series will begin on the
          Distribution Date in the Monthly Period following the Monthly
          Period in which such Pay Out Event occurs (such Distribution Date
          and each following Distribution Date with respect to such Series,
          a "Special Payment Date"). Any amounts on deposit in a Principal
          Funding Account or an Interest Funding Account with respect to
          such Series at such time will be distributed on such first
          Special Payment Date to the Certificateholders of such Series.
          If, because of the occurrence of a Pay Out Event, the Early
          Amortization Period begins earlier than the scheduled
          commencement of a Controlled Amortization Period or prior to an
          Expected Final Payment Date, Certificateholders will begin
          receiving distributions of principal earlier than they otherwise
          would have and such distributions will not be subject to the
          Controlled Deposit Amount or the Controlled Distribution Amount.
          As a result, the average life of the Certificates may be reduced
          or increased. If a Series has more than one Class of
          Certificates, each Class may have different Pay Out Events which,
          in the case of any Series of Certificates offered hereby, will be
          described in the related Prospectus Supplement.
    

               A particular Series may have no Pay Out Events or only
          limited Pay Out Events, but may have in lieu thereof specified
          events ("Reinvestment Events") that end the reinvestment of the
          Trust in new Receivables and apply available collections of
          Principal Receivables to the purchase of Eligible Investments. A
          Reinvestment Event may include all or some of the events that
          constitute Pay Out Events for other Series. The Early
          Accumulation Period with respect to a Series will commence on the
          day on which a Reinvestment Event occurs or is deemed to occur
          with respect thereto. If a Series has more than one Class of
          Certificates, each Class may have different Reinvestment Events
          (or may have only Pay Out Events) which, in the case of any
          Series of Certificates offered hereby, will be described in the
          related Prospectus Supplement.

               In addition to the consequences of a Pay Out Event or
          Reinvestment Event discussed above, if an Insolvency Event shall
          occur, immediately on the day of such event the Transferor will
          cease to transfer Principal Receivables to the Trust and promptly
          give notice to the Trustee of such event. Under the terms of the
          Pooling and Servicing Agreement, as soon as possible but in any
          event within 15 days, the Trustee will publish a notice of the
          occurrence of the Insolvency Event stating that the Trustee
          intends to sell, dispose of, or otherwise liquidate the
          Receivables in a commercially reasonable manner unless
          instructions otherwise are received within a specified period
          from Certificateholders holding Certificates evidencing more than
          50% of the Invested Amount of each Series of Certificates issued
          and outstanding (or, with respect to any Series with two or more
          Classes, 50% of the Invested Amount of each Class) and each
          Enhancement Invested Amount and possibly the vote of other
          persons specified in the Supplement for a Series and, for a
          Series offered hereby, the related Prospectus Supplement to the
          effect that such Certificateholders disapprove of the liquidation
          of Receivables and wish to continue having Principal Receivables
          transferred to the Trust as before such Insolvency Event. 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 on the Receivables and applied as provided above and
          in each Prospectus Supplement.

               If the only Pay Out Event or Reinvestment Event to occur
          with respect to any Series is the bankruptcy of the Transferor,
          the Trustee may not be permitted to suspend transfers of
          Receivables to the Trust, and the instructions to sell the
          Receivables may not be given effect.

          SERVICING COMPENSATION AND PAYMENT OF EXPENSES

   
               The Servicer's compensation for its servicing activities and
          reimbursement for its expenses is a monthly servicing fee (the
          "Servicing Fee"). The Servicing Fee will be allocated among the
          Transferor's Interest (the "Transferor Servicing Fee"), the
          holders of any Participations and Certificateholders of each
          Series. The portion of the Servicing Fee allocable to each Series
          of Certificates on any Distribution Date (the "Monthly Servicing
          Fee") will generally be equal to one-twelfth of the product of
          (a) the applicable servicing fee percentage with respect to such
          Series and (b) the Invested Amount (as it may be adjusted in
          accordance with the related Supplement) of such Series with
          respect to the related Monthly Period. A portion of the Monthly
          Servicing Fee with respect to a particular Series may be payable
          from Interchange allocated to such Series as specified in the
          related Supplement and, for a Series offered hereby, the related
          Prospectus Supplement.  For any Monthly Period, the portion of
          the Monthly Servicing Fee payable from Interchange with respect
          to any Series  will be an amount equal to the portion of
          collections of Finance Charge Receivables allocated to the
          Certificateholders' Interest of such Series with respect to such
          Monthly Period that is attributable to Interchange (the "Servicer
          Interchange"); provided, however, that Servicer Interchange for a
          Monthly Period may not exceed one-twelfth of the product of (i)
          the Series Adjusted Invested Amount, as of the last day of such
          Monthly Period and (ii) a percentage specified in the Prospectus
          Supplement for such Series.  In the case of any insufficiency of
          Servicer Interchange with respect to any Monthly Period, a
          portion of the Monthly 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 of any
          Participations or the Certificateholders be liable for the share
          of the Servicing Fee to be paid out of Servicer Interchange.
    

               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, paying agent, transfer agent
          and registrar and independent accountants and other fees which
          are not expressly stated in the Pooling and Servicing Agreement
          to be payable by the Trust or the Transferor other than Federal,
          state and local income and franchise taxes, if any, of the Trust.

                  DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT

          CONVEYANCE OF RECEIVABLES

   
               On the Initial Series Closing Date,  BKB will sell to the
          Bank Receivables which were not more than [29] days past due as
          of the Initial Cut-Off Date, having an aggregate principal
          balance of approximately $               as of the Initial Cut-
          Off Date, and will sell to PFR Receivables which were at least
          [30] days past due as of the Initial Cut-Off Date, having an
          aggregate principal balance of approximately $             as of
          the Initial Cut-Off Date.  Harris will sell to the Bank
          Receivables which were not more than [29] days past due as of the
          Initial Cut-Off Date having an aggregate principal balance of
          approximately $              as of the Initial Cut-Off Date, and
          will sell to PFR Receivables which were at least [30] days past
          due as of the Initial Cut-Off Date, having an aggregate principal
          balance of approximately $             as of the Initial Cut-Off
          Date. The Bank in turn will sell the Receivables acquired from
          BKB and Harris to PFR. Upon giving effect to such transactions
          PFR will have acquired approximately $              aggregate
          principal amount of Receivables on the Initial Series Closing
          Date (the "Initial Receivables").   Pursuant to the Transferor
          Purchase Agreement, PFR will sell and assign to the Transferor
          for assignment to the Trust all of its interests in the
          Receivables then existing under the Accounts and all Receivables
          thereafter created under the Accounts, all Recoveries and
          Interchange allocable to the Trust, and the proceeds of all of
          the foregoing. PFR may also sell and assign from time to time to
          the Transferor for conveyance to the Trust Receivables in
          designated Additional Accounts, and the Transferor may from time
          to time sell and assign to the Trust its interest in
          Participation Interests, all Recoveries and Interchange allocable
          to the Trust and the proceeds of all of the foregoing.
    

               On each Series Closing Date, the Trustee will authenticate
          and deliver one or more certificates representing the Series or
          Class of Certificates, in each case against payment to the
          Transferor of the net proceeds of the sale of the Certificates.
          In the case of the Initial Series Closing Date, the Trustee will
          deliver to the Transferor the Transferor Certificate,
          representing the Transferor's Interest.

   
               In connection with the transfers of the Receivables, each
          Account Originator and the Bank will indicate in its respective
          computer records that the applicable  Receivables have been
          conveyed from such party to the Bank or to PFR, as applicable. 
          PFR will indicate in its computer records that the Receivables
          have conveyed from PFR to the Transferor  and the Transferor will
          indicate in its records that the Receivables have been conveyed
          from the Transferor to the Trust. In addition, the Transferor
          will provide or cause to be provided to the Trustee a computer
          file or a microfiche list containing a true and complete list
          showing for each Account, as of the applicable date of
          designation, (i) its account number, (ii) the aggregate amount
          outstanding in such Account and (iii) except in the case of New
          Accounts, the aggregate amount of Principal Receivables in such
          Account. The Transferor will retain and will not deliver to the
          Trustee any other records or agreements relating to the Accounts
          or the Receivables. Except as set forth above, the records and
          agreements relating to the Accounts and the Receivables will not
          be segregated from those relating to other credit card accounts
          and receivables, and the physical documentation relating to the
          Accounts or Receivables will not be stamped or marked to reflect
          the transfer of Receivables to the Transferor or the Trust. The
          Transferor will file UCC financing statements with respect to the
          transfer of the Receivables from the Transferor to the Trust
          meeting the requirements of applicable state law. See "Risk
          Factors" and "Certain Legal Aspects of the Receivables."

               As described below under "  Additions of Accounts or
          Participation Interests," the Transferor has the right (subject
          to certain limitations and conditions), and in some circumstances
          is obligated, to require PFR to designate from time to time
          Additional Accounts to be included as Accounts and to convey to
          the Transferor (for conveyance by the Transferor to the Trust)
          all Receivables in such Additional Accounts, whether such
          Receivables are then existing or thereafter created. Each such
          Additional Account must be an Eligible Account. In respect of any
          designation of Additional Accounts, the Transferor will follow
          the procedures set forth in the preceding paragraph, except the
          list will show information for such Additional Accounts as of the
          date such Additional Accounts are identified and selected.
          Aggregate Addition Accounts will be selected by the Transferor in
          a manner which it reasonably believes will not be materially
          adverse to the Certificateholders. The Transferor has the right
          (subject to certain conditions described below under "  Additions
          of Accounts or Participation Interests") to convey Participation
          Interests to the Trust. In addition, the Transferor may (under
          certain circumstances and subject to certain limitations and
          conditions) remove the Participation Interests and the
          Receivables in certain Accounts as described below under " 
          Removal of Accounts."
    

          REPRESENTATIONS AND WARRANTIES

               The Transferor makes representations and warranties to the
          Trust in the Pooling and Servicing Agreement relating to the
          Accounts and the Receivables as of each Series Closing Date (or
          as of the related addition date with respect to Additional
          Accounts) to the effect, among other things, that as of each
          applicable date of designation, (a) each Account was an Eligible
          Account, (b) each of the Receivables then existing in the Initial
          Accounts or in the Additional Accounts, as applicable, is an
          Eligible Receivable and (c) thereafter, on the date of creation
          of any new Receivable, such Receivable is an Eligible Receivable.
          If the Transferor breaches any representation and warranty
          described in this paragraph in any material respect and such
          breach remains uncured for 60 days, or such longer period as may
          be agreed to by the Trustee and the Servicer, after the earlier
          to occur of the discovery of such breach by the Transferor or
          receipt of written notice of such breach by the Transferor and
          such breach has a material adverse effect on the
          Certificateholders' Interest in such Receivable, all Receivables
          with respect to the Account affected ("Ineligible Receivables")
          will be reassigned to the Transferor on the terms and conditions
          set forth below and such Account shall no longer be included as
          an Account.

   
               "Eligible Receivable" means each receivable, or interest
          therein as contemplated by each Purchase Agreement, (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 related Account Originator at the time of the
          creation of such Receivable and which was created pursuant to a
          credit card agreement which complies in all material respects
          with all requirements of law applicable to the related Account
          Originator at the time of the creation of such receivable and the
          requirements of law applicable to Holdings and the Bank with
          respect to such Receivable, (c) with respect to which all
          material consents, licenses, approvals or authorizations of, or
          registrations or declarations with, any governmental authority
          required to be obtained, effected or given in connection with the
          creation of such Receivable or the execution, delivery, creation
          and performance by the Bank of the related credit card agreements
          pursuant to which such Receivable was created have been duly
          obtained or given and are in full force and effect, (d) as to
          which at the time of its transfer to the Trust, the Transferor or
          the Trust will have good and marketable title, free and clear of
          all liens, encumbrances, charges and security interests (other
          than any lien for municipal or other local taxes if such taxes
          are not then due and payable or if the Transferor is then
          contesting the validity thereof in good faith by appropriate
          proceedings and has set aside on its books adequate reserves with
          respect thereto), (e) which is the legal, valid and binding
          payment obligation of the related cardholder enforceable against
          such cardholder in accordance with its terms, subject to certain
          bankruptcy or insolvency related exceptions, (f) which is not at
          the time of its transfer to the Trust subject to any right of
          rescission, setoff, counterclaim or defense (including the
          defense of usury), other than certain bankruptcy and insolvency
          related defenses, and (g) which constitutes either an "account"
          or a "general intangible" under the applicable UCC as then in
          effect.

               An Ineligible Receivable will be reassigned to the
          Transferor on or before the end of the Monthly Period in which
          such reassignment obligation arises by the Transferor directing
          the Servicer to deduct the portion of such Ineligible Receivable
          which is a Principal Receivable from the aggregate amount of the
          Principal Receivables used to calculate the Transferor Amount. In
          the event that the exclusion of the principal portion of an
          Ineligible Receivable from the calculation of the Transferor
          Amount would cause the Transferor Amount to be less than the
          Required Transferor Amount, on the Distribution Date following
          the Monthly Period in which such reassignment obligation arises
          the Transferor will make a deposit into the Special Funding
          Account in immediately available funds in an amount equal to the
          amount by which the Transferor Amount would be reduced below the
          Required Transferor Amount. The reassignment of any Ineligible
          Receivable to the Transferor, and the obligation of the
          Transferor to make any deposits into the Special Funding Account
          as described in this paragraph, is the sole remedy respecting any
          breach of the representations and warranties described in the
          preceding paragraph with respect to such Receivable available to
          the Certificateholders or the Trustee on behalf of
          Certificateholders. PFR  will agree, in the Transferor Purchase
          Agreement, to repurchase from the Transferor any Ineligible
          Receivables which shall be reassigned to the Transferor and to
          provide the Transferor any amounts necessary to enable the
          Transferor to make the deposit referred to above.  The term
          "Transferor Amount" means at any time of determination, an amount
          equal to the sum of (i) total aggregate amount of Principal
          Receivables in the Trust and (ii) the amount on deposit in the
          Special Funding Account at such time minus the aggregate
          [Adjusted] Invested Amounts for all outstanding Series at such
          time.
    

               The Transferor also makes representations and warranties to
          the Trust to the effect, among other things, that as of each
          Series Closing Date it is a corporation validly existing under
          the laws of the State of Delaware, it has the authority to
          consummate the transactions contemplated by the Pooling and
          Servicing Agreement and each Supplement and will further
          represent to the Trust on each Series Closing Date and, with
          respect to the Additional Accounts, as of each addition date (a)
          the Pooling and Servicing Agreement and each Supplement
          constitutes a valid, binding and enforceable agreement of the
          Transferor and (b) the Pooling and Servicing Agreement and each
          Supplement constitutes either a valid sale, transfer and
          assignment to the Trust of all right, title and interest of the
          Transferor in the Receivables, whether then existing or
          thereafter created and the proceeds thereof (including proceeds
          in any of the accounts established for the benefit of the
          Certificateholders) and in Recoveries and Interchange allocable
          to the Trust or the grant of a first priority perfected security
          interest under the applicable UCC in such Receivables and the
          proceeds thereof (including proceeds in any of the accounts
          established for the benefit of the Certificateholders) and in
          Recoveries and Interchange allocable to the Trust, which is
          effective as to each Receivable then existing on such date. In
          the event of a material breach of any of the representations and
          warranties described in this paragraph that has a material
          adverse effect on the Certificateholders' Interest in the
          Receivables or the availability of the proceeds thereof to the
          Trust (which determination will be made without regard to whether
          funds are then available pursuant to any Series Enhancement),
          either the Trustee or Certificateholders holding Certificates
          evidencing not less than 50% of the aggregate unpaid principal
          amount of all outstanding Certificates, by written notice to the
          Transferor and the Servicer (and to the Trustee if given by the
          Certificateholders), may direct the Transferor to accept the
          reassignment of the Receivables in the Trust within 60 days of
          such notice, or within such longer period specified in such
          notice. The Transferor will be obligated to accept the
          reassignment of such Receivables on the Distribution Date
          following the Monthly Period in which such reassignment
          obligation arises. Such reassignment will not be required to be
          made, however, if at the end of such applicable period, the
          representations and warranties shall then be true and correct in
          all material respects and any material adverse effect caused by
          such breach shall have been cured. The price for such
          reassignment will be an amount equal to the sum of the amounts
          specified therefor with respect to each Series in the related
          Supplement. The payment of such reassignment price in immediately
          available funds, will be considered a payment in full of the
          Certificateholders' Interest and such funds will be distributed
          upon presentation and surrender of the Certificates. If the
          Trustee or Certificateholders give a notice as provided above,
          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 Certificateholders or
          the Trustee on behalf of Certificateholders.   See "Description
          of the Purchase Agreements   Representations and Warranties."

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

          THE TRANSFEROR CERTIFICATES

   
               The Transferor Certificate represents the undivided interest
          in the Trust not represented by the Certificates or any
          Participation issued and outstanding under the Trust or the
          rights, if any, of any providers of enhancement to receive
          payments from the Trust.  The Transferor will initially own the
          Transferor Certificate.  The Transferor's Interest at any time
          represents the right to the Trust Assets in excess of the
          Certificateholders' Interest, the interest of any holder of a
          Participation and Enhancement Invested Amounts of all Series then
          outstanding.  The Transferor Amount will fluctuate as the amount
          of the Principal Receivables held by the Trust changes from time
          to time.  In addition, the Transferor intends to cause the
          issuance of Series from time to time and any such issuance will
          have the effect of decreasing the Transferor Amount to the extent
          of the initial Invested Amount of such Series.  The Pooling and
          Servicing Agreement provides that the Transferor may exchange a
          portion of the Transferor Certificate for one or more additional
          certificates (each, a "Supplemental Certificate") for transfer or
          assignment to a person designated by the Transferor upon the
          execution and delivery of a supplement to the Pooling and
          Servicing Agreement (which supplement shall be subject to the
          amendment section of the Pooling and Servicing Agreement to the
          extent that it amends any of the terms of the Pooling and
          Servicing Agreement; see "  Amendments"); provided, that (a) the
          Rating Agency Condition is satisfied for such exchange, (b) such
          exchange will not result in any Adverse Effect and the Transferor
          shall have delivered to the Trustee an officer's certificate to
          the effect that the Transferor reasonably believes that such
          exchange will not, based on the facts known to such officer at
          the time of such certification, have an Adverse Effect, (c) the
          Transferor shall have delivered to the Trustee a Tax Opinion (as
          defined herein) with respect to such exchange and (d) the
          aggregate amount of Principal Receivables in the Trust as of the
          date of such exchange will be greater than the Required Minimum
          Principal Balance as of such date. Any subsequent transfer or
          assignment of a Supplemental Certificate by a person other than
          the Transferor will be subject to the condition set forth in
          clause (c) above.
    

          ADDITIONS OF ACCOUNTS OR PARTICIPATION INTERESTS

   
               The Transferor has the right under the Transferor Purchase
          Agreement to require PFR to designate from time to time
          Additional Accounts to be included as Accounts. PFR will convey
          to the Transferor, which in turn will convey to the Trust, its
          interest in all Receivables arising from the Additional Accounts,
          whether such Receivables are then existing or thereafter created,
          subject to the following conditions, among others: (i) each such
          Additional Account must be an Eligible Account; and (ii) except
          for the addition of New Accounts (a) the selection of the
          Aggregate Addition Accounts is done in a manner which it
          reasonably believes will not result in an Adverse Effect; and (b)
          except for the addition of New Accounts, the Rating Agency
          Condition shall have been satisfied. "Adverse Effect" means any
          action that will result in the occurrence of a Pay Out Event or
          Reinvestment Event or materially adversely affect the amount or
          timing of distributions to the Certificateholders of any Series
          or Class. The Transferor will be obligated to require PFR to
          designate Additional Accounts (to the extent available) if (a)
          the aggregate amount of Principal Receivables in the Trust on the
          last business day of any calendar month is less than the Required
          Minimum Principal Balance as of such last day or (b) the
          Transferor Amount on the last business day of any calendar month
          is less than the Required Transferor Amount as of such last day.
          In lieu of adding Additional Accounts, the Transferor may convey
          Participation Interests to the Trust.  Participation Interests
          may, for example, include rights in transferors' interests in, or
          certain credit card backed securities issued by, other trusts
          which have as their primary assets revolving credit card
          receivables originated or purchased by the Bank or another
          Account Originator.  There are currently no Participation
          Interests held by the Trust and Participation Interests may be
          added to the Trust only if the requirements of the Securities Act
          applicable thereto have been satisfied including, that such
          Participation Interests either have been registered under the
          Securities Act and, if purchased from an affiliate of an
          underwriter in the original distribution, the Participation
          Interests are purchased in the secondary market at least three
          months after the sale of any  unsold allotments from the original
          distribution, or that such Participation Interests are entitled
          to an exemption from the registration requirements of the
          Securities Act and have been acquired by the Registrant following
          the expiration of any holding period applicable thereto under the
          Securities Act.  In addition, Participation Interests may be
          added to the Trust only if the Rating Agency Condition has been
          satisfied, such addition will not result in an Adverse Effect and
          such addition will not cause an Insolvency Event to occur. 
          "Required Minimum Principal Balance" as of any date of
          determination means the sum of the [Series Invested Amounts]
          [Adjusted Invested Amounts for all Series] for all outstanding
          Series plus the aggregate principal amounts of all outstanding
          Participations minus the amount on deposit in the Special Funding
          Account. The "Series Invested Amount" for a Series will be the
          amount set forth in the related Supplement and, for each Series
          offered hereby, in the related Prospectus Supplement for such
          Series, but will generally equal the initial Invested Amount for
          a Series.

               Each Additional Account must be an Eligible Account at the
          time of its designation. However, since Additional Accounts or
          Participation Interests created after the Initial Cut-Off Date
          may not have been a part of the portfolio of accounts of PFR as
          of the Initial Cut-Off Date, they may not be of the same credit
          quality as the Initial Accounts because such Additional Accounts
          or Participation Interests may have been originated at a later
          date using credit criteria different from those which were
          applied to the Initial Accounts or may have been acquired from
          another credit card issuer or entity who had different credit
          criteria. Consequently, the performance of such Additional
          Accounts or Participation Interests may be better or worse than
          the performance of the Initial Accounts.
    

          REMOVAL OF ACCOUNTS

   
               Subject to the conditions set forth in the next succeeding
          sentence, the Transferor may on any day of any Monthly Period,
          but shall not be obligated to, acquire all Receivables and
          proceeds thereof with respect to Removed Accounts and
          Participation Interests. The Transferor is permitted to designate
          and require reassignment to it of the Receivables from Removed
          Accounts and Participation Interests only upon satisfaction of
          the following conditions: (i) the Transferor shall have delivered
          to the Trustee a computer file or microfiche list containing a
          true and complete list of all Removed Accounts, such Accounts to
          be identified by, among other things, account number and their
          aggregate amount of Principal Receivables; (ii) the Transferor
          shall have delivered an officer's certificate to the Trustee to
          the effect that (a) either (x) no selection procedure reasonably
          believed by the Transferor to be materially adverse to the
          interests of the Certificateholders or the Transferor was
          utilized in removing the Removed Accounts from among any pool of
          Accounts of a similar type or (y) a random selection procedure
          was used by the Transferor in selecting the accounts to be
          removed and (b) in the reasonable belief of Transferor such
          removal will not have an Adverse Effect; and (iii) the Transferor
          shall have delivered prior written notice of the removal to each
          Rating Agency, the Trustee and the Servicer and prior to the date
          on which such Receivables are to be removed the Rating Agency
          Condition shall have been satisfied with respect to such removal. 
          The foregoing conditions may be amended with the consent of each
          Rating Agency but without the consent of Certificateholders if
          such amendment is required to comply with any accounting or
          regulatory restrictions to which the Trust, the Transferor,
          Holdings PFR or any Account Originator may become subject.
    

          DISCOUNT OPTION

               The Pooling and Servicing Agreement provides that the
          Transferor may at any time and from time to time, but without any
          obligation to do so, designate a specified fixed or variable
          percentage based on a formula (the "Discount Percentage") of the
          amount of Receivables arising in all or any specified portion of
          the Accounts on and after the date such designation becomes
          effective that otherwise would have been treated as Principal
          Receivables to be treated as Finance Charge Receivables (the
          "Discount Option Receivables"). Although there can be no
          assurance that the Transferor will do so, such designation may
          occur because the Transferor determines that the exercise of the
          discount option is needed to provide a sufficient yield on the
          Receivables to cover interest and other amounts due and payable
          from collections of Finance Charge Receivables or to avoid the
          occurrence of a Pay Out Event or Reinvestment Event relating to
          the reduction of the average yield on the portfolio of Accounts
          in the Trust, if the related Supplement provides for such a Pay
          Out Event or Reinvestment Event. After any such designation,
          pursuant to the Pooling and Servicing Agreement, the Transferor
          may, without notice to or consent of the Certificateholders, from
          time to time reduce or withdraw the Discount Percentage;
          provided, however, that such reduction or withdrawal will occur
          only if the Transferor delivers to the Trustee and, in connection
          with certain Series, providers of Series Enhancement a
          certificate of an authorized representative to the effect that,
          in the reasonable belief of the Transferor, such reduction or
          withdrawal would not have adverse regulatory or other accounting
          implications for the Transferor. The Transferor must provide 30
          days' prior written notice to the Servicer, the Trustee, each
          Rating Agency and, in connection with certain Series, providers
          of Series Enhancement of any such designation or reduction or
          withdrawal, and such designation or reduction or withdrawal will
          become effective on the date specified therein only if (a) the
          Transferor has delivered to the Trustee and any such providers of
          Series Enhancement a certificate of an authorized representative
          to the effect that, based on the facts known to such
          representative at the time, the Transferor reasonably believes
          that such designation or reduction or withdrawal will not at the
          time of its occurrence cause a Pay Out Event or Reinvestment
          Event or an event that, with notice or the lapse of time or both,
          would constitute a Pay Out Event or Reinvestment Event, to occur
          with respect to any Series and (b) the Transferor has received
          written notice from each Rating Agency that such designation or
          reduction or withdrawal will satisfy the Rating Agency Condition.
          On the Date of Processing of any collections on or after the date
          the exercise of the discount option takes effect, the product of
          (i) a fraction the numerator of which is the amount of Discount
          Option Receivables and the denominator of which is the amount of
          all of the Principal Receivables (including Discount Option
          Receivables) at the end of the prior Monthly Period and (ii)
          collections of Receivables that arise in the Accounts on such day
          on or after 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,
          unless otherwise provided in the related Prospectus Supplement.
          Any such designation would result in an increase in the amount of
          collections of Finance Charge Receivables, a reduction in the
          balance of Principal Receivables and a reduction in the
          Transferor Amount.

          YIELD SUPPLEMENT ACCOUNT

               If so specified in the Prospectus Supplement for any Series
          the Servicer will establish and maintain an account in the name
          of the Trustee, on behalf of the Trust, with an Eligible
          Institution for the benefit of the Certificateholders of such
          Series.  Amounts on deposit in the Yield Supplement Account
          (together with investment earnings thereon) will be released and
          deposited into the Collection Account in the amounts and at the
          times specified in the Prospectus Supplement for such Series. 
          Each such deposit into the Collection Account will be treated as
          collections of Finance Charge Receivables allocable to the
          Certificates of the related Series.  The Yield Supplement Account
          for any Series will be funded with proceeds from the offering of
          the related Investor Certificates.

          PREMIUM OPTION

   
               The Pooling and Servicing Agreement provides that the
          Transferor may at any time and from time to time, but without any
          obligation to do so, designate a specified fixed or variable
          percentage based on a formula as specified in the related
          Prospectus Supplement (the "Premium Percentage") of the amount of
          Receivables arising in all or any specified portion of the
          Accounts on and after the date such designation becomes effective
          that otherwise would have been treated as Finance Charge
          Receivables to be treated as Principal Receivables (the "Premium
          Option Receivables"). After any such designation, pursuant to the
          Pooling and Servicing Agreement, the Transferor may, without
          notice to or consent of the Certificateholders, from time to time
          reduce or withdraw the Premium Percentage; provided, however,
          that such reduction or withdrawal will occur only if the
          Transferor delivers to the Trustee and, in connection with
          certain Series, providers of Series Enhancement a certificate of
          an authorized representative to the effect that, in the
          reasonable belief of the Transferor, such reduction or withdrawal
          would not have adverse regulatory or other accounting
          implications for the Transferor. The Transferor must provide 30
          days' prior written notice to the Servicer, the Trustee, each
          Rating Agency and any such provider of Series Enhancement of any
          such designation or reduction or withdrawal, and such designation
          or reduction or withdrawal will become effective on the date
          specified therein only if (a) the Transferor has delivered to the
          Trustee and any such providers of Series Enhancement a
          certificate of an authorized representative to the effect that,
          based on the facts known to such representative at the time, the
          Transferor reasonably believes that such designation or reduction
          or withdrawal will not at the time of its occurrence cause a Pay
          Out Event or Reinvestment Event or an event that, with notice or
          the lapse of time or both, would constitute a Pay Out Event or
          Reinvestment Event, to occur with respect to any Series and (b)
          the Transferor has received written notice from each Rating
          Agency that such designation or reduction or withdrawal will
          satisfy the Rating Agency Condition. On the Date of Processing of
          any collections on or after the date the exercise of the premium
          option takes effect, the product of (i) a fraction the numerator
          of which is the amount of Premium Option Receivables and the
          denominator of which is the amount of all of the Finance Charge
          Receivables (including Premium Option Receivables) at the end of
          the prior Monthly Period and (ii) collections of Receivables that
          arise in the Accounts on such day on or after the date such
          option is exercised that otherwise would be Finance Charge
          Receivables will be deemed collections of Principal Receivables
          and will be applied accordingly, unless otherwise provided in the
          related Prospectus Supplement. Any such designation would result
          in an increase in the amount of collections of Principal
          Receivables and a lower portfolio yield with respect to
          collections of Finance Charge Receivables than would otherwise
          occur.  The Transferor might exercise this option because an
          increase in the amount of collections of Principal Receivables
          could result in a faster repayment of principal to
          Certificateholders during an Amortization Period or accumulation
          of principal during an Accumulation Period.
    

          INDEMNIFICATION

               The Pooling and Servicing Agreement provides that the
          Servicer will indemnify the Trust and the Trustee from and
          against any loss, liability, expense, damage or injury suffered
          or sustained arising out of certain of the Servicer's actions or
          omissions with respect to the Trust pursuant to the Pooling and
          Servicing Agreement.

   
               Under the Pooling and Servicing Agreement, PFRFC, in its
          capacity as a Transferor, has agreed to be liable directly to an
          injured party for the entire amount of any liabilities of the
          Trust (other than those incurred by a Certificateholder in the
          capacity of an investor in the Certificates of any Series)
          arising out of or based on the arrangement created by the Pooling
          and Servicing Agreement or the actions of the Servicer taken
          pursuant thereto as though the Pooling and Servicing Agreement
          created a partnership under the New York Uniform Partnership Act
          in which the Transferor was a general partner.
    

               Except as provided in the preceding two paragraphs, the
          Pooling and Servicing Agreement provides 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, the Trustee, the Certificateholders, any
          Credit Enhancer or any other person for any action taken, or for
          refraining from taking any action, in good faith pursuant to the
          Pooling and Servicing Agreement. However, neither the Transferor
          nor the Servicer 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 their duties or by reason of
          reckless disregard of their obligations and duties thereunder.

               In addition, the Pooling and Servicing Agreement provides
          that the Servicer is not under any obligation to appear in,
          prosecute or defend any legal action which is not incidental to
          its servicing responsibilities under the Pooling and Servicing
          Agreement. The Servicer may, in its sole discretion, undertake
          any such legal action which it may deem necessary or desirable
          for the benefit of Certificateholders with respect to the Pooling
          and Servicing Agreement and the rights and duties of the parties
          thereto and the interests of the Certificateholders thereunder.

          COLLECTION AND OTHER SERVICING PROCEDURES

               Pursuant to the Pooling and Servicing Agreement, the
          Servicer is responsible for servicing, collecting, enforcing and
          administering the Receivables in accordance with customary and
          usual procedures for servicing credit card receivables, but in
          any event at least comparable with the policies and procedures
          and the degree of skill and care applied or exercised with
          respect to any other credit card receivables it, or its
          affiliates, service.

   
               Pursuant to the PFR Purchase Agreement, except as otherwise
          required by any requirement of law or as is deemed by the Bank 
          (or any successor thereto under such agreement) to be necessary
          in order for it to maintain its credit card business or a program
          operated by such credit card business on a competitive basis
          based on a good faith assessment by it of the nature of the
          competition in the credit card business or such program, the Bank
          will not take any action that will have the effect of reducing
          the Portfolio Yield to a level that could reasonably be expected
          to cause any Series to experience a Pay Out Event or Reinvestment
          Event based on the insufficiency of the Series Adjusted Portfolio
          Yield or take any action that would have the effect of reducing
          the Portfolio Yield to less than the highest Average Rate for any
          Group. The Bank also covenants that unless required by law and
          except as provided above, the Bank will take no action with
          respect to the applicable credit card agreements or the
          applicable credit card guidelines that, at the time of such
          action, the Bank reasonably believes will have a material adverse
          effect on the Transferor or the Certificateholders.
    

               Servicing activities to be performed by the Servicer include
          collecting and recording payments, communicating with
          cardholders, investigating payment delinquencies, evaluating the
          increase of credit limits and the issuance of credit cards,
          providing billing and tax records to cardholders and maintaining
          internal records with respect to each Account. Managerial and
          custodial services performed by the Servicer on behalf of the
          Trust include providing assistance in any inspections of the
          documents and records relating to the Accounts and Receivables by
          the Trustee pursuant to the Pooling and Servicing Agreement,
          maintaining the agreements, documents and files relating to the
          Accounts and Receivables as custodian for the Trust and providing
          related data processing and reporting services for
          Certificateholders and on behalf of the Trustee.

               The Pooling and Servicing Agreement provides that the
          Servicer may delegate its duties under that agreement to any
          entity that agrees to conduct such duties in accordance with the
          Pooling and Servicing Agreement and the credit card guidelines.
          Notwithstanding any such delegation the Servicer will continue to
          be liable for all of its obligations under the Pooling and
          Servicing Agreement.

          NEW ISSUANCES

               The Pooling and Servicing Agreement provides that, pursuant
          to any one or more Supplements, the Transferor may direct the
          Trustee to authenticate from time to time new Series subject to
          the conditions described below (each such issuance, a "New
          Issuance"). Each New Issuance will have the effect of decreasing
          the Transferor Amount to the extent of the initial Invested
          Amount of such new Series. Under the Pooling and Servicing
          Agreement, the Transferor may designate, with respect to any
          newly issued Series: (a) its name or designation; (b) its initial
          principal amount (or method for calculating such amount) and its
          invested amount in the Trust (the "Invested Amount"), which is
          generally based on the aggregate amount of Principal Receivables
          in the Trust allocated to such Series, and its Series Invested
          Amount; (c) its certificate rate (or formula for the
          determination thereof); (d) the interest payment date or dates
          (each, an "Interest Payment Date") and the date or dates from
          which interest shall accrue; (e) the method for allocating
          collections to Certificateholders of such Series; (f) any bank
          accounts to be used by such Series and the terms governing the
          operation of any such bank accounts; (g) the percentage used to
          calculate the Monthly Servicing Fees; (h) the provider and terms
          of any form of Series Enhancement with respect thereto; (i) the
          terms on which the Certificates of such Series may be
          repurchased; (j) the Series Termination Date; (k) the number of
          Classes of Certificates of such Series, and if such Series
          consists of more than one Class, the rights and priorities of
          each such Class; (l) the extent to which the Certificates of such
          Series will be issuable in temporary or permanent global form
          (and, in such case, the depositary for such global certificate or
          certificates, the terms and conditions, if any, upon which such
          global certificate or certificates may be exchanged, in whole or
          in part, for definitive certificates, and the manner in which any
          interest payable on such global certificate or certificates will
          be paid); (m) whether the Certificates of such Series may be
          issued in bearer form and any limitations imposed thereon; (n)
          the priority of such Series with respect to any other Series; (o)
          the Group, if any, in which such Series will be included; and (p)
          any other relevant terms (all such terms, the "Principal Terms"
          of such Series). None of the Transferor, the Servicer, the
          Trustee or the Trust is required or intends to obtain the consent
          of any Certificateholder of any outstanding Series to issue any
          additional Series. The Transferor may offer any Series to the
          public under a Prospectus Supplement or other Disclosure Document
          in transactions either registered under the Securities Act or
          exempt from registration thereunder, directly, through one or
          more underwriters or placement agents, in fixed-price offerings
          or in negotiated transactions or otherwise. See "Plan of
          Distribution." Any such Series may be issued in fully registered
          or book-entry form in minimum denominations determined by the
          Transferor. The Transferor intends to offer, from time to time,
          additional Series.

   
               The Pooling and Servicing Agreement provides that the
          Transferor may designate Principal Terms such that each Series
          has a Controlled Accumulation Period or a Controlled Amortization
          Period that may have a different length and begin on a different
          date than such periods for any other Series. Further, one or more
          Series may be in their Controlled Accumulation Period or
          Controlled Amortization Period while other Series are not.
          Moreover, each Series may have the benefits of Series Enhancement
          issued by enhancement providers different from the providers of
          Series Enhancement with respect to any other Series. Under the
          Pooling and Servicing Agreement, the Trustee shall hold any such
          Series Enhancement only on behalf of the Certificateholders of
          the Series to which such Series Enhancement relates. With respect
          to each such Series Enhancement, the Transferor may deliver a
          different form of Series Enhancement agreement. The Transferor
          also has the option under the Pooling and Servicing Agreement to
          vary among Series the terms upon which a Series may be
          repurchased by the Transferor. There is no limit to the number of
          New Issuances the Transferor may cause under the Pooling and
          Servicing Agreement. The Trust will terminate only as provided in
          the Pooling and Servicing Agreement. There can be no assurance
          that the terms of any Series might not have an impact on the
          timing and amount of payments received by a Certificateholder of
          another Series.
    

               Under the Pooling and Servicing Agreement and pursuant to a
          Supplement, a New Issuance may only occur upon the satisfaction
          of certain conditions provided in the Pooling and Servicing
          Agreement. The obligation of the Trustee to authenticate the
          Certificates of such new Series and to execute and deliver the
          related Supplement is subject to the satisfaction of the
          following conditions: (a) on or before the fifth day immediately
          preceding the date upon which the New Issuance is to occur, the
          Transferor shall have given the Trustee, the Servicer and each
          Rating Agency written notice of such New Issuance and the date
          upon which the New Issuance is to occur; (b) the Transferor shall
          have delivered to the Trustee the related Supplement, in form
          satisfactory to the Trustee, executed by each party to the
          Pooling and Servicing Agreement other than the Trustee; (c) the
          Transferor shall have delivered to the Trustee any related Series
          Enhancement agreement executed by each of the parties to such
          agreement; (d) the Trustee shall have received confirmation from
          each Rating Agency that such New Issuance will satisfy the Rating
          Agency Condition; (e) the Transferor shall have delivered to the
          Trustee and certain providers of Series Enhancement a certificate
          of an authorized officer, dated the date upon which the New
          Issuance is to occur, to the effect that the Transferor
          reasonably believes that such issuance will not, based on the
          facts known to such representative at the time of such
          certification, have an Adverse Effect; (f) the Transferor shall
          have delivered to the Trustee, each Rating Agency and certain
          providers of Series Enhancement an opinion of counsel acceptable
          to the Trustee that for Federal income tax purposes: (i)
          following such New Issuance the Trust will not be deemed to be an
          association (or publicly traded partnership) taxable as a
          corporation; (ii) such New 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; (iii) such New Issuance will not cause or
          constitute an event in which gain or loss would be recognized by
          any Certificateholders; and (iv) except as is otherwise provided
          in a Supplement with respect to any Series or Class thereof, the
          Certificates of such Series or the specified Classes thereof will
          be properly characterized as debt (an opinion of counsel to the
          effect referred to in clauses (i), (ii) (iii) with respect to any
          action is referred to herein as a "Tax Opinion"); (g) the
          aggregate amount of Principal Receivables plus the principal
          amount of any Participation Interest shall be greater than the
          Required Minimum Principal Balance as of the date upon which the
          New Issuance is to occur after giving effect to such issuance;
          and (h) any other conditions specified in any Supplement. Upon
          satisfaction of the above conditions, the Trustee shall execute
          the Supplement and issue to the Transferor the Certificates of
          such new Series for execution and redelivery to the Trustee for
          authentication.

               The Pooling and Servicing Agreement provides that, pursuant
          to any one or more supplements to the Pooling and Servicing
          Agreement (each, a "Participation Supplement"), the Transferor
          may direct the Trustee to issue on behalf of the Trust one or 
          more participations (each, a "Participation"), to be delivered to
          or upon the order of the Transferor; provided that (a) the Rating
          Agency Condition shall have been satisfied with respect thereto,
          (b) the Transferor Amount (excluding the interest represented by
          any Supplemental Certificate) shall not be less than the Required
          Transferor Amount as of the date of, and after giving effect to,
          such issuance and (c) the Transferor shall have delivered to the
          Trustee and each Rating Agency a Tax Opinion, dated the date of
          such issuance, with respect to such issuance.  Any Participation
          may be transferred or exchanged only upon satisfaction of the
          conditions described in clauses (a) and (c) above. 
          Notwithstanding the foregoing, on the Closing Date, the
          Transferor will issue to the Bank a Participation with respect to
          which the conditions above need not be specifically satisfied. 
          Each Participation will entitle its holder to a specified
          percentage (the "Participation Percentage") of all Collections of
          Principal Receivables and Finance Charge Receivables and any
          other Trust Assets to the extent specified in the Participation
          Supplement.  

          COLLECTION ACCOUNT

               The Servicer has established and maintains, or has caused to
          be established and maintains, for the benefit of the
          Certificateholders in the name of the Trustee, on behalf of the
          Trust, an account (the "Collection Account") with an Eligible
          Institution. "Eligible Institution" means any depository
          institution (which may be 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 rating acceptable to each
          Rating Agency or a long-term unsecured debt rating acceptable to
          each Rating Agency, except that no such rating will be required
          of an institution which maintains a trust fund in a fully
          segregated trust account with the corporate trust department of
          such institution as long as such institution maintains the credit
          rating of the applicable Rating Agency in one of its generic
          credit rating categories which signifies investment grade and is
          a member of the FDIC. Notwithstanding the preceding sentence, any
          institution the appointment of which satisfies the Rating Agency
          Condition will be an Eligible Institution. Funds in the
          Collection Account generally will be invested in (i) obligations
          issued or fully guaranteed by the United States of America or any
          instrumentality or agency thereof when such obligations are
          backed by the full faith and credit of the United States of
          America, (ii) demand deposits, time deposits or certificates of
          deposit of depository institutions or trust companies
          incorporated under the laws of the United States of America or
          any state thereof and subject to supervision and examination by
          Federal or state banking or depository institution authorities;
          provided that at the time of the Trust's investment or
          contractual commitment to invest therein, the short-term debt
          rating of such depository institution or trust company shall be
          in the highest rating category of the applicable Rating Agency,
          (iii) commercial paper or other short-term obligations having, at
          the time of the Trust's investment or a contractual commitment to
          invest, a rating in the highest rating category of the applicable
          Rating Agency, (iv) demand deposits, time deposits or
          certificates of deposit which are fully insured by the FDIC
          having, at the time of the Trust's investment therein, a rating
          in the highest rating category of the applicable Rating Agency,
          (v) bankers' acceptances issued by any depository institution or
          trust company described in (ii) above, (vi) money market funds
          having, at the time of the Trust's investment therein, a rating
          in the highest rating category of the applicable Rating Agency,
          (vii) time deposits, other than as referred to in (iv) above,
          with an entity, the commercial paper of such entity having a
          credit rating in the highest rating category of the applicable
          Rating Agency, (viii) certain repurchase agreements meeting the
          requirements set forth in the Pooling and Servicing Agreement,
          and (ix) any other investment if the Rating Agency Condition has
          been satisfied (collectively, "Eligible Investments"). Any
          earnings (net of losses and investment expenses) on funds in the
          Collection Account will be paid to the Transferor. The Servicer
          has the revocable power to withdraw funds from the Collection
          Account and to instruct the Trustee to make withdrawals and
          payments from the Collection Account for the purpose of carrying
          out its duties under the Pooling and Servicing Agreement and any
          Supplement.

          ALLOCATIONS

               Pursuant to the Pooling and Servicing Agreement, during each
          Monthly Period the Servicer will allocate to each outstanding
          Series its Series Allocable Finance Charge Collections, Series
          Allocable Principal Collections and Series Allocable Defaulted
          Amount.

               "Series Adjusted Invested Amount" means, with respect to any
          Series and for any Monthly Period, the Series Invested Amount for
          such Series for such Monthly Period, less the excess, if any, of
          the cumulative amount (calculated in accordance with the terms of
          the related Supplement and, with respect to any Series offered
          hereby, the related Prospectus Supplement) of investor charge-
          offs allocable to the Invested Amount for such Series as of the
          last day of the immediately preceding Monthly Period over the
          aggregate reimbursement of such investor charge-offs as of such
          last day, or such lesser amount as may be provided in the
          Supplement for such Series and, with respect to any Series
          offered hereby, the related Prospectus Supplement.

               "Series Allocable Finance Charge Collections," "Series
          Allocable Principal Collections" and "Series Allocable Defaulted
          Amount" mean, with respect to any Series and for any Monthly
          Period, the product of (a) the Series Allocation Percentage and
          (b) the amount of collections of Finance Charge Receivables
          deposited in the Collection Account, the amount of collections of
          Principal Receivables deposited in the Collection Account and the
          amount of all Defaulted Amounts with respect to such Monthly
          Period, respectively.

               "Series Allocation Percentage" means, with respect to any
          Series and for any Monthly Period, the percentage equivalent of a
          fraction, the numerator of which is the Series Adjusted Invested
          Amount as of the last day of the immediately preceding Monthly
          Period plus the Series Required Transferor Amount as of the last
          day of the immediately preceding Monthly Period and the
          denominator of which is the Trust Adjusted Invested Amount plus
          the sum of all Series Required Transferor Amounts as of such last
          day.

               "Series Required Transferor Amount" means for any Series an
          amount specified in the Supplement for such Series and, for any
          Series offered hereby, the related Prospectus Supplement.

   
               "Trust Adjusted Invested Amount" means, with respect to any
          Monthly Period, the sum of the Series Adjusted Invested Amounts
          (as adjusted in any Supplement) for all outstanding Series plus
          the principal amount of any Participation then outstanding.
    

               The Servicer will then allocate amounts initially allocated
          to a particular Series between the Certificateholders' Interest
          and the Transferor's Interest for such Monthly Period as follows:

   
               (i)  the Series Allocable Finance Charge Collections and the
               Series Allocable Defaulted Amount will at all times be
               allocated to the Invested Amount of a Series based on the
               Floating Allocation Percentage of such Series; and

               (ii)  the Series Allocable Principal Collections will at all
               times be allocated to the Invested Amount of such Series
               based on the Principal Allocation Percentage of such Series.
    

               The "Floating Allocation Percentage" and the "Principal
          Allocation Percentage" with respect to any Series will be
          determined as set forth in the related Supplement and, with
          respect to each Series offered hereby, in the related Prospectus
          Supplement. Amounts not allocated to the Invested Amount of any
          Series as described above will be allocated to the Transferor's
          Interest.

          GROUPS OF SERIES

               If so specified in the related Prospectus Supplement, the
          Certificates of a Series may be included in a Reallocation Group,
          which is a Group of Series subject to reallocations of
          collections of Finance Charge Receivables and other amounts or
          obligations among Series in such Group in the manner described
          below under "  Reallocations Among Certificates of Different
          Series within 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 Group. Consequently, the issuance
          of new Series in such 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
          Group. See "Risk Factors   Issuance of New Series." The
          Prospectus Supplement with respect to a Series offered hereby
          will specify whether such Series will be included in a
          Reallocation Group or another type of Group, whether any
          previously issued Series have been included in such a Group and
          whether any such Series or any previously issued Series may be
          removed from such a Group.

          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 Group
          Investor Finance Charge Collections (as defined below) for a
          particular Reallocation Group and on the following Distribution
          Date will allocate such amount among the Certificateholders'
          Interest (including any Enhancement Invested Amount) for all
          Series in such Group in the following priority:

                    (i)       Group Investor Monthly Interest (as defined
               below); 
                    (ii)      Group Investor Default Amounts (as defined
               below); 
                    (iii)     Group Investor Monthly Fees (as defined
               below); 
                    (iv)      Group Investor Additional Amounts (as defined
               below); and
                    (v)       the balance pro rata among each Series in
               such Group based on the current 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 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 Group
          will share such amount pro rata, and any Series in such 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 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 Certificateholders' 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 Additional Amounts" means for any
          Distribution Date the sum of the amounts determined with respect
          to each Series in such Group equal to (a) an amount equal to the
          amount by which the Invested Amount of any Class of Certificates
          or any Enhancement Invested Amounts have been reduced as a result
          of investor charge-offs, subordination of principal collections
          and funding the investor default amount for any other Class of
          Certificates or Enhancement Invested Amounts of such Series and
          (b) if the related Supplement so provides, the amount of interest
          at the applicable certificate rate that has accrued on the amount
          described in the preceding clause (a).

               "Group Investor Default Amount" means for any Distribution
          Date the sum of the amounts determined with respect to each
          Series in such Group equal to the product of the Series Allocable
          Defaulted Amount for such Distribution Date and the applicable
          Floating Allocation Percentage for such Distribution Date.

               "Group Investor Finance Charge Collections" means for any
          Distribution Date the aggregate amount of Investor Finance Charge
          Collections for such Distribution Date for all Series in such
          Group.

               "Group Investor Monthly Fees" means for any Distribution
          Date the Monthly Servicing Fee for each Series in such Group, any
          Series Enhancement fees and any other similar fees which are paid
          out of Reallocated Investor Finance Charge Collections for such
          Series pursuant to the applicable Supplement.

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

               Finance Charge Receivables may be allocated and reallocated
          among Series in a Group as described below.

               Step 1 - total collections of Finance Charge Receivables are
          allocated among Series based on the Series Allocation Percentage
          for each Series. The amounts allocated to each Series pursuant to
          this Step 1 are referred to as "Series Allocable Finance Charge
          Collections." See "  Allocations" above.

               Step 2 - the amount of collections of Finance Charge
          Receivables allocable to the Invested Amount (including any
          Enhancement Invested Amount) of a Series (the "Investor Finance
          Charge Collections") is determined by multiplying Series
          Allocable Finance Charge Collections for each Series by the
          applicable Floating Allocation Percentages. See "  Allocations"
          above.

               Step 3 - Investor Finance Charge Collections for all Series
          in a particular Reallocation Group (or Group Investor Finance
          Charge Collections) are pooled for reallocation to each such
          Series.

               Step 4 - Group Investor Finance Charge Collections are
          reallocated to each Series in such Group based on the Series'
          respective claim with respect to interest payable on the
          Certificates or Enhancement Invested Amount (if any) of such
          Series, the Defaulted Amount allocable to the Certificateholders'
          Interest of such Series and the Monthly Servicing Fee 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
          Invested Amounts.

          SHARING OF EXCESS FINANCE CHARGE COLLECTIONS AMONG EXCESS
          ALLOCATION SERIES

   
               Any Series offered hereby may be designated as an Excess
          Allocation Series (including a Series in a Reallocation Group or
          other type of Group). Collections of Finance Charge Receivables
          and certain other amounts allocable to the Certificateholders'
          Interest of any Excess Allocation Series in excess of the amounts
          necessary to make required payments with respect to such Series
          (including payments to the provider of any related Series
          Enhancement) that are payable out of collections of Finance
          Charge Receivables (any such excess, the "Excess Finance Charge
          Collections") may be applied to cover any shortfalls with respect
          to amounts payable from collections of Finance Charge Receivables
          allocable to any other Excess Allocation Series, pro rata based
          upon the amount of the shortfall with respect to amounts payable
          from collections of Finance Charge Receivables, if any, with
          respect to each other Excess Allocation Series; provided,
          however, that the sharing of Excess Finance Charge Collections
          among Excess Allocation Series will cease if the Transferor shall
          deliver to the Trustee a certificate of an authorized
          representative to the effect that, in the reasonable belief of
          the Transferor, the continued sharing of Excess Finance Charge
          Collections among Excess Allocation Series would have adverse
          regulatory implications with respect to the Transferor, the Bank
          or PFR. Following the delivery by the Transferor of any such
          certificate to the Trustee there will not be any further sharing
          of Excess Finance Charge Collections among such Series in any
          such Group. In all cases, any Excess Finance Charge Collections
          remaining after covering shortfalls with respect to all
          outstanding Excess Allocation Series will be paid to the holders
          of the Transferor Certificates. 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, (c) any agreement relating to any Series
          Enhancement will not be amended in such a manner as to increase
          payments to the providers of Series Enhancement and thereby
          decrease the amount of Excess Finance Charge Collections
          available from such Series or (d) the Transferor will not at any
          time deliver a certificate as described above. While the
          Transferor believes that, based upon applicable rules and
          regulations as currently in effect, the sharing of Excess Finance
          Charge Collections among Excess Allocation Series will not have
          adverse regulatory implications for it, the Bank, or PFR, there
          can be no assurance that this will continue to be true in the
          future.
    

          SHARED PRINCIPAL COLLECTIONS

   
               If the Prospectus Supplement for the related Series provides
          that such Series is a Principal Sharing Series, collections of
          Principal Receivables for any Monthly Period allocated to the
          Certificateholders' Interest of any such Series will first be
          used to cover certain amounts described in the related Prospectus
          Supplement (including any required deposits into a Principal
          Funding Account or required distributions to Certificateholders
          of such Series in respect of principal). The Servicer will
          determine the amount of collections of Principal Receivables for
          any Monthly Period (plus certain other amounts described in the
          related Prospectus Supplement) allocated to such Series remaining
          after covering such required deposits and distributions and any
          similar amount remaining for any other Principal Sharing Series
          plus amounts specified in any Participation Supplement with
          respect to any Participation to be treated as shared principal
          collections (collectively, "Shared Principal Collections"). The
          Servicer will allocate the Shared Principal Collections to cover
          any principal distributions to Certificateholders and deposits to
          Principal Funding Accounts for any Principal Sharing Series that
          are either scheduled or permitted and that have not been covered
          out of collections of Principal Receivables and certain other
          amounts allocable to the Certificateholders' Interest of such
          Series (collectively, "Principal Shortfalls"). If Principal
          Shortfalls exceed Shared Principal Collections for any Monthly
          Period, Shared Principal Collections will be allocated pro rata
          among the applicable Series based on the respective Principal
          Shortfalls of such Series. To the extent that Shared Principal
          Collections exceed Principal Shortfalls, the balance will be
          allocated to the holders of the Transferor Certificates, provided
          that (a) such Shared Principal Collections will be distributed to
          the holders of the Transferor Certificates only to the extent
          that the Transferor Amount is greater than the Required
          Transferor Amount and (b) in certain circumstances described
          below under "  Special Funding Account," such Shared Principal
          Collections will be deposited in the Special Funding Account. Any
          such reallocation of collections of Principal Receivables will
          not result in a reduction in the Invested Amount of the Series to
          which such collections were initially allocated. There can be no
          assurance that there will be any Shared Principal Collections
          with respect to any Monthly Period or that any Series will be
          designated as Principal Sharing Series.
    

          PAIRED SERIES

               If so provided in the related Supplement, a Prior Series may
          be paired with a Paired Series issued by the Trust at or after
          the commencement of the Controlled Amortization Period or
          Controlled Accumulation Period for such Prior Series. As the
          Invested Amount of the Prior Series is reduced, the Invested
          Amount in the Trust of the Paired Series will increase by an
          equal amount. Upon payment in full of the Prior Series, the
          Invested Amount of such Paired Series will be equal to the
          Invested Amount paid to Certificateholders of such Prior Series.
          If a Pay Out Event or Reinvestment Event occurs with respect to
          the Prior Series or with respect to the Paired Series when the
          Prior Series is in a Controlled Amortization Period or Controlled
          Accumulation Period, the Series Allocation Percentage and the
          Principal Allocation Percentage for the Prior Series and the
          Series Allocation Percentage and the Principal Allocation
          Percentage for the Paired Series will be reset as provided in the
          related Prospectus Supplement and the Controlled Amortization
          Period, Controlled Accumulation Period, Early Amortization Period
          or Early Accumulation Period for such Series could be lengthened.

          SPECIAL FUNDING ACCOUNT

               If, on any date, the Transferor Amount is less than or equal
          to the Required Transferor Amount, the Servicer shall not
          distribute to the holders of the Transferor Certificates any
          collections of Principal Receivables allocable to a Series or a
          Group that otherwise would be distributed to such holders, but
          shall deposit such funds in an account with an Eligible
          Institution established and maintained by the Servicer for the
          benefit of the Certificateholders of each Series, in the name of
          the Trustee, on behalf of the Trust, and bearing a designation
          clearly indicating that the funds deposited therein are held for
          the benefit of the Certificateholders of each Series (the
          "Special Funding Account"). Funds on deposit in the Special
          Funding Account will be withdrawn and paid to the holders of the
          Transferor Certificates on any Distribution Date to the extent
          that, after giving effect to such payment, the Transferor Amount
          exceeds the Required Transferor Amount on such date; provided,
          however, that if a Controlled Accumulation Period, Early
          Accumulation Period, Controlled Amortization Period or Early
          Amortization Period commences with respect to any Series, any
          funds on deposit in the Special Funding Account will be released
          from the Special Funding Account, deposited in the Collection
          Account and treated as collections of Principal Receivables to
          the extent needed to make principal payments due to or for the
          benefit of the Certificateholders of such Series.

               Funds on deposit in the Special Funding Account will be
          invested by the Trustee, at the direction of the Servicer, in
          Eligible Investments. Any earnings (net of losses and investment
          expenses) earned on amounts on deposit in the Special Funding
          Account during any Monthly Period will be withdrawn from the
          Special Funding Account and treated as collections of Finance
          Charge Receivables with respect to such Monthly Period.

          FUNDING PERIOD; PRE-FUNDING ACCOUNT

               For any Series of Certificates, the related Prospectus
          Supplement may specify that during a Funding Period, 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 Invested Amounts of other Series issued by the
          Trust. The related Prospectus Supplement will specify the initial
          Invested Amount with respect to such Series, the Full Invested
          Amount and the date by which the Invested Amount is expected to
          equal the Full Invested Amount. The Invested Amount will increase
          as Receivables are delivered to the Trust or as the Invested
          Amounts of other Series of the Trust are reduced. The Invested
          Amount may also decrease due to the occurrence of a Pay Out Event
          with respect to such Series as provided in the related Prospectus
          Supplement.

               During the Funding Period, funds on deposit in the Pre-
          Funding Account for a Series of Certificates will be withdrawn
          and paid to the Transferor to the extent of any increases in the
          Invested Amount. If the Invested Amount does not for any reason
          equal the Full Invested Amount by the end of the Funding Period,
          any amount remaining in the Pre-Funding Account and any
          additional amounts specified in the related Prospectus Supplement
          will be payable to the 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
          in the Pre-Funding Account will be invested by the Trustee in
          Eligible Investments or will be subject to a guaranteed rate or
          investment agreement or other similar arrangement, and, in
          connection with each Distribution Date during the Funding Period,
          investment earnings on funds in the Pre-Funding Account during
          the related Monthly Period will be withdrawn from the Pre-Funding
          Account and deposited, together with any applicable payment under
          a guaranteed rate or investment agreement or other similar
          arrangement, into the Collection Account for distribution in
          respect of interest on the Certificates of the related Series in
          the manner specified in the related Prospectus Supplement.

          DEFAULTED RECEIVABLES; REBATES AND FRAUDULENT CHARGES

   
               "Defaulted Receivables" for any Monthly Period are Principal
          Receivables that were charged-off as uncollectible in such
          Monthly Period. The "Defaulted Amount" for any Monthly Period
          will be an amount (not less than zero) equal to (a) the excess,
          if any, of the amount of Defaulted Receivables for such Monthly
          Period over the Recoveries for such Monthly Period, minus (b) the
          amount of any Defaulted Receivables the assignment or
          reassignment of which the Transferor or the Servicer becomes
          obligated to accept during such Monthly Period (unless an event
          relating to bankruptcy, receivership or insolvency has occurred
          with respect to the Transferor or the Servicer, in which event
          the amount of such Defaulted Receivables will not be added to the
          sum so subtracted). Receivables in any Account will be charged-
          off as uncollectible in accordance with the credit card
          guidelines and the Servicer's customary and usual policies and
          procedures for servicing revolving credit card and other
          revolving credit account receivables comparable to the
          Receivables. The current policy of the Bank is to charge-off the
          receivables in an account when that account becomes 181 days
          delinquent (or sooner in the event of receipt of notice of death
          or bankruptcy of the cardholder), but such policy may change in
          the future to conform with regulatory requirements and applicable
          law.
    

               If the Servicer adjusts downward the amount of any Principal
          Receivable (other than Ineligible Receivables that have been, or
          are to be, reassigned to the Transferor) because of a rebate,
          refund, counterclaim, defense, error, fraudulent charge or
          counterfeit charge to a cardholder, or such Principal Receivable
          was created in respect of merchandise that was refused or
          returned by a cardholder or if the Servicer otherwise adjusts
          downward the amount of any Principal Receivable without receiving
          collections therefor or charging off such amount as
          uncollectible, the amount of the Principal Receivables in the
          Trust with respect to the Monthly Period in which such adjustment
          takes place will be reduced by the amount of the adjustment.
          Furthermore, in the event that the exclusion of any such
          Receivables would cause the Transferor Amount at such time to be
          less than the Required Transferor Amount, the Transferor will be
          required to pay an amount equal to such deficiency into the
          Special Funding Account.

          CREDIT ENHANCEMENT

               General.  For any Series, Credit Enhancement may be provided
          with respect to one or more Classes thereof. Credit Enhancement
          with respect to one or more Classes of a Series offered hereby
          may include a letter of credit, a cash collateral account or
          guaranty, a spread account, a yield supplement account, a
          collateral interest, a surety bond, an insurance policy or any
          other form of credit enhancement described in the related
          Prospectus Supplement, or any combination of the foregoing.
          Credit Enhancement may also be provided to a Class or Classes of
          a Series or to a Series by subordination provisions which require
          distributions of principal or interest be made with respect to
          the Certificates of such Class or Classes or such Series before
          distributions are made to one or more Classes of such Series or
          to another Series (if the Supplement for such Series so
          provides). If so specified in the related Prospectus Supplement,
          any form of Credit Enhancement may be available to more than one
          Class or Series to the extent described therein.

               The presence of Credit Enhancement with respect to a Class
          is intended to enhance the likelihood of receipt by
          Certificateholders of such Class of the full amount of principal
          and interest with respect thereto and to decrease the likelihood
          that such Certificateholders will experience losses. However,
          unless otherwise specified in the related Prospectus Supplement,
          the Credit Enhancement, if any, with respect thereto 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. If losses occur that exceed
          the amount covered by the Credit Enhancement or that are not
          covered by the Credit Enhancement, Certificateholders will bear
          their allocable share of such losses. In addition, if specific
          Credit Enhancement is provided for the benefit of more than one
          Class or Series, Certificateholders of any such Class or Series
          will be subject to the risk that such Credit Enhancement will be
          exhausted by the claims of Certificateholders of other Classes or
          Series.

               If Credit Enhancement is provided with respect to a Series
          offered hereby, 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 provisions of any agreement relating to
          such Credit Enhancement material to the Certificateholders of
          such Series. Additionally, in certain cases, the related
          Prospectus Supplement may set forth certain information with
          respect to the provider of any third-party Credit Enhancement
          (the "Credit Enhancer"), including (i) a brief description of its
          principal business activities, (ii) its principal place of
          business, place of incorporation or the jurisdiction under which
          it is chartered or licensed to do business, (iii) if applicable,
          the identity of regulatory agencies that exercise primary
          jurisdiction over the conduct of its business and (iv) its total
          assets, and its stockholders' or policyholders' surplus, if
          applicable, as of a date specified in the Prospectus Supplement.
          If so described in the related Prospectus Supplement, Credit
          Enhancement with respect to a Series offered hereby may be
          available to pay principal of the Certificates of such Series
          following the occurrence of certain Pay Out Events or
          Reinvestment Events with respect to such Series. In such event,
          the Credit Enhancer will have an interest in certain cash flows
          in respect of the Receivables to the extent described in such
          Prospectus Supplement (an "Enhancement Invested Amount") and may
          be entitled to the benefit of the Trustee's security interest in
          the Receivables, in each case subordinated to the interest of the
          Certificateholders of such Series.

               Subordination.  If so specified in the related Prospectus
          Supplement, one or more Classes of a Series offered hereby may be
          subordinated to one or more other Classes of such Series or a
          Series may be subordinated to another Series. If so specified in
          the related Prospectus Supplement, the rights of the holders of
          the subordinated Certificates to receive distributions of
          principal or interest on any payment date will be subordinated to
          such rights of the holders of the Certificates that are senior to
          such subordinated Certificates to the extent set forth in the
          related Prospectus Supplement. 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 or of the subordinated Certificates of another
          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 Certificates that are senior to such
          subordinated Certificates. The amount of subordination will
          decrease whenever amounts otherwise payable to the holders of
          subordinated Certificates are paid to the holders of the
          Certificates that are senior to such subordinated Certificates.

               Letter of Credit.  If so specified in the related Prospectus
          Supplement, a letter of credit with respect to a Series or Class
          of Certificates offered hereby may be issued by a bank or
          financial institution specified in the related Prospectus
          Supplement (the "L/C Issuer"). Subject to the terms and
          conditions specified in the related Prospectus Supplement, the
          L/C Issuer will be obligated to honor drawings under a letter of
          credit in an aggregate dollar amount (which may be fixed or may
          be reduced as described in the related Prospectus Supplement),
          net of unreimbursed payments thereunder, equal to the amount
          described in the related Prospectus Supplement. The amount
          available under a letter of credit will be reduced to the extent
          of the unreimbursed payments thereunder.

               Cash Collateral Account.  If so specified in the related
          Prospectus Supplement, support for a Series or one or more
          Classes thereof will be provided by a guaranty (the "Cash
          Collateral Guaranty") secured by the deposit of cash or certain
          Eligible 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.

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

               Yield Supplement Account. If so specified in the related
          Prospectus Supplement the Servicer will establish and maintain a
          Yield Supplement Account for the benefit of the
          Certificateholders of such Series.  Amounts on deposit in the
          Yield Supplement Account (together with investment earnings
          thereon) will be released and deposited into the Collection
          Account in the amounts and at the times specified in the
          Prospectus Supplement for such Series.  Each such deposit into
          the Collection Account will be treated as collections of Finance
          Charge Receivables allocable to the Certificates of the related
          Series.  The Yield Supplement Account for any Series will be
          funded with the proceeds from offering of the related Investor
          Certificates.

               Collateral Interest.  If so specified in the related
          Prospectus Supplement, support for a Series of Certificates or
          one or more Classes thereof may be provided initially by an
          uncertificated, subordinated interest in the Trust (the
          "Collateral Interest") in an amount initially equal to a
          percentage of the Certificates of such Series specified in the
          Prospectus Supplement. References to Enhancement Invested Amounts
          herein include Collateral Interests, if any.

               Surety Bond or Insurance Policy.  If so specified in the
          related Prospectus Supplement, insurance with respect to a Series
          or Class of Certificates offered hereby may be provided by one or
          more insurance companies. Such insurance will guarantee, with
          respect to one or more Classes of the related Series,
          distributions of interest or principal in the manner and amount
          specified in the related Prospectus Supplement.

               If so specified in the related Prospectus Supplement, a
          surety bond may be purchased for the benefit of the holders of
          any Series or Class of Certificates offered hereby 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 so specified in the related Prospectus
          Supplement, support for a Series or one or more Classes of a
          Series offered hereby may be provided by the periodic deposit of
          certain available excess cash flow from the Trust Assets into a
          spread account intended to assure the subsequent distributions of
          interest and principal on the Certificates of such Class or
          Series in the manner specified in the related Prospectus
          Supplement.

          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 referenced
          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 as 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.

          SERVICER COVENANTS

               In the Pooling and Servicing Agreement, the Servicer has
          agreed as to each Receivable and related Account that it will:
          (a) duly fulfill all obligations on its part to be fulfilled
          under or in connection with the Receivables or the related
          Accounts, and will maintain in effect all qualifications required
          and comply in all material respects with all requirements of law
          in order to service the Receivables and Accounts, the failure to
          maintain or comply with which would have a material adverse
          effect on the Certificateholders; (b) not permit any rescission
          or cancellation of the Receivables except as ordered by a court
          of competent jurisdiction or other governmental authority; (c) do
          nothing to impair the rights of the Certificateholders in the
          Receivables or the related Accounts; and (d) not reschedule,
          revise or defer payments due on the Receivables except in
          accordance with its guidelines for servicing receivables.

               Under the terms of the Pooling and Servicing Agreement, all
          Receivables in an Account will be assigned and transferred to the
          Servicer and such Account will no longer be included as an
          Account if the Servicer discovers, or receives written notice
          from the Trustee, that any covenant of the Servicer set forth
          above has not been complied with in all material respects and
          such noncompliance has not been cured within 60 days (or such
          longer period as may be agreed to by the Trustee and the
          Transferor) thereafter and has a material adverse effect on the
          Certificateholders' Interest in such Receivables. Such assignment
          and transfer will be made when the Servicer deposits an amount
          equal to the amount of such Receivables in the Collection Account
          on the business day preceding the Distribution Date following the
          Monthly Period during which such obligation arises. This transfer
          and assignment to the Servicer constitutes the sole remedy
          available to the Certificateholders if such covenant or warranty
          of the Servicer is not satisfied and the Trust's interest in any
          such assigned Receivables will be automatically assigned to the
          Servicer.

          CERTAIN MATTERS REGARDING THE SERVICER

               The Servicer may not resign from its obligations and duties
          under the Pooling and Servicing Agreement except (i) upon
          determination that the performance of such duties is no longer
          permissible under applicable law or (ii) if such obligations and
          duties are assumed by any entity that has satisfied the Rating
          Agency Condition. No such resignation will become effective until
          the Trustee or a successor to the Servicer has assumed the
          Servicer's responsibilities and obligations under the Pooling and
          Servicing Agreement. Notwithstanding the foregoing, the Bank may
          assign part or all of its obligations and duties as Servicer
          under the Pooling and Servicing Agreement to an affiliate of the
          Bank as long as the Bank shall have fully guaranteed the
          performance of such obligations and duties under the Pooling and
          Servicing Agreement.

               Any person into which, in accordance with the Pooling and
          Servicing 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, will be the successor to the Transferor or the
          Servicer, as the case may be, under the Pooling and Servicing
          Agreement.

          SERVICER DEFAULT

               In the event of any Servicer Default (as defined below),
          either the Trustee or Certificateholders holding Certificates
          evidencing more than 50% of the aggregate unpaid principal amount
          of all Certificates, by written notice to the Servicer (and to
          the Trustee if given by the Certificateholders) (a "Termination
          Notice"), may terminate all of the rights and obligations of the
          Servicer, as Servicer, under the Pooling and Servicing Agreement
          and in and to the Receivables and the proceeds thereof and the
          Trustee will appoint a new Servicer (a "Service Transfer"). The
          rights and interest of the Transferor under the Pooling and
          Servicing Agreement in the Transferor's Interest will not be
          affected by any Termination Notice or Service Transfer. If within
          60 days of receipt of a Termination Notice the Trustee does not
          receive any bids from eligible servicers to act as successor
          Servicer and receives an officer's certificate from the
          Transferor to the effect that the Servicer cannot in good faith
          cure the Servicer Default which gave rise to the Termination
          Notice, the Trustee shall grant a right of first refusal to the
          Transferor which would permit the Transferor at its option to
          purchase the Certificateholders' Interest on the Distribution
          Date in the next calendar month. The purchase price for the
          Certificateholders' Interest shall be equal to the sum of the
          amounts specified therefor with respect to each outstanding
          Series in the related Supplement, and for any Certificates
          offered hereby, in the Prospectus Supplement.

               The Trustee will as promptly as possible, after the giving
          of a Termination Notice, appoint a successor Servicer and if no
          successor Servicer has been appointed by the Trustee and has
          accepted such appointment by the time the Servicer ceases to act
          as Servicer, all rights, authority, power and obligations of the
          Servicer under the Pooling and Servicing Agreement will be vested
          in the Trustee. Prior to any Service Transfer, the Trustee will
          seek to obtain bids from potential servicers meeting certain
          eligibility requirements set forth in the Pooling and Servicing
          Agreement to serve as a successor Servicer for servicing
          compensation not in excess of the Servicing Fee plus any amounts
          payable to the Transferor pursuant to the Pooling and Servicing
          Agreement.

               A "Servicer Default" 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
                 any payment, transfer or deposit, on the date the Servicer
                 is required to do so under the Pooling and Servicing
                 Agreement or any Supplement, which is not cured within a
                 five business day grace period;

                 (b)  failure on the part of the Servicer duly to observe
                 or perform in any material respect any other covenants or
                 agreements of the Servicer in the Pooling and Servicing
                 Agreement or any Supplement which has an Adverse Effect
                 and which continues unremedied for a period of 60 days
                 after written notice, or the Servicer assigns its duties
                 under the Pooling and Servicing Agreement, except as
                 specifically permitted thereunder;

                 (c)  any representation, warranty or certification made by
                 the Servicer in the Pooling and Servicing Agreement, in
                 any Supplement or in any certificate delivered pursuant to
                 the Pooling and Servicing Agreement or any Supplement
                 proves to have been incorrect in any material respect when
                 made, which has an Adverse Effect on the rights of the
                 Certificateholders of any Series, and which Adverse Effect
                 continues for a period of 60 days after written notice; or

                 (d)  the occurrence of certain events of bankruptcy,
                 insolvency or receivership with respect to the Servicer.

               Notwithstanding the foregoing, a delay in or failure of
          performance referred to under clause (a) above for a period of
          ten business days after the applicable grace period or referred
          to under clauses (b) or (c) for a period of 60 business days
          after the applicable grace period, 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 Pooling and Servicing Agreement and the Servicer must provide
          the Trustee, the Transferor and any provider of Series
          Enhancement prompt notice of such failure or delay by it,
          together with a description of its efforts to so perform its
          obligations.


          EVIDENCE AS TO COMPLIANCE

   
               The Pooling and Servicing Agreement provides that on or
          before August 31 of each calendar year or such other date as
          specified in the related Prospectus Supplement, the Servicer will
          cause a firm of independent certified public accountants (who may
          also render other services to the Servicer or the Transferor and
          any affiliates thereof) 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, assuming the accuracy of reports by
          the Servicer's third party agents, the system of internal
          accounting controls in effect on the date of such statement
          relating to servicing procedures performed by the Servicer, taken
          as a whole, was sufficient for the prevention and detection of
          errors and irregularities in amounts that would be material to
          the financial statements of the Servicer and that such servicing
          was conducted in compliance with the sections of the Pooling and
          Servicing Agreement during the period covered by such report
          (which shall be the period from July 1 (or for the initial
          period, the relevant Closing Date) of the preceding calendar year
          to and including June 30 of such 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 Pooling and Servicing Agreement provides for delivery to
          the Trustee on or before August 31 of each calendar year or such
          other date as 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 Pooling and Servicing Agreement throughout the
          preceding year, or, if there has been a default in the
          performance of any such obligation, specifying the nature and
          status of the default.
    

          AMENDMENTS

               The Pooling and Servicing Agreement and any Supplement may
          be amended from time to time (including in connection with the
          issuance of a Supplemental Certificate, addition of a
          Participation Interest, allocation of assets in the Trust to a
          Series or Group, or to change the definition of Monthly Period,
          Determination Date or Distribution Date) by the Servicer, the
          Transferor and the Trustee, and without the consent of the
          Certificateholders of any Series, provided that (i) an opinion of
          counsel for the Transferor is addressed and delivered to the
          Trustee to the effect that the conditions precedent to any such
          amendment have been satisfied, (ii) the Transferor shall have
          delivered to the Trustee a certificate of an officer of the
          Transferor to the effect that the Transferor reasonably believes
          that such amendment will not have an Adverse Effect and (iii) the
          Rating Agency Condition shall have been satisfied with respect
          thereto.

               The Pooling and Servicing Agreement or any Supplement may be
          amended by the Transferor, the Servicer and the Trustee with the
          consent of the Certificateholders evidencing not less than 66
          2/3% of the aggregate unpaid principal amount of the Certificates
          of all affected Series for which the Transferor has not delivered
          an officer's certificate stating that there will be no Adverse
          Effect, for the purpose of adding any provisions to or changing
          in any manner or eliminating any of the provisions of the Pooling
          and Servicing Agreement or any Supplement or of modifying in any
          manner the rights of Certificateholders. No such amendment,
          however, may (a) reduce in any manner the amount of, or delay the
          timing of, deposits or distributions on any Certificate without
          the consent of each Certificateholder, (b) (i) change the
          definition or the manner of calculating the Certificateholders'
          Interest or the Invested Amount or (ii) reduce the aforesaid
          percentage of the aggregate unpaid principal amount of the
          Certificates the holders of which are required to consent to any
          such amendment, in each case without the consent of each
          Certificateholder or (c) adversely affect the rating of any
          Series or Class by a Rating Agency without the consent of the
          holders of Certificates of such Series or Class evidencing not
          less than 66 2/3% of the aggregate unpaid principal amount of the
          Certificates of such Series or Class. Promptly following the
          execution of any amendment to the Pooling and Servicing Agreement
          (other than an amendment described in the preceding paragraph),
          the Trustee will furnish written notice of the substance of such
          amendment to each Certificateholder. Notwithstanding the
          foregoing, any Supplement executed in connection with the
          issuance of one or more new Series of Certificates will not be
          considered an amendment to the Pooling and Servicing Agreement.

          LIST OF CERTIFICATEHOLDERS

               Upon written request of any Holder or group of Holders of
          Certificates of any Series or of all outstanding Series of record
          holding Certificates evidencing not less than 10% of the
          aggregate unpaid principal amount of the Certificates of such
          Series or all Series, as applicable, the Trustee will afford such
          Holder or Holders of Certificates access during business hours to
          the current list of Certificateholders of such Series or of all
          outstanding Series, as the case may be, for purposes of
          communicating with other Holders of Certificates with respect to
          their rights under the Pooling and Servicing Agreement. See
          "Description of the Certificates   Book-Entry Registration" and
          "  Definitive Certificates."

               The Pooling and Servicing Agreement does not provide for any
          annual or other meetings of Certificateholders.

          THE TRUSTEE

               The Bank of New York  will act as trustee under the Pooling
          and Servicing Agreement. The corporate trust office of The Bank
          of New York is located at 101 Barclay Street, New York, New York
          10286.  The Transferor and 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 or the Transferor may hold Certificates in their own
          names; however, any Certificates so held shall not be entitled to
          participate in any decisions made or instructions given to the
          Trustee by the Certificateholders as a group. 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 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.

                        DESCRIPTION OF THE PURCHASE AGREEMENTS

   
          ACCOUNT ORIGINATOR PURCHASE AGREEMENTS

               Pursuant to separate receivables purchase agreements between
          each Account Originator and the Bank or PFR (each, an "Account
          Originator Purchase Agreement"), on the Initial Series Closing
          Date, BKB will sell to the Bank Receivables which were not more
          than [29] days past due as of the Initial Cut-Off Date, having an
          aggregate principal balance of approximately [$               ]
          as of the Initial Cut-Off Date, and will sell to PFR Receivables
          which were at least [30] days past due as of the Initial Cut-Off
          Date, having an aggregate principal balance of approximately [$   
                   ] as of the Initial Cut-Off Date.  Harris will sell to
          the Bank Receivables which were not more than [29] days past due
          as of the Initial Cut-Off Date having an aggregate principal
          balance of approximately [$             ] as of the Initial Cut-
          Off Date, and will sell to PFR Receivables which were at least
          [30] days past due as of the Initial Cut-Off Date, having an
          aggregate principal balance of approximately [$           ] as of
          the Initial Cut-Off Date.

               Holdings may from time to time enter into similar
          arrangements with other Account Originators and in connection
          with such transactions any such Account Originator will enter
          into Account Originator Purchase Agreements with the Bank and PFR
          containing substantially similar provisions as the Account
          Originator Purchase Agreements entered into by BKB and Harris. In
          connection with any such sale of Receivables to the Bank or to
          PFR, such Account Originator will indicate in its computer
          records that the Receivables have been sold to the Bank or to
          PFR, as applicable.  Each Account Originator, as debtor/seller,
          will file UCC financing statements meeting the requirements of
          applicable state law in each of the jurisdictions in which the
          books and records relating to the Accounts are maintained with
          respect to the Receivables thereunder. See "Risk Factors  
          Characteristics as a Sale; Insolvency and Receivership Risks" and
          "Certain Legal Aspects of the Receivables."
    

          PFR PURCHASE AGREEMENT

   
               Pursuant to the PFR Purchase Agreement, the Bank sells to
          PFR all of its right, title and interest in and to (i) all of the
          Receivables acquired by the Bank from the Account Originators
          pursuant to the Account Originator Purchase Agreements and (ii)
          all of the Receivables created in the Accounts following the date
          of the PFR Purchase Agreement.  In connection with such sale of
          Receivables to PFR, the Bank will indicate in its computer
          records that such Receivables have been sold to PFR by such
          Account Originator. In addition, the Bank will provide or cause
          to be provided to PFR a computer file or a microfiche list
          containing a true and complete list showing each Account licensed
          to the Bank by Holdings, identified by account number and by
          total outstanding balance of the related Receivables on the
          applicable Series date of designation or addition date for
          Additional Accounts, as the case may be. The Bank, as seller,
          will file UCC financing statements meeting the requirements of
          applicable state law in each of the jurisdictions in which the
          books and records relating to the Accounts are maintained with
          respect to the Receivables. See "Risk Factors   Characteristics
          as a Sale; Insolvency and Receivership Risks" and "Certain Legal
          Aspects of the Receivables."

          TRANSFEROR PURCHASE AGREEMENT

               Sale of Receivables.   Pursuant to the Transferor Purchase
          Agreement, PFR sells to the Transferor all its right, title and
          interest in and to (i) all of the Receivables acquired by PFR
          from the Account Originators and from the Bank and all of the
          Receivables created in the Accounts following the date of the
          Transferor Purchase Agreement and (ii) the Receivables in each
          Additional Account designated from time to time for inclusion as
          an Account as of the date of such designation, whether such
          Receivables shall then be existing or shall thereafter be
          created.  

               In connection with such sale of the Receivables to the
          Transferor, PFR will indicate in its computer records that the
          Receivables have been sold to PFRFC by it and PFRFC will indicate
          in its files that such Receivables will be sold or transferred by
          it to the Trust. In addition, PFR will provide or cause to be
          provided to the Transferor a computer file or a microfiche list
          containing a true and complete list showing each Account
          identified by account number and by total outstanding balance of
          the related Receivables on the applicable Series date of
          designation or addition date for Additional Accounts, as the case
          may be. The records and agreements relating to the Receivables
          may not be segregated by PFR from other documents and agreements
          relating to other receivables and may not be stamped or marked to
          reflect the sale or transfer of the Receivables to the
          Transferor, but the records of PFR will be marked to evidence
          such sale or transfer. PFR, as debtor/seller, will file or cause
          to be filed UCC financing statements meeting the requirements of
          applicable state law in each of the jurisdictions in which the
          books and records relating to the Accounts are maintained with
          respect to the Receivables. See "Risk Factors   Characteristics
          as a Sale; Insolvency and Receivership Risks" and "Certain Legal
          Aspects of the Receivables."

               Pursuant to the Transferor Purchase Agreement, the
          Transferor will, subject to certain conditions, if the 
          designation of Additional Accounts is required under the Pooling
          and Servicing Agreement, designate Additional Accounts to be
          included as Accounts under the Transferor Purchase Agreement. See
          "Description of the Pooling and Servicing Agreement   Additions
          of Accounts or Participation Interests."

               Representations and Warranties.  In the Transferor Purchase
          Agreement, PFR represents and warrants to the Transferor to the
          effect that, among other things, (a) as of the date of the
          Transferor Purchase Agreement and as of each date of designation
          of Additional Accounts under the Transferor Purchase Agreement,
          it is duly organized and in good standing and that it has the
          authority to consummate the transactions contemplated by the
          Transferor Purchase Agreement, (b) as of the Initial Cut-Off Date
          and as of each date of designation of Additional Accounts under
          the Transferor Purchase Agreement, each Additional Account will
          be an Eligible Account and (c) as of the Initial Cut-Off Date and
          as of each date of designation of Additional Accounts under the
          Transferor Purchase Agreement, each Receivable generated
          thereunder is, on such date of designation, an Eligible
          Receivable. In the event of a breach of any representation and
          warranty set forth in the Transferor Purchase Agreement which
          results in the requirement that the Transferor accept retransfer
          of an Ineligible Receivable, then PFR will be obligated to
          repurchase such Ineligible Receivable from the Transferor on the
          date of such retransfer. The purchase price for any such
          Ineligible Receivable will be the principal amount thereof plus
          applicable finance charges.    

               PFR also represents and warrants to the Transferor that,
          among other things, as of the date of the Transferor Purchase
          Agreement and as of each date of designation of Additional
          Accounts (a) the Transferor Purchase Agreement constitutes a
          valid and binding obligation of PFR and (b) the Transferor
          Purchase Agreement constitutes a valid sale to the Transferor of
          all right, title and interest of PFR in and to the Receivables
          then existing and thereafter created in the Accounts and in the
          proceeds thereof. If the breach of any of the representations and
          warranties described in this paragraph results in the obligation
          of the Transferor under the Pooling and Servicing Agreement to
          accept retransfer of the Receivables, PFR will repurchase the
          Receivables retransferred to the Transferor for an amount of cash
          at least equal to the amount of cash the Transferor is required
          to deposit under the Pooling and Servicing Agreement in
          connection with such retransfer. 
    

                       CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

          TRANSFER OF RECEIVABLES

   
               Under the Purchase Agreements, the Account Originators sell
          the Receivables to the Bank and to PFR, the Bank sells the
          Receivables it purchased from the Account Originators to PFR, and
          PFR sells the Receivables it purchased from the Account
          Originators and the Bank to the Transferor.  Under the Pooling
          and Servicing Agreement, the Transferor, in turn, transfers the
          Receivables to the Trust. Each Account Originator, the Bank, PFR
          and the Transferor represents and warrants that its respective
          transfers constitute valid sales and assignments of all of its
          respective right, title and interest in and to the Receivables
          subject to the Purchase Agreement to which it is a party. The
          Transferor also represents and warrants that, if the transfer of
          Receivables by the Transferor to the Trust is deemed to create a
          security interest under the UCC, there exists a valid, subsisting
          and enforceable first priority perfected security interest in the
          Receivables in existence at the time of the formation of the
          Trust or at the date of designation of any Additional Accounts,
          as the case may be, in favor of the Trust and a valid, subsisting
          and enforceable first priority perfected security interest in the
          Receivables created thereafter in favor of the Trust on and after
          their creation, in each case until termination of the Trust. For
          a discussion of the Trust's rights arising from these
          representations and warranties not being satisfied, see
          "Description of the Pooling and Servicing Agreement  
          Representations and Warranties."

               Each Account Originator, the Bank, PFR  and the Transferor
          represents that the Receivables are "accounts" or "general
          intangibles" for purposes of the UCC. Both the sale of accounts
          and the transfer of accounts as security for an obligation are
          treated under Article 9 of the UCC as creating a security
          interest therein and are subject to its provisions and the filing
          of an appropriate financing statement or statements is required
          to perfect the interest of the Trust in the Receivables. If a
          transfer of general intangibles is deemed to create a security
          interest rather than a sale, Article 9 of the UCC applies and
          filing an appropriate financing statement or statements is also
          required in order to perfect the security interest of the Trust.
          Financing statements covering the Receivables will be filed under
          the UCC to protect the Transferor and the Trust if any of the
          transfers under the Purchase Agreements or the Pooling and
          Servicing Agreements are deemed to be subject to the UCC. If a
          transfer of general intangibles is deemed to be a sale, then the
          UCC is not applicable and no further action under the UCC is
          required to protect the Trust's interest from third parties.

               There are certain limited circumstances under the UCC in
          which prior or subsequent transferees of Receivables coming into
          existence after the Initial Series Closing Date could have an
          interest in such Receivables with priority over the Trust's
          interest. A tax or other government lien or other nonconsensual
          lien on property of an Account Originator, the Bank, PFR or 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. Furthermore, if the FDIC were appointed as a
          conservator or receiver of an Account Originator or the Bank, the
          conservator's or receiver's administrative expenses may also have
          priority over the interest of the Trust in such related
          Receivables.  Under the Purchase Agreements, however, each
          Account Originator, the Bank and PFR warrants that it has
          transferred the Receivables free and clear of the lien of any
          third party. In addition, each Account Originator, the Bank and
          PFR covenants that it will not sell, pledge, assign, transfer or
          grant any lien on any Receivable (or any interest therein) other
          than pursuant to the Purchase Agreement to which it is a party.

          CERTAIN MATTERS RELATING TO INSOLVENCY

               The Transferor will not engage in any activities except
          purchasing accounts receivable from PFR, forming trusts,
          transferring such accounts receivable to such trusts, issuing
          notes or certificates and engaging in activities incident to, or
          necessary or convenient to accomplish, the foregoing.  The
          Transferor has no intention of filing a voluntary petition under
          the United States Bankruptcy Code or any similar applicable state
          law so long as the Transferor is solvent and does not reasonably
          foresee becoming insolvent.

               Each Account Originator, the Bank and PFR has represented
          and warranted in the Purchase Agreement to which it is a party
          that the transfer of Receivables pursuant such Purchase Agreement
          is a valid sale of the Receivables. In addition, each Account
          Originator, the Bank, PFR and the Transferor has treated and will
          treat the transaction described in the Purchase Agreement to
          which it is a party as sales of the Receivables.  Each Account
          Originator has taken or will take all actions that are required
          under the UCC to perfect the Bank's interest or PFR's interest,
          as applicable, in the Receivables conveyed to the Bank or to PFR,
          as applicable, by such Account Originator and the Bank has taken
          or will take all actions that are required under the UCC to
          perfect PFR's interest in the Receivables conveyed to PFR by the
          Bank.  PFR has taken or will take all actions that are required
          under the UCC to perfect the Transferor's ownership interest in
          the Receivables.  However, in the event of an insolvency,
          receivership or conservatorship of an Account Originator or the
          Bank, it is possible that a receiver or conservator could attempt
          to recharacterize the transfer by such Account Originator or the
          Bank as a pledge of the subject Receivables rather than a true
          sale. The Federal Deposit Insurance Act ("FDIA"), as amended by
          FIRREA, which became effective August 9, 1989, sets forth certain
          powers that the FDIC could exercise if it were appointed as
          conservator or receiver of an Account Originator or of the Bank. 
          Among other things, the FDIA grants such a conservator or
          receiver the power to repudiate contracts of, and to request a
          stay of up to 90 days of any judicial action or proceeding
          involving, an Account Originator or the Bank.  In the event that
          PFR were to become a debtor in a bankruptcy case and a creditor
          or trustee-in-bankruptcy of such debtor or such debtor itself
          were to take the position that the sale of Receivables from PFR
          to the Transferor should be recharacterized as a pledge of such
          Receivables to secure a borrowing from such debtor, then delays
          in payments of collections of Receivables to the Transferor (and
          therefore to the Trust and to Certificateholders) could occur and
          (should the court rule in favor of any such trustee, debtor in
          possession or creditor) reductions in the amount of such payments
          could result.

               To the extent that (i) an Account Originator or the Bank
          granted a security interest in the Receivables, (ii) the interest
          was validly perfected before the insolvency of the Account
          Originator or the Bank, as the case may be, (iii) the interest
          was not taken or granted in contemplation of the Account
          Originator's or the Bank's insolvency or with the intent to
          hinder, delay or defraud the Account Originator or the Bank, as
          applicable, or its respective creditors, (iv) the applicable
          Purchase Agreement is continuously a record of such Account
          Originator or of the Bank, as applicable, and (v) the applicable
          Purchase Agreement represents a bona fide and arm's length
          transaction undertaken for adequate consideration in the ordinary
          course of business, such valid perfected security interest of the
          Bank or of PFR, in the case of the transfer by the Account
          Originator under the Account Originator Purchase Agreement, or of
          PFR, in the case of the transfer by the Bank under the PFR
          Purchase Agreement, should be enforceable (to the extent of the
          Bank's or PFR's "actual direct compensatory damages")
          notwithstanding the insolvency of, or the appointment of a
          receiver or conservator for, the Account Originator or the Bank
          and payments to the Trust with respect to the Receivables (up to
          the amount of such damages) should not be subject to an automatic
          stay of payment or to recovery by the FDIC as conservator or
          receiver of the Account Originator or the Bank.  If, however, the
          FDIC were to require the Transferor to establish its right to
          those payments by submitting to and completing the administrative
          claims procedure established under FIRREA, or the conservator or
          receiver were to request a stay of proceedings with respect to
          the Account Originator or the Bank as provided under FIRREA,
          delays in payments on the Certificates and possible reductions in
          the amount of those payments could occur.  The FDIA does not
          define the term "actual direct compensatory damages."  On April
          10, 1990, the RTC, formerly a sister agency of the FDIC, adopted
          a statement of policy (the "RTC Policy Statement") with respect
          to the payment of interest on collateralized borrowings.  The RTC
          Policy Statement states that interest on such borrowings will be
          payable at the contract rate up to the date of the redemption or
          payment by the conservator, receiver, or the trustee of an amount
          equal to the principal owed plus the contract rate of interest up
          to the date of such payment or redemption, plus any expenses of
          liquidation if provided for in the contract, to the extent
          secured by the collateral.  In a 1993 case involving zero-coupon
          bonds, however, a federal district court held that the RTC was
          instead obligated to pay bondholders the fair market value of
          repudiated bonds as of the date of repudiation.  The FDIC itself
          has not adopted a policy statement on payment of interest on
          collateralized borrowings.

               In the event of an insolvency, receivership or
          conservatorship of an Account Originator or the Bank, and a
          creditor or conservator of the Account Originator or the Bank, as
          applicable, were to request a court to order that the Account
          Originator or the Bank, as applicable, should be substantively
          consolidated with the Transferor, delays in payments on the
          Certificates and possible reductions in such payments could
          result. In addition, in the event of an insolvency, receivership,
          conservatorship or bankruptcy of PFR, and a creditor or trustee-
          in-bankruptcy of PFR or PFR itself, as debtor in possession, were
          to request a court to order that PFR should be substantively
          consolidated with the Transferor, delays in payments on the
          Certificates and possible reductions in such payments could
          result. 

               The Transferor will take all actions that are required under
          the UCC to perfect the Trust's interest in the Receivables and
          the Transferor has warranted to the Trust that the Trust will
          have a first priority security interest therein and, with certain
          exceptions, in the proceeds thereof. Nevertheless, a tax or
          government lien or other nonconsensual lien on property of the
          Transferor arising prior to the time a Receivable is conveyed to
          the Trust may have priority over the interest of the Trust in
          such Receivable. The Transferor has been structured such that (i)
          the voluntary or involuntary application for relief under the
          Bankruptcy Code or similar applicable state laws, and (ii) the
          substantive consolidation of the Transferor and PFR are unlikely.
          The Transferor is a separate, special purpose subsidiary, the
          certificate of incorporation of which provides that it shall not
          file a voluntary petition for relief under the Bankruptcy Code
          without the unanimous affirmative vote of all of its directors.
          Pursuant to the Pooling and Servicing Agreement, the Trustee
          covenants that it will not at any time institute against the
          Transferor any bankruptcy, reorganization or other proceedings
          under any Federal or state bankruptcy or similar law. In
          addition, certain other steps will be taken to avoid the
          Transferor's becoming a debtor in a bankruptcy case.
          Notwithstanding such steps, if the Transferor were to become a
          debtor in a bankruptcy case, and a bankruptcy trustee for the
          Transferor or a creditor of the Transferor or the Transferor
          itself were to take the position that the transfer of the
          Receivables from the Transferor to the Trust should be
          recharacterized as a pledge of such Receivables, then delays in
          payments on the Certificates and possible reductions in the
          amount of such payments could result.

               Upon the appointment of a bankruptcy trustee, receiver or
          conservator or upon the commencement of a bankruptcy,
          receivership, conservatorship or similar proceeding with respect
          to PFRFC, the Servicer will promptly give notice thereof to the
          Trustee and a Pay Out Event or Reinvestment Event may occur with
          respect to a Series (or all of the Series). Pursuant to the
          Pooling and Servicing Agreement, newly created Receivables will
          not be transferred to the Trust on and after any such appointment
          or voluntary liquidation. In the event of an Insolvency Event,
          the Trustee will proceed to sell, dispose of or otherwise
          liquidate the Receivables in a commercially reasonable manner and
          on commercially reasonable terms, unless within a specified
          period of time Certificateholders representing undivided
          interests aggregating more than 50% of the Invested Amount of
          each Series of Certificates issued and outstanding (or, with
          respect to any Series with two or more Classes, 50% of the
          Invested Amount of each Class) and possibly certain other persons
          specified in the Supplement for a Series instruct otherwise
          (assuming that the bankruptcy trustee, conservator or receiver
          does not order such a sale despite such instructions). The
          proceeds from the sale of the Receivables would be treated as
          collections of the Receivables and deposited into the Collection
          Account and after distribution of such amounts the Trust will
          terminate. This procedure could be delayed, as described above.
          In addition, upon the occurrence of a Pay Out Event or
          Reinvestment Event, if a trustee in bankruptcy, a conservator or
          receiver is appointed for the Transferor and no Pay Out Event or
          Reinvestment Event other than such conservatorship or
          receivership or bankruptcy or insolvency of the Transferor
          exists, the bankruptcy trustee, conservator or receiver may have
          the power to prevent the early sale, liquidation or disposition
          of the Receivables and the commencement of the Early Amortization
          Period or Early Accumulation Period and may be able to require
          that new Principal Receivables be transferred to the Trust. In
          addition, the trustee, receiver or conservator for the Transferor
          may have the power to cause early sale of the Receivables and the
          early payment of the Certificates or to prohibit the continued
          transfer of Receivables to the Trust. See "Description of the
          Certificates   Pay Out Events and Reinvestment Events."

               While the Bank is the Servicer, cash collections held by the
          Bank may, subject to certain conditions, be commingled and used
          for the benefit of the Bank prior to each Distribution Date and,
          in the event of the insolvency, receivership or conservatorship
          of the Bank or, in certain circumstances, the lapse of certain
          time periods, the Trust may not have a perfected security
          interest in such collections and accordingly, be entitled to such
          collections. The Bank will be allowed to make monthly rather than
          daily deposits of collections to the Collection Account if (i)
          either the Bank obtains a commercial paper rating of at least A-1
          and P-1 (or its equivalent) by the applicable Rating Agency or
          (ii) the Bank makes other arrangements that satisfy the Rating
          Agency Condition. Unless otherwise provided in the related
          Prospectus Supplement, if either of the foregoing conditions are
          not satisfied, then the Bank will, within five business days,
          commence the deposit of collections directly into the Collection
          Account within two business days of the Date of Processing.

               In the event of a Servicer Default relating to the
          insolvency of the Servicer, and no Servicer Default other than
          such insolvency related Servicer Default exists, the  conservator
          or receiver may have the power to prevent either the Trustee or
          the Certificateholders from appointing a successor Servicer. See
          "Description of the Pooling and Servicing Agreement   Servicer
          Default."

          CONSUMER PROTECTION LAWS

               The relationship of the cardholder and credit card issuer is
          extensively regulated by Federal and state consumer protection
          laws. With respect to credit cards issued by the Account
          Originators and the Bank, the most significant federal laws
          include the Federal Truth-in-Lending, Equal Credit Opportunity,
          Fair Credit Billing, Equal Credit Opportunity, Electronic Funds
          Transfer, Fair Credit Reporting and Fair Debt Collection
          Practices Acts. These statutes impose various disclosure
          requirements either before or when an Account is opened, or both,
          and at the end of monthly billing cycles, and, in addition, limit
          cardholder liability for unauthorized use, prohibit certain
          discriminatory practices in extending credit, and regulate
          practices followed in collections. In addition, cardholders are
          entitled under these laws to have payments and credits applied to
          the credit card account promptly and to request prompt resolution
          of billing errors. Congress and the states may enact new laws and
          amendments to existing laws to regulate further the credit card
          industry. The Trust may be liable for certain violations of
          consumer protection laws that apply to the Receivables, either as
          assignee from the Transferor (as the applicable Account
          Originator's or the Bank's assignee) with respect to obligations
          arising before transfer of the Receivables to the Trust or as the
          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 the obligation to pay
          the amount of Receivables owing. All Receivables that were not
          created in compliance in all material respects with the
          requirements of such laws (if such noncompliance has a material
          adverse effect on the Certificateholders' interest therein) will
          be reassigned to the Transferor and ultimately back to PFR. The
          Servicer has also agreed in the Pooling and Servicing Agreement
          to indemnify the Trust, among other things, for any liability
          arising from such violations. For a discussion of the Trust's
          rights if the Receivables were not created in compliance in all
          material respects with applicable laws, see "Description of the
          Pooling and Servicing Agreement -- Representations and
          Warranties."
    
               Application of federal and state bankruptcy and debtor
          relief laws would affect the interests of the Certificateholders
          if such laws result in any Receivables being charged off as
          uncollectible. See "Description of the Pooling and Servicing
          Agreement   Defaulted Receivables; Rebates and Fraudulent
          Charges."

          PROPOSED LEGISLATION

               Congress and the states may enact new laws and amendments to
          existing laws to regulate further the credit card industry or to
          reduce finance charges or other fees or charges applicable to
          credit card accounts. The potential effect of any such
          legislation could be to reduce the yield on the Accounts. If such
          yield is reduced, a Pay Out Event or Reinvestment Event could
          occur, and the Early Amortization Period or Early Accumulation
          Period would commence. See "Description of the Certificates   Pay
          Out Events and Reinvestment Events."

                         U.S. FEDERAL INCOME TAX CONSEQUENCES

          GENERAL

               The following discussion, summarizing certain 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.  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).  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

               Unless otherwise specified in the related Prospectus
          Supplement, special tax counsel to the Transferor ("Special Tax
          Counsel") specified in such Prospectus Supplement will, upon
          issuance of a Series of Certificates, issue an opinion to the
          Transferor based on the assumptions and qualifications set forth
          in the opinion that the Certificates of such Series that are
          offered pursuant to a Prospectus Supplement (the "Offered
          Certificates;" and for purposes of this section "U.S. Federal
          Income Tax Consequences" the term "Certificate Owner" refers to a
          holder of a beneficial interest in an Offered Certificate) will
          be treated as indebtedness for Federal income tax purposes. 
          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 Pooling and Servicing
          Agreement its intent that for Federal, state and local 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 Pooling and Servicing 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. 
          Unless otherwise set forth in a Prospectus Supplement, it is
          expected that, as set forth in its opinion, Special Tax Counsel
          will 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. 
          Unless otherwise specified in a Prospectus Supplement, it is
          expected that Special Tax Counsel will 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, it is expected that, unless otherwise
          specified in a Prospectus Supplement, Special Tax Counsel will
          issue an opinion to the Transferor that the Offered Certificates
          will constitute indebtedness for Federal income tax purposes, and
          accordingly, interest thereon 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
          applicable 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 treated as
          "qualified stated interest" because the IRS determines that (i)
          no reasonable legal remedies exist to compel timely payment and
          (ii) the Offered Certificates do not have terms and conditions
          that make the likelihood of late payment (other than a late
          payment that occurs within a reasonable grace period) or
          nonpayment a remote contingency.  The Regulations provide that,
          for purposes of the foregoing test, the possibility of nonpayment
          due to default, insolvency, or similar circumstances, is ignored. 
          Although this does not directly apply to the Offered Certificates
          (because they have no actual default provisions) the Transferor
          intends to take the position that, because nonpayment can occur
          only as a result of events beyond its control (principally, loss
          rates and payment delays on the Receivables substantially in
          excess of those anticipated), nonpayment is a remote contingency. 
          Based on the foregoing, and on the fact that generally interest
          will accrue on the Offered Certificates at a "qualified floating
          rate," the Transferor intends to take the position that interest
          payments on the Offered Certificates constitute qualified stated
          interest.  If, however, interest payments for a Series were not
          classified as "qualified stated interest," 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.  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 (a "Prepayable 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
          advisor 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 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 holding
          requirement for preferential capital gain treatment, any such
          gain or loss generally will be such capital gain, provided that
          the Offered Certificate was held as a capital asset and provided,
          further, that if the rules applicable to Prepayable Instruments
          apply, any OID not previously accrued will be treated as ordinary
          income.  The maximum ordinary income rate for individuals,
          estates, and trusts exceeds the maximum such capital gains rate
          for such taxpayers.  In addition, capital losses generally may be
          used only to offset capital gains.


          TAX CHARACTERIZATION OF THE TRUST

               The Pooling and Servicing 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 (including, unless otherwise specified in
          a Supplement, the Offered Certificates).  In connection with the
          issuance of Certificates of any Series, Special Tax Counsel will
          render an opinion to the Transferor, 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.

   
               The opinion of Special Tax Counsel with respect to Offered
          Certificates and the Trust 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 Transferor
          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) or a
          publicly traded partnership taxable as a corporation.  Unless
          otherwise specified in a Prospectus Supplement for a Series, the
          Transferor intends to treat the certificates of each Series that
          are sold to investors as indebtedness for Federal income tax
          purposes and intends to treat any Participation as a shared
          ownership interest in the Receivables, rather than an interest in
          a partnership.  Accordingly, the Transferor currently does not
          intend to file the Federal income tax reports that would apply if
          any Class of Certificates or any Participation was treated as an
          interest in a partnership or corporation (unless, as is permitted
          by the Pooling and Servicing Agreement, an interest in the Trust
          is issued or sold that is intended to be classified as an
          interest in a partnership).
    

               If the Trust were treated in whole or in part as a
          partnership in which some or all Certificate Owners of one or
          more Series were partners, that partnership could be classified
          as a publicly traded partnership taxable as a corporation.  A
          partnership will be classified as a publicly traded partnership
          taxable as a corporation if equity interests therein are traded
          on an "established securities market," or are "readily tradeable"
          on a "secondary market" or its "substantial equivalent" unless
          certain exceptions apply.  One such exception would apply if the
          Trust is not engaged in a "financial business" and 90% or more of
          its income consists of interest and certain other types of
          passive income.  Because Treasury regulations do not clarify the
          meaning of a "financial business" for this purpose, it is unclear
          whether this exception applies.  The Transferor intends to take
          measures designed to reduce the risk that the Trust could be
          classified as a publicly traded partnership taxable as a
          corporation by reason of trading of interests in the Trust other
          than the Offered Certificates and other certificates with respect
          to which an opinion is rendered that such certificates constitute
          debt for Federal income tax purposes. Although the Transferor
          expects that such measures would be successful, there can be no
          absolute assurance that the Trust could not become a publicly
          traded partnership, because certain of the actions necessary to
          comply with such exceptions are not fully within the control of
          the Transferor. 

               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, 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) might, under certain
          circumstances, constitute "unrelated business taxable income"
          which generally would be taxable to the holder under the Code. 
          Partnership characterization also may have adverse state and
          local income or franchise tax consequences for a Certificate
          Owner.

               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 Certificate
          Owners (except any Class not recharacterized as an equity
          interest) generally would be treated as dividends for tax
          purposes to the extent of such deemed corporation's earnings and
          profits.

          FASIT

   
               Certain provisions of the Code provide for the creation of a
          new type of entity for federal income tax purposes, the
          "financial asset securitization investment trust" ("FASIT"). 
          While these provisions became effective September 1, 1997, many
          technical issues concerning FASITs must be addressed by Treasury
          regulations (which have not yet been issued).  The Pooling and
          Servicing Agreement may be amended in accordance with the
          provisions thereof to provide that the Transferor may cause a
          FASIT election to be made for the Trust if the Transferor
          delivers to the Trustee an opinion of counsel to the effect that,
          for Federal income tax purposes, (i) the issuance of FASIT
          regular interests 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, (ii) following such issuance the Trust will not
          be deemed to be an association (or publicly traded partnership)
          taxable as a corporation and (iii) such issuance will not cause
          or constitute an event in which gain or loss would be recognized
          by any Certificateholder or the Trust.
    

          FOREIGN INVESTORS

               As set forth above, it is expected that 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, (iii) an estate the income of which is includible in
          gross income for U.S. Federal income tax purposes, regardless of
          its source or (iv) a trust the income of which is includible in
          gross income for U.S. Federal income tax purposes, regardless of
          its source or, for tax years beginning after December 31, 1996
          (and, if a trustee so elects, for tax years ending after August
          20, 1996), a trust if a U.S. court is able to exercise primary
          supervision over the administration of such trust and one or more
          U.S. fiduciaries have the authority to control all substantial
          decisions of such trust.

               Interest, including OID, paid to a Foreign Investor will be
          subject to U.S. withholding taxes at a rate of 30% unless (x) the
          income is "effectively connected" with the conduct by such
          Foreign Investor of a trade or business in the United States
          evidenced by 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; (y) the Foreign Investor delivers
          IRS Form 1001, signed by the Certificate Owner or such
          Certificate Owner's agent, claiming exemption from withholding
          under an applicable tax treaty; or (z) 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, in addition (i) the non-U.S.
          Certificate Owner does not actually or constructively own 10
          percent or more of the total combined voting power of all classes
          of stock of the Transferor entitled to vote (or of a profits or
          capital interest of the Trust if characterized as a partnership),
          (ii) the non-U.S. Certificate Owner is not a controlled foreign
          corporation that is related to the Transferor (or a trust treated
          as a partnership) through stock ownership, (iii) the non-U.S.
          Certificate Owner is not a bank receiving interest described in
          Code Section 881(c)(3)(A), (iv) such interest is not contingent
          interest described in Code Section 871(h)(4), and (v) the non-
          U.S. Certificate Owner does not bear certain relationships to any
          holder of the Exchangeable Transferor Certificate other than the
          Transferor or any holder of the Certificates of any Series not
          properly characterized as debt.  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.  In the case of (x), (y) or
          (z) the appropriate form will be effective provided that (a) the
          applicable form is delivered pursuant to applicable procedures
          and is properly transmitted to the United States entity otherwise
          required to withhold tax and (b) none of the entities receiving
          the form has actual knowledge that the Certificate Owner is a
          U.S. person.

               Recently proposed Treasury regulations (the "Proposed
          Regulations") could affect the procedures to be followed by a
          Foreign Investor in complying with United States Federal
          withholding, backup withholding and information reporting rules. 
          The Proposed Regulations are not currently effective but, if
          finalized in their current form, would be effective for payments
          made after December 31, 1997.  Prospective investors are urged to
          consult their tax advisors regarding the effect, if any, of the
          Proposed Regulations on the purchase, ownership, and disposition
          of the Offered Certificates.

               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 second 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. Federal 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 or 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 the Employee Retirement Income Security Act
          of 1974, as amended ("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 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 Section 4975 of 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 in the
          Trust, 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 at the conclusion of the offering 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 Benefit Plan as part
          of an offering of securities to the public pursuant to an
          effective registration statement under the Securities Act and the
          class of securities of which such security is a part is
          registered under the Exchange Act within 120 days (or such later
          time as may be allowed by the 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 a Benefit
          Plan invests in an "equity interest" of an entity that is neither
          a "publicly-offered security" nor a security issued by an
          investment company registered under the Investment Company Act of
          1940, as amended, the Benefit Plan's assets include both the
          equity interest and an undivided interest in each of the entity's
          underlying assets, unless it is established that equity
          participation by "benefit plan investors" is not "significant" or
          that another exception applies.  Under the Final Regulation,
          equity participation in an entity by "benefit plan investors" is
          "significant" on any date if, immediately after the most recent
          acquisition of any equity interest in the entity (other than a
          publicly-offered class of equity), 25% or more of the value of
          any class of equity interests in the entity (other than a
          publicly-offered class) is held by "benefit plan investors." For
          purposes of this determination, the value of equity interests
          held by a person (other than a benefit plan investor) that has
          discretionary authority or control with respect to the assets of
          the entity or that provides investment advice for a fee with
          respect to such assets (or any affiliate of such person) is
          disregarded.  The term "benefit plan investor" is defined in the
          Final Regulation as (a) any employee benefit plan (as defined in
          Section 3(3) of ERISA), whether or not it is subject to the
          provisions of Title I of ERISA, (b) any plan described in Section
          4975(e)(1) of the Code and (c) any entity whose underlying assets
          include plan assets by reason of any such plan's investment in
          the entity.

               It is anticipated that interests in the Certificates of a
          Series will meet the criteria of publicly-offered securities as
          set forth above.  The underwriters expect (although no assurances
          can be given) that interests in certain Classes of Certificates
          of each Series, as specified in the related Prospectus
          Supplement, will be held by at least 100 independent investors at
          the conclusion of the offering for such Series; there are no
          restrictions imposed on the transfer of interests in the
          Certificates of such Classes of  such Series; and interests in
          the Certificates of such Classes of such Series will be sold as
          part of an offering pursuant to an effective registration
          statement under the Securities Act and then 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 investment by
          benefit plan investors is or becomes significant so that 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 Benefit Plans might be prohibited under Section 406 of ERISA
          and Section 4975 of the Code unless an exemption is applicable. 
          In addition, the Transferor 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 Section 4975 of the
          Code unless such investment is subject to a statutory or
          administrative exemption.  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.  Five 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), 91-38 (Class Exemption
          for Certain Transactions Involving Bank Collective Investment
          Funds), 90-1 (Class Exemption for Certain Transactions Involving
          Insurance Company Pooled Separate Accounts), 95-60 (Class
          Exemption for Certain Transactions Involving Insurance Company
          General Accounts) and 96-23 (Class Exemption for Plan Asset
          Transactions Determined by In-House Asset Managers).  There is no
          assurance that these exemptions, even if all of the conditions
          specified therein are satisfied, or any other exemption will
          apply to all transactions involving the Trust's assets.

               IN LIGHT OF THE FOREGOING, 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 interests in Certificates of any Series should consult their
          own employee benefits counsel or other appropriate counsel with
          respect to the United States Supreme Court's decision in John
          Hancock Mutual Life Insurance Co. v. Harris Trust & Savings Bank,
          510 U.S. 86 (1993) ("John Hancock"), 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 of the transactions that could occur as the result of
          the acquisition and holding of interests in 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.

               In addition, insurance companies considering the purchase of
          Certificates using assets of a general account should consult
          their own employee benefits counsel or other appropriate counsel
          with respect to the effect of the Small Business Job Protection
          Act of 1996 which added a new Section 401(c) to ERISA relating to
          the status of the assets of insurance company general accounts
          under ERISA and Section 4975 of the Code.  Pursuant to Section
          401(c), the DOL is required to issue final regulations (the
          "General Account Regulations") not later than December 31, 1997
          with respect to insurance policies issued on or before December
          31, 1998 that are supported by an insurer's general account.  The
          General Account Regulations are intended to provide guidance on
          which assets held by the insurer constitute "plan assets" for
          purposes of the fiduciary responsibility provisions of ERISA and
          Section 4975 of the Code.  Section 401(c) also provides that,
          except in the case of avoidance of the General Account
          Regulations and actions brought by the Secretary of Labor
          relating to certain breaches of fiduciary duties that also
          constitute breaches of state or Federal criminal law, until the
          date that is 18 months after the General Account Regulations
          become final, no liability under the fiduciary responsibility and
          prohibited transaction provisions of ERISA and Section 4975 may
          result on the basis of a claim that the assets of the general
          account of an insurance company constitute the plan assets of any
          Benefit Plan.  The plan asset status of insurance company
          separate accounts is unaffected by new Section 401(c) of ERISA,
          and separate account assets continue to be treated as the plan
          assets of any Benefit Plan invested in a separate account.

                                 PLAN OF DISTRIBUTION

               The Transferor may sell Certificates (a) through
          underwriters or dealers, (b) directly to one or more purchasers,
          or (c) through agents. The related Prospectus Supplement will set
          forth the terms of the offering of any Certificates offered
          hereby, including, without limitation, the 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 public offering price and any discounts
          or concessions allowed or reallowed or paid to dealers.

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

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

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

                                    LEGAL MATTERS

               Certain legal matters and Federal income tax matters
          relating to the issuance of the Certificates will be passed upon
          for the Transferor and the Trust by Skadden, Arps, Slate, Meagher
          & Flom LLP, New York, New York. Certain legal matters will be
          passed upon for the Underwriters by the counsel named in the
          Prospectus Supplement. 


                                INDEX OF DEFINED TERMS

          Terms                                                     Page(s)

   
          Account Originator Purchase Agreement . . . . . . . . . . . .  71
          Account Originators . . . . . . . . . . . . . . . . . . . . . . 8
          Accounts  . . . . . . . . . . . . . . . . . . . . . . .  2, 9, 34
          Accumulation Period Length  . . . . . . . . . . . . . . . . .  47
          Additional Accounts . . . . . . . . . . . . . . . . . . . . .  33
          Adverse Effect  . . . . . . . . . . . . . . . . . . . . .  32, 54
          Aggregate Addition  . . . . . . . . . . . . . . . . . . . . .  33
          Aggregate Addition Accounts . . . . . . . . . . . . . . . . .  32
          Alliance Partners . . . . . . . . . . . . . . . . . . . . . .  35
          Alliances . . . . . . . . . . . . . . . . . . . . . . . . . .  35
          Average Rate  . . . . . . . . . . . . . . . . . . . . . . . .  30
          Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          Benefit Plans . . . . . . . . . . . . . . . . . . . . . . . .  83
          Billing Cycle . . . . . . . . . . . . . . . . . . . . . . . .  38
          BKB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
          BKB Portfolio . . . . . . . . . . . . . . . . . . . . . . . .  35
          Cash Collateral Account . . . . . . . . . . . . . . . . . . .  66
          Cash Collateral Guaranty  . . . . . . . . . . . . . . . . . .  66
          Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 43
          Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Cedel Participants  . . . . . . . . . . . . . . . . . . . . .  45
          Certificate Owner . . . . . . . . . . . . . . . . . . . . . .  77
          Certificate Owners  . . . . . . . . . . . . . . . . . . . . . . 7
          Certificate Rate  . . . . . . . . . . . . . . . . . . . . . . . 7
          Certificateholders  . . . . . . . . . . . . . . . . . . . . . . 7
          Certificateholders' Interest  . . . . . . . . . . . . . . . .  10
          Certificates  . . . . . . . . . . . . . . . . . . . . . . . . . 2
          Class . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
          Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
          Collateral Interest . . . . . . . . . . . . . . . . . . . . .  67
          Collection Account  . . . . . . . . . . . . . . . . . . . . .  59
          Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . 7
          Controlled Accumulation Amount  . . . . . . . . . . . . . . .  16
          Controlled Accumulation Period  . . . . . . . . . . . . . . .  15
          Controlled Amortization Amount  . . . . . . . . . . . . . . .  17
          Controlled Amortization Period  . . . . . . . . . . . . . . .  17
          Controlled Deposit Amount . . . . . . . . . . . . . . . . . .  16
          Controlled Distribution Amount  . . . . . . . . . . . . . . .  17
          Cooperative . . . . . . . . . . . . . . . . . . . . . . . . .  45
          Credit Enhancement  . . . . . . . . . . . . . . . . . . . . .  21
          Credit Enhancer . . . . . . . . . . . . . . . . . . . . . . .  66
          Date of Processing  . . . . . . . . . . . . . . . . . . . . .  22
          Defaulted Amount  . . . . . . . . . . . . . . . . . . . . . .  65
          Defaulted Receivables . . . . . . . . . . . . . . . . . . . .  65
          Definitive Certificates . . . . . . . . . . . . . . . . . . .  43
          Depositaries  . . . . . . . . . . . . . . . . . . . . . . . .  43
          Depository  . . . . . . . . . . . . . . . . . . . . . . . . .  43
          Determination Date  . . . . . . . . . . . . . . . . . . . . .  22
          Disclosure Document . . . . . . . . . . . . . . . . . . . . .  11
          Discount Option Receivables . . . . . . . . . . . . . . . . .  55
          Discount Percentage . . . . . . . . . . . . . . . . . . . . .  55
          Distribution Date . . . . . . . . . . . . . . . . . . . . . .  22
          DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  83
          DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
          Early Accumulation Period . . . . . . . . . . . . . . . . . .  16
          Early Amortization Period . . . . . . . . . . . . . . . . . .  17
          Eligible Account  . . . . . . . . . . . . . . . . . . . . . .  33
          Eligible Institution  . . . . . . . . . . . . . . . . . . . .  59
          Eligible Investments  . . . . . . . . . . . . . . . . . . . .  60
          Eligible Receivable . . . . . . . . . . . . . . . . . . . . .  52
          Enhancement Invested Amount . . . . . . . . . . . . . . .  10, 66
          ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . .  82
          Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . .  14
          Euroclear Operator  . . . . . . . . . . . . . . . . . . . . .  45
          Euroclear Participants  . . . . . . . . . . . . . . . . . . .  45
          Euroclear Provisions  . . . . . . . . . . . . . . . . . . . .  45
          Excess Allocation Series  . . . . . . . . . . . . . . . . . .  18
          Excess Finance Charge Collections . . . . . . . . . . . . . .  63
          Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . 7
          Expected Final Payment Date . . . . . . . . . . . . . . . . .  14
          FAMIS . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
          FASIT . . . . . . . . . . . . . . . . . . . . . . . . . . . .  80
          FDC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  36
          FDIA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  74
          FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
          FDR . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7, 35
          FICO  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
          Final Regulation  . . . . . . . . . . . . . . . . . . . . . .  83
          Finance Charge Receivables  . . . . . . . . . . . . . . . . .  13
          FIRREA  . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
          Floating Allocation Percentage  . . . . . . . . . . . . . . .  61
          Foreign Investors . . . . . . . . . . . . . . . . . . . . . .  81
          Full Invested Amount  . . . . . . . . . . . . . . . . . . . .  20
          Funding Period  . . . . . . . . . . . . . . . . . . . . . . .  20
          General Account Regulations . . . . . . . . . . . . . . . . .  84
          Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
          Group Investor Additional Amounts . . . . . . . . . . . . . .  62
          Group Investor Default Amount . . . . . . . . . . . . . . . .  62
          Group Investor Finance Charge Collections . . . . . . . . . .  62
          Group Investor Monthly Fees . . . . . . . . . . . . . . . . .  62
          Group Investor Monthly Interest . . . . . . . . . . . . . . .  62
          Harris  . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
          Harris Portfolio  . . . . . . . . . . . . . . . . . . . . . .  35
          Holders . . . . . . . . . . . . . . . . . . . . . . . . . . .  46
          Holdings  . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
          Indirect Participants . . . . . . . . . . . . . . . . . . . .  44
          Ineligible Receivables  . . . . . . . . . . . . . . . . . . .  51
          Initial Accounts  . . . . . . . . . . . . . . . . . . . . . .  12
          Initial Cut-Off Date  . . . . . . . . . . . . . . . . . . . .  12
          Initial Receivables . . . . . . . . . . . . . . . . . . . . 8, 50
          Initial Series Closing Date . . . . . . . . . . . . . . . . . . 7
          Insolvency Event  . . . . . . . . . . . . . . . . . . . . . .  27
          Interchange . . . . . . . . . . . . . . . . . . . . . . . . 9, 40
          Interest Funding Account  . . . . . . . . . . . . . . . . . .  14
          Interest Payment Date . . . . . . . . . . . . . . . . . . . .  58
          Invested Amount . . . . . . . . . . . . . . . . . . . . . . .  58
          Investor Finance Charge Collections . . . . . . . . . . . . .  62
          IRA . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  83
          IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  77
          John Hancock  . . . . . . . . . . . . . . . . . . . . . . . .  84
          L/C Issuer  . . . . . . . . . . . . . . . . . . . . . . . . .  66
          LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
          MasterCard  . . . . . . . . . . . . . . . . . . . . . . . . . . 9
          Minimum Monthly Payment . . . . . . . . . . . . . . . . . . .  38
          Monthly Period  . . . . . . . . . . . . . . . . . . . . . . .  10
          Monthly Servicing Fee . . . . . . . . . . . . . . . . . . . .  50
          New Accounts  . . . . . . . . . . . . . . . . . . . . . . . .  33
          New Issuance  . . . . . . . . . . . . . . . . . . . . . . . .  58
          Offered Certificates  . . . . . . . . . . . . . . . . . . . .  77
          OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  78
          Paired Series . . . . . . . . . . . . . . . . . . . . . . . .  19
          Participants  . . . . . . . . . . . . . . . . . . . . . . . .  43
          Participation . . . . . . . . . . . . . . . . . . . . . .  12, 59
          Participation Interests . . . . . . . . . . . . . . . . . . . . 9
          Participation Percentage  . . . . . . . . . . . . . . . . . .  59
          Participation Supplement  . . . . . . . . . . . . . . . .  12, 59
          Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . .  48
          PFR Purchase Agreement  . . . . . . . . . . . . . . . . . . . . 8
          PFRFC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 7
          Pooling and Servicing Agreement . . . . . . . . . . . . . . . . 2
          Portfolio Yield . . . . . . . . . . . . . . . . . . . . . . .  30
          Pre-Funding Account . . . . . . . . . . . . . . . . . . . . .  20
          Pre-Funding Amount  . . . . . . . . . . . . . . . . . . . . .  20
          Premium Option Receivables  . . . . . . . . . . . . . . . . .  56
          Premium Percentage  . . . . . . . . . . . . . . . . . . . . .  56
          Prepayable Instrument . . . . . . . . . . . . . . . . . . . .  78
          Principal Allocation Percentage . . . . . . . . . . . . .  20, 61
          Principal Commencement Date . . . . . . . . . . . . . . . . .  14
          Principal Funding Account . . . . . . . . . . . . . . . . . .  16
          Principal Receivables . . . . . . . . . . . . . . . . . . . .  13
          Principal Sharing Series  . . . . . . . . . . . . . . . . . .  19
          Principal Shortfalls  . . . . . . . . . . . . . . . . . . . .  63
          Principal Terms . . . . . . . . . . . . . . . . . . . . . . .  58
          Prior Series  . . . . . . . . . . . . . . . . . . . . . . . .  19
          Proposed Regulations  . . . . . . . . . . . . . . . . . . . .  81
          Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . 2
          PTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  84
          Purchase Agreements . . . . . . . . . . . . . . . . . . . . . . 8
          Rating Agency . . . . . . . . . . . . . . . . . . . . . . . .  23
          Rating Agency Condition . . . . . . . . . . . . . . . . . . .  32
          Reallocated Investor Finance Charge Collections . . . . . . .  62
          Reallocation Group  . . . . . . . . . . . . . . . . . . . . .  19
          Receivables . . . . . . . . . . . . . . . . . . . . . . . .  2, 9
          Record Date . . . . . . . . . . . . . . . . . . . . . . . . .  43
          Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . 9, 41
          Regulations . . . . . . . . . . . . . . . . . . . . . . . . .  78
          Reinvestment Events . . . . . . . . . . . . . . . . . . . . .  49
          Removed Accounts  . . . . . . . . . . . . . . . . . . . . . .  13
          Required Minimum Principal Balance  . . . . . . . . . . . . .  54
          Required Transferor Amount  . . . . . . . . . . . . . . . . .  11
          Reserve Account . . . . . . . . . . . . . . . . . . . . . . .  67
          Revolving Period  . . . . . . . . . . . . . . . . . . . . . .  15
          RTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
          RTC Policy Statement  . . . . . . . . . . . . . . . . . . . .  75
          Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . 7
          Series  . . . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          Series Adjusted Invested Amount . . . . . . . . . . . . . . .  60
          Series Allocable Defaulted Amount . . . . . . . . . . . . . .  60
          Series Allocable Finance Charge Collections . . . . . . .  60, 62
          Series Allocable Principal Collections  . . . . . . . . . . .  60
          Series Allocation Percentage  . . . . . . . . . . . . . . . .  60
          Series Closing Date . . . . . . . . . . . . . . . . . . . . .  15
          Series Cut-Off Date . . . . . . . . . . . . . . . . . . . . .  15
          Series Enhancement  . . . . . . . . . . . . . . . . . . . . . . 9
          Series Invested Amount  . . . . . . . . . . . . . . . . . . .  54
          Series Required Transferor Amount . . . . . . . . . . . . . .  60
          Series Termination Date . . . . . . . . . . . . . . . . . . .  16
          Service Transfer  . . . . . . . . . . . . . . . . . . . . . .  69
          Servicer  . . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          Servicer Default  . . . . . . . . . . . . . . . . . . . . . .  69
          Servicer Interchange  . . . . . . . . . . . . . . . . . . . .  50
          Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . 7, 50
          Shared Principal Collections  . . . . . . . . . . . . . . . .  63
          Special Funding Account . . . . . . . . . . . . . . . . . . .  64
          Special Payment Date  . . . . . . . . . . . . . . . . . . . .  49
          Special Tax Counsel . . . . . . . . . . . . . . . . . . . . .  77
          Supplement  . . . . . . . . . . . . . . . . . . . . . . . . .  11
          Supplemental Certificate  . . . . . . . . . . . . . . . . . .  53
          Supplemental Certificates . . . . . . . . . . . . . . . . . .  11
          Swaps . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
          Tax Opinion . . . . . . . . . . . . . . . . . . . . . . . . .  59
          Termination Notice  . . . . . . . . . . . . . . . . . . . . .  69
          Transfer Date . . . . . . . . . . . . . . . . . . . . . . . .  22
          Transferor  . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          Transferor Amount . . . . . . . . . . . . . . . . . . . .  10, 52
          Transferor Certificate  . . . . . . . . . . . . . . . . . . .  11
          Transferor Certificates . . . . . . . . . . . . . . . . . . .  11
          Transferor Purchase Agreement . . . . . . . . . . . . . . . . . 8
          Transferor Servicing Fee  . . . . . . . . . . . . . . . . . .  50
          Transferor's Interest . . . . . . . . . . . . . . . . . . . .  10
          Trust . . . . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          Trust Adjusted Invested Amount  . . . . . . . . . . . . . . .  60
          Trust Assets  . . . . . . . . . . . . . . . . . . . . . . . . . 9
          Trust Portfolio . . . . . . . . . . . . . . . . . . . . . . .  34
          Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .  2, 7
          UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
          VISA  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9
          Yield Supplement Account  . . . . . . . . . . . . . . . . . .  13
    


                                          PART II

                          INFORMATION NOT REQUIRED IN PROSPECTUS

          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  . . . . . . . . . . . . . . . . . . . . . $303.03
          Printing and Engraving  . . . . . . . . . . . . . . . . . .      *
          Trustee's Fees  . . . . . . . . . . . . . . . . . . . . . .      *
          Legal Fees and Expenses . . . . . . . . . . . . . . . . . .      *
          Accountant's Fees and Expenses  . . . . . . . . . . . . . .      *
          Rating Agency Fees  . . . . . . . . . . . . . . . . . . . .      *
          Miscellaneous Fees  . . . . . . . . . . . . . . . . . . . .      *

            Total . . . . . . . . . . . . . . . . . . . . . . . .          *
          _________________
          * To be supplied by amendment.

          ITEM 15.  INDEMNIFICATION OF OFFICERS AND DIRECTORS

               Article IX of the Registrant's Certificate of Incorporation
          ("Article IX") provides that no person shall be personally liable
          to the Registrant or its stockholders for monetary damages for
          breach of fiduciary duty as a director; provided, however, that
          the foregoing does not eliminate or limit the liability of a
          director (i) for any breach of the director's duty of loyalty to
          the Registrant or its stockholders, (ii) for acts or omissions
          not in good faith or which involve intentional misconduct or a
          knowing violation of law, (iii) under Section 174 of the General
          Corporation Law of the State of Delaware or any successor
          provision or (iv) for any transaction from which the director
          derived an improper personal benefit. Article IX also provides
          that, if the General Corporation Law of the State of Delaware is
          amended to authorize corporate action further eliminating or
          limiting the personal liability of directors, then the liability
          of a director of the Transferor shall be eliminated or limited to
          the fullest extent permitted by the General Corporation Law of
          the State of Delaware, as so amended from time to time. The right
          of indemnification provided in Article IX is not exclusive of any
          other rights to which any person seeking indemnification may
          otherwise be entitled, and will be applicable to matters
          otherwise within its scope whether or not such matters arose or
          arise before or after the adoption of Article IX. Without
          limiting the generality or the effect of the foregoing, the
          Registrant may adopt by-laws, or enter into one or more
          agreements with any person, which provide for indemnification
          greater or different than that provided in Article IX. No repeal
          or modification of Article IX by the stockholders of the
          Registrant may adversely affect any right or protection of a
          director of the Registrant existing by virtue of Article IX at
          the time of such repeal or modification.

               Section 145 of the Delaware General Corporation Law provides
          generally and in pertinent part that a Delaware corporation may
          indemnify its directors and officers against expenses, judgments,
          fines and settlements actually and reasonably incurred by them in
          connection with any civil, criminal, administrative, or
          investigative suit or action, except actions by or in the right
          of the corporation if, in connection with the matters in issue,
          they acted in good faith and in a manner they reasonably believed
          to be in or not opposed to the best interests of the corporation,
          and in connection with any criminal suit or proceeding, if in
          connection with the matters in issue, they had no reasonable
          cause to believe their conduct was unlawful. Section 145 further
          provides that in connection with the defense or settlement of any
          action by or in the right of the corporation, a Delaware
          corporation may indemnify its directors and officers against any
          expenses actually and reasonably incurred by them if, in
          connection with the matters in issue, they acted in good faith in
          a manner they reasonably believed to be in or not opposed to the
          best interests of the corporation, except that no indemnification
          may be made with respect to any claim, issue or matter as to
          which such person has been adjudged liable to the corporation
          unless the Court of Chancery or the court in which such action or
          suit is brought approves such indemnification. Section 145
          further permits a Delaware corporation to grant its directors and
          officers additional rights of indemnification through bylaw
          provisions and otherwise, and to purchase indemnity insurance on
          behalf of its directors and officers.

               Section 102(b)(7) of the Delaware General Corporation Law
          provides that a Delaware corporation may eliminate or limit the
          personal liability of a director to the corporation or its
          stockholders for monetary damages for breach of fiduciary duty as
          director, provided that such corporation shall not eliminate or
          limit the liability of a director: (i) for any breach of the
          director's duty of loyalty to the corporation or its
          stockholders; (ii) for acts or omissions not in good faith or
          which involve intentional misconduct or a knowing violation of
          law; (iii) under SECTION 174 of the Delaware General Corporation
          Law; or (iv) for any transaction from which the director derived
          an improper personal benefit.

          ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

   
               (a)  Exhibits
        1.1    Form of Underwriting Agreement.**
        4.1    Form of Pooling and Servicing Agreement and related 
               agreements as exhibits thereto dated as of              , 
               1997 among the Bank, the Transferor and the Trustee.**
        4.2    Form of Series 1997-1 Supplement dated as of         , 1997
               among the Bank, the Transferor and the Trustee.**
        4.3    Form of Receivables Purchase Agreement, dated as 
               of _________ __, 1997 between the Bank and the Transferor.**
        4.4    Form of Prospectus Supplement.
        5.1    Form of opinion of Skadden, Arps, Slate, Meagher & Flom LLP 
               with respect to legality.**
        8.1    Form of opinion of Skadden, Arps, Slate, Meagher & Flom LLP 
               with respect to tax matters.**
       23.1    Consent of Skadden, Arps, Slate, Meagher & Flom LLP 
               (included in its opinion, filed as Exhibit 5.1).**
       23.2    Consent of Skadden, Arps, Slate, Meagher & Flom LLP 
               (included in its opinions filed as Exhibit 8.1).**
         24    Power of Attorney.**
           ____________________
          **Previously filed.
    

               (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 as follows:

               (i) 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; (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 by those sub-paragraphs is contained in
          periodic reports filed by the registrant pursuant to Section 13
          or 15(d) of the Securities Exchange Act of 1934 that are
          incorporated by reference in this registration statement.

               (ii) 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.

               (iii) 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.

               (iv) 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.


                                        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 Amendment No. 3 to the Registration
          Statement to be signed on its behalf by the undersigned,
          thereunto duly authorized, in the City of Boston, Commonwealth of
          Massachusetts, on October 15, 1997.

                    PARTNERS FIRST RECEIVABLES FUNDING CORPORATION
                                   (Registrant)
    

                    By           *                 
                      ----------------------------
                      Name:  Jeff H. Slawsky
                      Title: President

   
               Pursuant to the Requirements of the Securities Act of 1933,
          this Amendment No. 3 to the Registration Statement has been
          signed by the following persons in the capacities and on the
          dates indicated.

               PARTNERS FIRST RECEIVABLES FUNDING CORPORATION


          SIGNATURE                     TITLE

                      *                                 
          ------------------------
          Kathleen M. McGillycuddy   Chairman                October 15, 1997
                                     (Principal Executive 
                                     Officer) and Director

                      *             
          ------------------------
          Jeff H. Slawsky            President and Director  October 15, 1997
                                                
                      *              
          ------------------------
          Rhanna Kidwell             Secretary and Treasurer October 15, 1997
                                     (Principal Financial 
                                     Officer Principal 
                                     Accounting Officer)

                      *                              
          ------------------------
          William M. Parent          Director                October 15, 1997

                 The undersigned, by signing his name hereto, does sign and
          execute this Amendment No. 3 to the Registration Statement pursuant
          to the Power of Attorney executed by the above named officers and
          directors.

                                     *By  /s/ Rhanna Kidwell
                                         -----------------------
                                     Name:  Rhanna Kidwell
                                            Attorney-in-Fact
    


                               EXHIBIT INDEX

           Exhibit No.      Description                      

   
                1.1    Form of Underwriting
                       Agreement.**

                4.1    Form of Pooling and Servicing
                       Agreement and related agreements
                       as exhibits thereto dated as of
                       ________ __, 1997 among the
                       Bank, the Trustee and the
                       Transferor.**

                4.2    Form of Series 1997-1 Supplement
                       dated as of _______ __, 1997
                       among the Bank, the Trustee and
                       the Transferor.**

                4.3    Form of Receivables Purchase
                       Agreement, dated as of _______
                       __, 1997 between the Bank and
                       the Transferor.**

                4.4    Form of Prospectus Supplement.

                5.1    Form of opinion of Skadden,
                       Arps, Slate, Meagher & Flom LLP
                       with respect to legality.**

                8.1    Form of opinion of Skadden,
                       Arps, Slate, Meagher & Flom LLP
                       with respect to tax matters.**

               23.1    Consent of Skadden, Arps, Slate,
                       Meagher & Flom LLP (included in
                       its opinion filed as Exhibit
                       5.1).**

               23.2    Consent of Skadden, Arps, Slate,
                       Meagher & Flom LLP (included in
                       its opinion filed as Exhibit
                       8.1).**
    
               24      Power of Attorney .**
           ____________________
          ** Previously filed.





                                                  EXHIBIT 4.4


     SUBJECT TO COMPLETION, DATED _______ __, 1997
     PROSPECTUS SUPPLEMENT
     (TO PROSPECTUS DATED                , 1997)
   

                               $----------------
                    PARTNERS FIRST CREDIT CARD MASTER TRUST
             $__________ _____% CLASS A SERIES 1997-1 ASSET BACKED
                                 CERTIFICATES

             $__________ _____% CLASS B SERIES 1997-1 ASSET BACKED
                                 CERTIFICATES

                PARTNERS FIRST RECEIVABLES FUNDING CORPORATION
                                  TRANSFEROR

                         PARTNERS FIRST NATIONAL BANK
                                   SERVICER

                                _______________

     The _____% Class A Series 1997-1 Asset Backed Certificates (the "Class
A Certificates") and the _____% Class B Series 1997-1 Asset Backed
Certificates (the "Class B Certificates" and, together with the Class A
Certificates, the "Offered Certificates") offered hereby will represent
undivided interests in certain assets of the Partners First Credit Card
Master Trust (the " Trust") created pursuant to a Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement") among Partners First
Receivables Funding Corporation ("PFRFC"), as transferor (in such capacity,
the "Transferor"), Partners First National Bank (the "Bank"), as servicer
(in such capacity, the "Servicer"), and The Bank of New York, as trustee
(the "Trustee"). The property of the Trust includes the receivables (the "
Receivables") that are generated from time to time in a portfolio of
consumer revolving credit card accounts (the "Accounts"), collections
thereon, monies on deposit in certain accounts of the Trust, any
Participation Interests included in the Trust, collections thereon and the
benefits of a Yield Supplement Account and a Cash Collateral Account. In
addition, the Collateral Interest (as defined herein) will be issued in the
initial amount of $ and will be subordinated to the Offered Certificates as
described herein. The Transferor initially will own the remaining undivided
interest in the Trust not represented by the Offered Certificates, the
Collateral Interest and the other investor certificates or interests issued
by the Trust. (continued on next page)

     THE FRACTIONAL UNDIVIDED INTEREST IN THE TRUST REPRESENTED BY THE
CLASS B CERTIFICATES WILL BE SUBORDINATED TO THE EXTENT NECESSARY TO FUND
PAYMENTS WITH RESPECT TO THE CLASS A CERTIFICATES TO THE EXTENT DESCRIBED
HEREIN.

     POTENTIAL INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH IN "RISK
FACTORS" COMMENCING ON PAGE S-18 HEREIN AND ON PAGE 24 IN THE PROSPECTUS.
    

 THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
 WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE TRANSFEROR, THE BANK
     OR ANY AFFILIATE OF EITHER THEREOF. AN OFFERED CERTIFICATE IS NOT
           A DEPOSIT AND NEITHER THE OFFERED CERTIFICATES NOR THE
             UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR
                GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
                   CORPORATION OR ANY OTHER GOVERNMENTAL
                         AGENCY OR INSTRUMENTALITY.
  
 THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
     EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
         SECURITIES AND EXCHANGE 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 the
                                   Public(1)    Discount    Transferor(1)(2)
                  Per Class  A         %            %               %
                  Certificate
                  Per Class  B         %            %               %
                  Certificate   
                  Total . .            $            $               $
__________

  
     (1) Plus accrued interest, if any, at the Class A Certificate Rate or
the Class B Certificate Rate, as applicable, from , 1997.

  
     (2) Before deduction of expenses payable by the Transferor, estimated
to be $ .



     The Offered Certificates are offered by the Underwriters when, as and
if issued by the Trust and accepted by the Underwriters and subject to the
Underwriters' right to reject orders in whole or in part. It is expected
that the Offered Certificates will be delivered in book-entry form on or
about , 1997, through the facilities of The Depository Trust Company, Cedel
Bank, societe anonyme and the Euroclear System.

                              _______________
   

                 UNDERWRITERS OF THE CLASS A CERTIFICATES

MERRILL LYNCH & CO.
             

                 UNDERWRITERS OF THE CLASS B CERTIFICATES

MERRILL LYNCH & CO.
             
                              _______________

     The date of this Prospectus Supplement is _______________, 1997.
    



     The Transferor may offer from time to time other series of
certificates that evidence undivided interests in certain assets of the
Trust, which may have terms significantly different from the Offered
Certificates and which are not offered hereby. The issuance of additional
series of certificates may impact the timing or amount of payments received
by holders of the Offered Certificates.

   
     Interest will accrue on the Class A Certificates at the rate of ____%
per annum (the "Class A Certificate Rate"). Interest will accrue on the
Class B Certificates at the rate of ____% per annum (the "Class B
Certificate Rate"). Interest with respect to the Certificates will be paid
on ______________ and on the ____th day of each month thereafter (or, if
any such ____th day is not a business day, the next succeeding business
day) (each, a "Distribution Date").   Interest on the Offered Certificates
will be calculated on the basis of a 360-day year consisting of twelve 30-
day months.
    

     Principal with respect to 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 certain limited
circumstances described herein.  Principal with respect to 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 certain limited circumstances described herein. See
"Maturity Considerations" and "Series Provisions   Pay Out Events" herein
and "Description of the Certificates   Pay Out Events and Reinvestment
Events" in the Prospectus. Principal payments will not be made to Class B
Certificateholders until the final principal payment has been made in
respect of the Class A Certificates. See "Series Provisions   Principal
Payments."   

There currently is no secondary market for the Offered Certificates, and
there is no assurance that one will develop or, if one does develop, that
it will continue until the Offered Certificates are paid in full. 

                              _______________



     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE
OFFERED CERTIFICATES. SUCH TRANSACTIONS MAY INCLUDE STABILIZING AND THE
PURCHASE OF THE OFFERED CERTIFICATES TO COVER SYNDICATE SHORT POSITIONS.
FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING" HEREIN.
                              _______________

     THE OFFERED CERTIFICATES CONSTITUTE A SEPARATE SERIES OF INVESTOR
CERTIFICATES BEING OFFERED BY THE TRUST FROM TIME TO TIME PURSUANT TO A
PROSPECTUS DATED       , 1997. THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN
COMPLETE INFORMATION ABOUT THE OFFERING OF THE OFFERED 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 OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

     UPON RECEIPT OF A REQUEST BY AN INVESTOR, OR HIS OR HER
REPRESENTATIVE, WITHIN THE PERIOD DURING WHICH THERE IS A PROSPECTUS
DELIVERY OBLIGATION, THE UNDERWRITERS WILL TRANSMIT OR CAUSE TO BE
TRANSMITTED PROMPTLY, WITHOUT CHARGE AND IN ADDITION TO ANY SUCH DELIVERY
REQUIREMENTS, A PAPER COPY OF A PROSPECTUS SUPPLEMENT AND A PROSPECTUS OR A
PROSPECTUS SUPPLEMENT AND A PROSPECTUS IN ELECTRONIC FORMAT.



                             TABLE OF CONTENTS

SUMMARY OF SERIES TERMS . . . . . . . . . . . . . . . . . . . . . . .  S-4

RISK FACTORS  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-17

MATURITY CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . . . .  S-17

   
THE BANK PORTFOLIO  . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
     General  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
     Loss and Delinquency Experience  . . . . . . . . . . . . . . . .  S-19
     Revenue Experience . . . . . . . . . . . . . . . . . . . . . . .  S-21
     Interchange  . . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
     Payment Rates  . . . . . . . . . . . . . . . . . . . . . . . . .  S-22
    

THE RECEIVABLES . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-23

   
USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-24

THE SERVICER  . . . . . . . . . . . . . . . . . . . . . . . . . . . .. S-24

SERIES PROVISIONS . . . . . . . . . . . . . . . . . . . . . . . . . .  S-25
     Interest Payments  . . . . . . . . . . . . . . . . . . . . . . .  S-25
     Principal Payments . . . . . . . . . . . . . . . . . . . . . . .  S-26
     Subordination of the Class B Certificates and the Collateral
          Interest  . . . . . . . . . . . . . . . . . . . . . . . . .  S-27
     Allocation Percentages . . . . . . . . . . . . . . . . . . . . .  S-27
     Principal Funding Account  . . . . . . . . . . . . . . . . . . .  S-30
     Reserve Account  . . . . . . . . . . . . . . . . . . . . . . . .  S-30
     Reallocation of Cash Flows . . . . . . . . . . . . . . . . . . .  S-31
     Application of Collections . . . . . . . . . . . . . . . . . . .  S-33
     Cash Collateral Account; Required Enhancement Amount . . . . . .  S-37
     Defaulted Receivables; Investor Charge-Offs  . . . . . . . . . .  S-38
     Paired Series  . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
     Pay Out Events . . . . . . . . . . . . . . . . . . . . . . . . .  S-40
     Servicing Compensation and Payment of Expenses . . . . . . . . .  S-41
     Series Termination . . . . . . . . . . . . . . . . . . . . . . .  S-42
     Reports  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-42

UNDERWRITING  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-43

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-44

INDEX OF DEFINED TERMS  . . . . . . . . . . . . . . . . . . . . . . .  S-45
    


                          SUMMARY OF SERIES TERMS

   
          The following is qualified in its entirety by reference to
     the detailed information appearing elsewhere in this Prospectus
     Supplement and the accompanying Prospectus. Reference is made to
     the Index of Defined Terms beginning on page S-46 of this
     Prospectus Supplement and on page  86 of the Prospectus for the
     location herein and therein of the definitions of certain
     capitalized terms used herein. Certain capitalized terms used but
     not defined herein have the meanings assigned to them in the
     Prospectus.

     Trust . . . . . . . . .       Partners First Credit Card Master
                                  Trust (the "Trust").

     Title of Securities . .      $____________  aggregate principal
                                  amount of ___% Class A Series 1997-1
                                  Asset Backed Certificates (the
                                  "Class A Certificates") and
                                  $__________   aggregate principal
                                  amount of ___% Class B Series 1997-1
                                  Asset Backed Certificates (the
                                  "Class B Certificates" and, together
                                  with the Class A Certificates, the
                                  "Offered Certificates"). 
    

     Initial Invested Amount      $                 (the "Initial
                                  Invested Amount").

     Class A Initial Invested 
     Amount . . . . . . . . .     $                 (the " Class A
                                  Initial Invested Amount").

     Class B Initial Invested 
     Amount . . . . . . . . .     $              (the " Class B Initial
                                  Invested Amount").

     Collateral Initial Invested 
     Amount . . . . . . . . .     $             (the " Collateral Initial
                                  Invested Amount").

   
      Required Transferor Amount  For any date, 7% of the    sum of (i)
                                  the average Principal Receivables for
                                  such period and (ii) the average
                                  principal amount on deposit in the
                                  Special Funding Account, the Principal
                                  Funding Account and any other account
                                  specified from time to time pursuant to
                                  the Pooling and Servicing Agreement or
                                  any Series Supplement for such period;
                                  provided, however, that the Transferor
                                  may reduce the Required Transferor Amount
                                  to not less than 2% of the sum of the
                                  amount specified in clauses (i) and (ii)
                                  above upon satisfaction of the Rating
                                  Agency Condition and certain other
                                  conditions to be set forth in the Pooling
                                  and Servicing Agreement.
    

     Class A Certificate Rate     ____% per annum.

     Class B Certificate Rate     ____% per annum.


     Distribution Dates  . .      On __________, 1997 and on the ___th
                                  day of each month thereafter (or if
                                  any such ___th day is not a business
                                  day, the next succeeding business
                                  day).

     Controlled Accumulation 
     Amount . . . . . . . . .     For each Distribution Date with respect
                                  to the Controlled Accumulation Period,
                                  $___; except that, if the commencement of
                                  the Controlled Accumulation Period is
                                  delayed as described herein under "Series
                                  Provisions Principal Payments," the
                                  Controlled Accumulation Amount for each
                                  Distribution Date with respect to the
                                  Controlled Accumulation Period will be
                                  determined as described under "Series
                                  Provisions Application of Collections
                                  Payments of Principal."

     Class A Scheduled Payment 
     Date . . . . . . . . . . .   The _____________ Distribution Date.

     Class B Scheduled Payment 
     Date . . . . . . . . . . .   The _____________ Distribution Date.

     Closing Date   . . . . . .   ____________, 1997 (the "Closing Date").

     Series Invested Amount . .   The Initial Invested Amount.

   
     The Offered Certificates; 
     the Collateral Interest  .   Each of the Offered Certificates
                                  represents an undivided interest in
                                  the Trust. The portion of the Trust
                                  Assets allocated to Series 1997-1
                                  (the "Offered Series") as described
                                  under "Description of the Pooling
                                  and Servicing Agreement  
                                  Allocations" in the Prospectus will
                                  be further allocated among the
                                  interest of the holders of the Class
                                  A Certificates (the "Class A
                                  Certificateholders' Interest"), the
                                  interest of the holders of the Class
                                  B Certificates (the "Class B
                                  Certificateholders' Interest") and
                                  the interest of the Collateral
                                  Interest Holder (as defined below),
                                  and the interest of the holders of
                                  the Transferor Certificate (the "
                                  Transferor's Interest"), as
                                  described below. The Class A
                                  Certificateholders' Interest and the
                                  Class B Certificateholders' Interest
                                  are sometimes collectively referred
                                  to herein as the "Offered
                                  Certificateholders' Interest."  The
                                  holders of the Offered 
                                  Certificateholders' Interest are
                                  referred to herein as the "Series 
                                  Certificateholders." A specified
                                  undivided interest in the Trust
                                  Assets (the "Collateral Interest")
                                  in the initial amount of $          
                                  (which amount represents ___% of the
                                  sum of the Class A Initial Invested
                                  Amount, the Class B Initial Invested
                                  Amount and the Collateral Initial
                                  Invested Amount) and funds on
                                  deposit in the Cash Collateral
                                  Account in an initial amount of
                                  $_______ (which amount represents
                                  ___% of the sum of the Class A
                                  Initial Invested Amount, the Class B
                                  Initial Invested Amount and the
                                  Collateral Initial Invested Amount)
                                  constitute Credit Enhancement for
                                  the Offered Certificates. The holder
                                  of the Collateral Interest is
                                  referred to herein as the
                                  "Collateral Interest Holder."
                                  Allocations will be made to the
                                  Collateral Interest and the
                                  Collateral Interest Holder will have
                                  voting and certain other rights as
                                  if the Collateral Interest were a
                                  subordinated   class of Offered
                                  Certificates. For purposes of this
                                  Prospectus Supplement,  the
                                  "Collateral Interest" will be deemed
                                  to be the "Enhancement Invested
                                  Amount" for the Offered Certificates
                                  for all purposes under the
                                  Prospectus. The Transferor's
                                  Interest will represent the right to
                                  the assets of the Trust not
                                  allocated to the Class A 
                                  Certificateholders' Interest, the
                                  Class B Certificateholders'
                                  Interest, the Collateral Interest or
                                  the holders of other interests in
                                  the Trust. The principal amount of
                                  the Transferor's Interest will
                                  fluctuate as the amount of
                                  Receivables in the Trust changes
                                  from time to time.
    

                                  The aggregate amount of Principal
                                  Receivables allocated to the Offered
                                  Certificateholders' Interest and the
                                  Collateral Interest (the "Invested
                                  Amount") will be $           on the
                                  Closing Date (the "Initial Invested
                                  Amount").

                                  The aggregate amount of Principal
                                  Receivables allocable to the Class A
                                  Certificateholders' Interest (as
                                  more fully defined herein, the
                                  "Class A Invested Amount") will be 
                                  $____ on the Closing Date (the "Class
                                  A Initial Invested Amount"). The
                                  aggregate amount of Principal
                                  Receivables allocable to the Class B 
                                  Certificateholders' Interest (as
                                  more fully defined herein, the

                                  "Class B Invested Amount") will be 
                                  $ ____ on the Closing Date (the "Class
                                  B Initial Invested Amount"). The
                                  aggregate amount of Principal
                                  Receivables allocable to the
                                  Collateral Interest (as more fully
                                  defined herein, the "Collateral
                                  Invested Amount") will be $        
                                  on the Closing Date (the "Collateral
                                  Initial Invested Amount"). The Class
                                  B Certificateholders' Interest will
                                  decline in certain circumstances as
                                  a result of (a) the allocation to
                                  the  Class B Certificateholders'
                                  Interest of certain Defaulted
                                  Amounts,  including such amounts
                                  otherwise allocable to the Class A 
                                  Certificateholders' Interest when
                                  the Collateral Interest is zero, and
                                  (b) the reallocation of collections
                                  of Principal Receivables otherwise
                                  allocable to the Class B
                                  Certificateholders' Interest to fund
                                  certain payments in respect of the
                                  Class A Certificates. Any such
                                  reductions in the Class B
                                  Certificateholders' Interest may be 
                                  reimbursed out of Excess Spread, if
                                  any, Excess Finance Charge 
                                  Collections allocable to the Offered
                                  Series, if any, and the reallocation
                                  of certain amounts allocable to the
                                  Collateral Interest as described
                                  herein. During the Controlled
                                  Accumulation Period, for the purpose
                                  of allocating collections of Finance
                                  Charge Receivables and the Defaulted
                                  Amount with respect to each Monthly
                                  Period, the Class A
                                  Certificateholders' Interest will be 
                                  further reduced (in an amount not to
                                  exceed the Class A Invested Amount)
                                  by the amount on deposit in the
                                  Principal Funding Account (as so
                                  reduced, the "Class A Adjusted
                                  Invested Amount") and the Class B
                                  Certificateholders' Interest will be 
                                  further reduced by the amount by
                                  which the amount on deposit in the
                                  Principal Funding Account exceeds
                                  the Class A Invested Amount (as so
                                  reduced, the "Class B Adjusted
                                  Invested Amount," and, together with
                                  the Class A Adjusted Invested Amount
                                  and the Collateral Invested Amount,
                                  the "Adjusted Invested Amount"). The
                                  principal amount of the Transferor's
                                  Interest will fluctuate as the
                                  amount of Principal Receivables in
                                  the Trust, the adjusted invested
                                  amount of each Series and the
                                  amounts on deposit in the Special
                                  Funding Account change from time to
                                  time.

                                  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 payments of interest
                                  on each Interest Payment Date at the
                                  applicable certificate rate and 
                                  payments of principal and subject to
                                  any reallocation of such amounts as
                                  described herein), varying
                                  percentages of the collections of
                                  Finance Charge Receivables and
                                  Principal Receivables and will be
                                  allocated varying percentages of the 
                                  Defaulted Amount with respect to
                                  each Monthly Period. Collections of
                                  Finance Charge Receivables and
                                  Principal Receivables and the
                                  Defaulted Amount will be allocated
                                  to the Offered Series based on the
                                  Series Allocation Percentage for the
                                  Offered Series (subject to
                                  reallocation, in the case of certain
                                  Series Allocable Finance Charge
                                  Collections, to other Series in
                                  Group I as described under
                                  "Description of the Pooling and
                                  Servicing Agreement   Reallocations
                                  Among Certificates of Different
                                  Series within a Reallocation Group"
                                  in the Prospectus). Reallocated
                                  Investor Finance Charge Collections
                                  and the Investor Default Amount will
                                  be further allocated to the holders
                                  of the Class A Certificates and the
                                  holders of the Class B Certificates 
                                  and the Collateral Interest based on
                                  the Class A Floating Percentage and
                                  the Class B Floating Percentage and
                                  the Collateral Floating Percentage,
                                  respectively (each defined herein).
                                  The Principal Allocation Percentage
                                  of Series Allocable Principal 
                                  Collections will be allocated to the
                                  holders of the Class A Certificates,
                                  the Class B Certificates and the
                                  Collateral Interest based on the
                                  Class A Principal Percentage, the
                                  Class B Principal Percentage and the
                                  Collateral Principal Percentage,
                                  respectively (each defined herein).

     Other Series  . . . . .      The Offered Certificates will be the
                                  first Series of investor
                                  certificates issued by the Trust. 
                                  Additional Series are expected to be
                                  issued from time to time by the
                                  Trust. See "Description of  the
                                  Pooling and Servicing Agreement  
                                  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
                                  that have been selected from the
                                  total portfolio of VISA and
                                  MasterCard accounts serviced by the
                                  Bank, based on criteria provided in
                                  the Pooling and Servicing Agreement
                                  as applied on the Initial Cut-Off
                                  Date and as more fully described
                                  herein under "The Bank Portfolio."
                                  The aggregate amount of Receivables
                                  in the Accounts as of       , 1997
                                  was $      , comprised of $       of
                                  Principal Receivables and $       of
                                  Finance Charge Receivables.

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

     Registration of the 
     Offered Certificates . .     The Offered Certificates initially will
                                  be represented by Certificates registered
                                  in the name of Cede, as the nominee of
                                  DTC. No purchaser of an Offered
                                  Certificate will be entitled to receive a
                                  definitive certificate except under
                                  certain limited circumstances described
                                  in the Prospectus. Purchasers of the
                                  Offered Certificates may elect to hold
                                  their Certificates through DTC (in the
                                  United States) or Cedel or Euroclear (in
                                  Europe). See "Description of the
                                  Certificates Definitive Certificates" in
                                  the Prospectus.

     Servicing Fee . . . . .      The Servicing Fee Rate for the
                                  Offered Certificates will be 2.0%
                                  per annum.   On each Transfer Date,
                                  Servicer Interchange with respect to
                                  the related Monthly Period will be
                                  withdrawn from the Collection
                                  Account and paid to the Servicer in
                                  respect of the Servicing Fee.  The
                                  Class A Servicing Fee, the Class B
                                  Servicing Fee and the Collateral
                                  Interest Servicing Fee will be paid
                                  on each Distribution Date as
                                  described under "Series Provisions  
                                  Application of Collections   Payment
                                  of Fees, Interest and Other Items"
                                  and "  Servicing Compensation and
                                  Payment of  Expenses" herein. See
                                  "Description of the Certificates  
                                  Servicing Compensation and Payment
                                  of Expenses" in the Prospectus.

   
  Revolving Period and 
  Controlled Accumulation 
  Period . . . . . . . . .        The "Revolving Period" with respect to the
                                  Offered Certificates means the period
                                  from and excluding , 1997 (the "Series
                                  Cut-Off Date"), to, but not including,
                                  the earlier of (a) the commencement of
                                  the controlled accumulation period with
                                  respect to the Offered Certificates (the
                                  "Controlled Accumulation Period") and (b)
                                  the commencement of the Early
                                  Amortization Period. Unless a Pay Out
                                  Event has occurred, the Controlled
                                  Accumulation Period will commence at the
                                  close of business on ; provided, that
                                  subject to the conditions set forth under
                                  "Series Provisions Principal Payments"
                                  herein, the day on which the Revolving
                                  Period ends and the Controlled
                                  Accumulation Period begins may be delayed
                                  to no later than the close of business on
                                  ____________. The Controlled Accumulation
                                  Period will end on the earliest of (a)
                                  the commencement of the Early
                                  Amortization Period, (b) the payment in
                                  full of the Invested Amount and (c) the
                                  Series Termination Date for the Offered
                                  Series (the " Stated Series Termination
                                  Date"). No principal will be payable to
                                  Class A Certificateholders until the
                                  ____________ Distribution Date (the "
                                  Class A Scheduled Payment Date"), or,
                                  upon the occurrence of a Pay Out Event as
                                  described herein, the first Distribution
                                  Date with respect to the Early
                                  Amortization Period. No principal will be
                                  payable to the Class B Certificateholders
                                  until the Class A Invested Amount is paid
                                  in full. Principal with respect to the
                                  Class B Certificates is expected to be
                                  distributed on the _____ Distribution
                                  Date (the "Class B Scheduled Payment
                                  Date"). No principal will be payable to
                                  the Collateral Interest Holder until the
                                  Class B Invested Amount is paid in full;
                                  provided, that during the Revolving
                                  Period or the Controlled Accumulation
                                  Period, certain collections of Principal
                                  Receivables allocable to the Offered
                                  Certificateholders' Interest and the
                                  Collateral Interest will be paid to the
                                  Collateral Interest Holder to the extent
                                  the sum of the Collateral Invested Amount
                                  and the Available Cash Collateral Amount
                                  exceeds the Required Enhancement Amount.
                                  For the period beginning on the Closing
                                  Date and ending with the commencement of
                                  the Controlled Accumulation Period or the
                                  Early Amortization Period, collections of
                                  Principal Receivables otherwise allocable
                                  to the Offered Certificateholders'
                                  Interest and the Collateral Interest
                                  (other than collections of Principal
                                  Receivables allocated to the Class B
                                  Certificateholders' Interest and the
                                  Collateral Interest ("Reallocated
                                  Principal Collections") that are used to
                                  pay any deficiency in the Class A
                                  Required Amount or Class B Required
                                  Amount) will, subject to certain
                                  limitations, be treated as Shared
                                  Principal Collections and applied to
                                  cover principal payments due to or for
                                  the benefit of certificateholders of
                                  other Principal Sharing Series, or paid
                                  to the holders of the Transferor
                                  Certificates or, in certain
                                  circumstances, deposited in the Special
                                  Funding Account. See "Series Provisions
                                  Pay Out Events" herein and "Description
                                  of the Certificates Pay Out Events and
                                  Reinvestment Events" in the Prospectus
                                  for a discussion of the events which
                                  might lead to the termination of the
                                  Revolving Period prior to the
                                  commencement of the Con trolled
                                  Accumulation Period. In addition, see
                                  "Series Provisions Principal Payments"
                                  herein and "Description of the Pooling
                                  and Servicing Agreement Shared Principal
                                  Collections" in the Prospectus.
    

 Early 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
                                  Invested Amount in full and (b) the
                                  Stated Series Termination Date (the
                                  "Early Amortization Period"), Available
                                  Principal Collections (as defined herein)
                                  will be distributed monthly on each
                                  Distribution Date to the holders of the
                                  Class A Certificates and, following
                                  payment in full of the Class A Invested
                                  Amount, to the holders of the Class B
                                  Certificates and, following payment in
                                  full of the Class B Invested Amount, to
                                  the Collateral Interest Holder beginning
                                  with the Distribution Date in the month
                                  following the commencement of the Early
                                  Amortization Period. See "Series
                                  Provisions Pay Out Events" herein and
                                  "Description of the Certificates Pay Out
                                  Events and Reinvestment Events" in the
                                  Prospectus for a discussion of the events
                                  which might lead to the commencement of
                                  the Early Amortization Period.

     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 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 Collateral Interest is reduced to
                                  zero, holders of the Class B Certificates
                                  will bear directly the credit and other
                                  risks associated with their interest in
                                  the Trust. To the extent the Class B
                                  Invested Amount is reduced, the
                                  percentage of collections of Finance
                                  Charge Receivables allocable to holders
                                  of the Class B Certificates in subsequent
                                  Monthly Periods will be reduced.
                                  Moreover, to the extent the amount of
                                  such reduction in the Class B Invested
                                  Amount is not reimbursed, the amount of
                                  principal distributable to holders of the
                                  Class B Certificates will be reduced.
                                  Such reductions of the Class B Invested
                                  Amount will thereafter be reimbursed and
                                  the Class B Invested Amount increased on
                                  each Distribution Date by the amount, if
                                  any, of Excess Spread and Excess Finance
                                  Charge Collections allocable to the
                                  Offered Series for such Distribution Date
                                  available for that purpose. See
                                  "Description of the Pooling and Servicing
                                  Agreement Credit Enhancement
                                  Subordination" in the Prospectus.

     Cash Collateral Account .    The Offered Certificates will have
                                  the benefit of an account (the "Cash
                                  Collateral Account"), which will be
                                  held in the name of the Trustee for
                                  the benefit of the Series
                                  Certificateholders. On the Closing
                                  Date, the Transferor will deposit 
                                  $____________ (the "Initial Cash
                                  Collateral Amount") into the Cash
                                  Collateral Account from the proceeds
                                  of the sale of the Offered
                                  Certificates.   Withdrawals will be
                                  made from the Cash Collateral
                                  Account, to the extent of available
                                  funds on deposit therein, to pay the
                                  Class A Required Amount and the
                                  Class B Required Amount. The amount
                                  of funds available on deposit in the
                                  Cash Collateral Account may be
                                  increased (i) under certain
                                  circumstances, and subject to
                                  certain conditions described herein,
                                  in connection with the application
                                  of collections of Principal
                                  Receivables to decrease the
                                  Collateral Invested Amount and (ii)
                                  to the extent Excess Spread and
                                  Excess Finance Charge Collections
                                  are required and available to be
                                  deposited therein.  See "Series
                                  Provisions   Cash Collateral
                                  Account; Required Enhancement
                                  Amount."

   
     Yield Supplement Account .   The Offered Certificates will have
                                  the benefit of an account (the "Yield
                                  Supplement Account"), which will be held
                                  in the name of the Trustee for the
                                  benefit of the holders of the Offered
                                  Certificates. On the Closing Date, the
                                  Transferor will deposit $__________ (the
                                  "Initial Yield Supplement Deposit") into
                                  the Yield Supplement Account from the
                                  proceeds of the issuance of the Offered
                                  Certificates. On each Distribution Date,
                                  an amount equal to the Yield Supplement
                                  Draw Amount will be released and
                                  deposited into the Collection Account and
                                  will be treated as collections of Finance
                                  Charge Receivables allocable to the
                                  Offered Certificates. The Yield
                                  Supplement Account will not be
                                  replenished following the withdrawals of
                                  amounts on deposit therein on any
                                  Distribution Date. The "Yield Supplement
                                  Draw Amount" means ___% of the Initial
                                  Yield Supplement Deposit for the six
                                  Distribution Dates from and including the
                                  ______ __, 199_ Distribution Date through
                                  and including the ______ ___, 1998
                                  Distribution Date, and ___% of the
                                  Initial Yield Supplement Deposit for the
                                  six Distribution Dates from and including
                                  the ________ __, 1998 Distribution Date
                                  through and including the ___________ __,
                                  199_ Distribution Date. See "Description
                                  of the Certificates -- Yield Supplement
                                  Account."

     Additional Amounts
     Available to Series 
     Certificateholders . . .     With respect to any Distribution Date,
                                  Excess Spread and Excess Finance Charge
                                  Collections allocable to the Offered
                                  Series will be applied to fund the Class
                                  A Required Amount and the Class B
                                  Required Amount, as well as certain other
                                  items. The " Class A Required Amount"
                                  means with respect to any Distribution
                                  Date the amount, if any, by which the sum
                                  of (a) the Class A Monthly Interest due
                                  on such Distribution Date and any overdue
                                  Class A Monthly Interest and Class A
                                  Additional Interest thereon, (b) if the
                                  Bank or an affiliate of the Bank is no
                                  longer the Servicer, 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 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 any overdue
                                  Class B Monthly Interest and Class B
                                  Additional Interest thereon and (ii) if
                                  the Bank or an affiliate of the Bank is
                                  no longer the Servicer, 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
                                  shall mean the sum of (a) the Class A
                                  Required Amount and (b) the Class B
                                  Required Amount for such Monthly Period.
                                  " Excess Spread" for any Transfer Date
                                  will equal the sum of (a) the excess of
                                  (i) Class A Available Funds for the
                                  related Monthly Period over (ii) the sum
                                  of the amounts referred to in clauses
                                  (a), (b) and (c) in the definition of
                                  "Class A Required Amount" above and (b)
                                  the excess of (i) Class B Available Funds
                                  for the related Monthly Period over (ii)
                                  the sum of the amounts referred to in
                                  clauses (a)(i) and (ii) in the definition
                                  of "Class B Required Amount" above and
                                  (c) Collateral Available Funds (defined
                                  herein) for the related Monthly Period
                                  not used, if the Bank or an affiliate of
                                  the Bank is no longer the Servicer, to
                                  pay the Collateral Interest Servicing
                                  Fee, as described herein.
    

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

                                  If, on any Distribution Date, Excess
                                  Spread and Excess Finance Charge
                                  Collections allocated to the Offered
                                  Series not required to pay the Class A
                                  Required Amount or reimburse Class A
                                  Investor Charge-Offs is less than the
                                  Class B Required Amount, the amount, if
                                  any, available on deposit in the Cash
                                  Collateral Account not required to fund
                                  the Class A Required Amount will be used
                                  to fund the remaining Class B Required
                                  Amount. If such amount on deposit in the
                                  Cash Collateral Account is exhausted,
                                  Reallocated Principal Collections
                                  allocable to the Collateral Interest for
                                  the related Monthly Period not required
                                  to pay the Class A Required Amount will
                                  be used 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 such Distribution
                                  Date, then the Collateral Invested Amount
                                  (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 Certificateholders) 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 reduction would cause the
                                  Collateral Invested Amount to be a
                                  negative number, the Collateral Invested
                                  Amount will be reduced to zero, and the
                                  Class B Invested Amount will be reduced
                                  by the amount by which the Collateral
                                  Invested Amount 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
                                  Invested Amount with respect to such
                                  Monthly Period) (such reduction, a "Class
                                  B Investor Charge-Off"). In the event of
                                  a reduction of the Class A Invested
                                  Amount, the Class B Invested Amount
                                  or the Collateral Invested Amount,
                                  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."

  Available Enhancement Amount .  The Cash Collateral Account and the
                                  Collateral Invested Amount constitute the
                                  Credit Enhancement for the Offered
                                  Certificates. On each Distribution Date,
                                  the amount of Credit Enhancement
                                  available to the holder of the Offered
                                  Certificates will equal the lesser of (a)
                                  the sum of the Collateral Invested Amount
                                  and the amount, if any, on deposit in the
                                  Cash Collateral Account (the " Available
                                  Enhancement Amount") and (b) the Required
                                  Enhancement Amount. The " Required
                                  Enhancement Amount" with respect to any
                                  Distribution Date means, subject to
                                  certain limitations more fully described
                                  herein, (a) $__________ on the initial
                                  Distribution Date and (b) on any
                                  Distribution Date thereafter, an amount
                                  equal to the greater of (i) __% of the
                                  sum of the Class A Adjusted Invested
                                  Amount and the Class B Adjusted Invested
                                  Amount on such Distribution Date (in each
                                  case after taking into account deposits
                                  into the Principal Funding Account and
                                  payments to be made on such Distribution
                                  Date), and the Collateral Invested Amount
                                  on the prior Distribution Date after any
                                  adjustments made to the Collateral
                                  Invested Amount on such prior
                                  Distribution Date, and (ii) the sum of
                                  (A) the product of (I) $___________, (II)
                                  _% and (III) a fraction the numerator of
                                  which is the Available Cash Collateral
                                  Amount as of the immediately preceding
                                  Distribution Date and the denominator of
                                  which is the Total Enhancement as of such
                                  immediately preceding Distribution Date
                                  (in each case after giving effect to all
                                  deposits, withdrawals and payments made
                                  with respect to such immediately
                                  preceding Distribution Date) and (B) the
                                  product of (I) $___________, (II) _% and
                                  (III) a fraction the numerator of which
                                  is the Collateral Invested Amount as of
                                  the immediately preceding Distribution
                                  Date and the denominator of which is the
                                  Total Enhancement as of such immediately
                                  preceding Distribution Date (in each case
                                  after giving effect to all deposits,
                                  withdrawals and payments made with
                                  respect to such immediately preceding
                                  Distribution Date); provided, however,
                                  (x) if certain reductions in the
                                  Collateral Invested Amount occur or if a
                                  Pay Out Event occurs, the Required
                                  Enhancement Amount for such Distribution
                                  Date will equal the Required Enhancement
                                  Amount for the Distribution Date
                                  immediately preceding the occurrence of
                                  such reduction or Pay Out Event; (y) in
                                  no event will the Required Enhancement
                                  Amount exceed the unpaid principal amount
                                  of the Offered Certificates as of the
                                  last day of the Monthly Period preceding
                                  such Distribution Date after taking into
                                  account payments to be made on such
                                  preceding Distribution Date and
                                  subtracting amounts then on deposit in
                                  the Principal Funding Account; and (z)
                                  the Required Enhancement Amount may be
                                  reduced at any time to a lesser amount if
                                  the Rating Agency Condition is satisfied.
                                  " Total Enhancement" means, on any date
                                  of determination, the sum of the
                                  Available Cash Collateral Amount and the
                                  Collateral Invested Amount. See
                                  "Description of the Certificates Cash
                                  Collateral Account; Required Enhancement
                                  Amount."

   
                                  If on any Distribution Date, the
                                  Available Enhancement Amount is less than
                                  the Required Enhancement Amount, Excess
                                  Spread and Excess Finance Charge
                                  Collections, if available, will be used
                                  to increase the Collateral Invested
                                  Amount to the extent of certain prior
                                  unreimbursed reductions thereof and then
                                  deposited in the Cash Collateral Account
                                  to the extent of such shortfall. If on
                                  any Distribution Date the Available
                                  Enhancement Amount equals or exceeds the
                                  Required Enhancement Amount, any such
                                  Excess Spread and Excess Finance Charge
                                  Collections 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 and will not be available to
                                  the Series Certificateholders.
    

     Reallocated Investor 
     Finance Charge 
     Collections  . . . . . .     The Offered Certificates will be the
                                  first Series issued by the Trust in a
                                  Group of Series ("Group I"), constituting
                                  a Reallocation Group, which may be issued
                                  by the Trust from time to time.
                                  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 Pooling and Servicing
                                  Agreement 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 Offered 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 Principal 
     Collections . . . . . .      The Offered Series has been designated
                                  as a Principal Sharing Series.
                                  Collections of Principal Receivables and
                                  certain other amounts otherwise allocable
                                  to other Principal Sharing Series, if
                                  any, to the extent such collections are
                                  not needed to make payments to or
                                  deposits for the benefit of the
                                  certificateholders of such other Series,
                                  will be applied to cover principal
                                  payments due to or for the benefit of the
                                  holders of the Offered Certificates and
                                  the Collateral Interest. See "Description
                                  of the Pooling and Servicing Agreement
                                  Shared Principal Collections" in the
                                  Prospectus. There can be no assurance
                                  that any Series issued by the Trust in
                                  the future will be designated a Principal
                                  Sharing Series.

     Excess Finance Charge 
     Collections . . . . . .      The Offered Series has been designated
                                  as an Excess Allocation Series. See
                                  "Description of the Pooling and Servicing
                                  Agreement Sharing of Excess Finance
                                  Charge Collections Among Excess
                                  Allocation Series" in the Prospectus.
                                  There can be no assurance that any Series
                                  issued by the Trust in the future will be
                                  designated an Excess Allocation Series.

     Optional Repurchase . .      The Offered Certificateholders'
                                  Interest and the Collateral Interest will
                                  be subject to optional repurchase by the
                                  Transferor on any Distribution Date on or
                                  after the Distribution Date on which the
                                  sum of the Class A Invested Amount, the
                                  Class B Invested Amount and the
                                  Collateral Invested Amount, if any, is
                                  reduced to an amount which is not more
                                  than $ (10% of the Initial Invested
                                  Amount). The purchase price will be equal
                                  to the sum of the Class A Invested Amount
                                  and the Class B Invested Amount (less the
                                  Principal Funding Account Balance, if
                                  any), the Collateral Invested Amount, if
                                  any, and accrued and unpaid interest on
                                  the Offered Certificates and the
                                  Collateral Interest (and accrued and
                                  unpaid interest with respect to interest
                                  amounts that were due but not paid on a
                                  prior Interest Payment Date) through the
                                  day preceding such Distribution Date.

     Stated Series Termination
     Date . . . . . . . . . . .   The ______ Distribution Date. See
                                  "Series Provisions - Series
                                   Termination."

     Trustee  . . . . . . . . .   The Bank of New York, in its
                                  capacity as Trustee under the
                                  Pooling and Servicing Agreement.

     Tax Status  . . . . . . .    Special tax counsel to the
                                  Transferor is of the opinion that
                                  under existing law the Offered
                                  Certificates will be characterized
                                  as debt for federal income tax
                                  purposes. Under the Pooling and
                                  Servicing Agreement, the Certificate
                                  Owners will agree to treat the
                                  Offered  Certificates as debt of the
                                  Transferor for federal income 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 the 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. The Class A Underwriters expect
                                  that the Class A Certificates will be
                                  held by at least 100 independent
                                  investors at the conclusion of the
                                  offering, although no assurance can be
                                  given, and no monitoring or other
                                  measures will be taken to ensure, that
                                  such condition will be met with respect
                                  to the Class A Certificates. 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
                                  Offered 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 Class B Underwriters currently do not
                                  expect that the Class B Certificates will
                                  be held by at least 100 independent
                                  investors 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
                                  by (a) any employee benefit plan that is
                                  subject to ERISA, (b) any plan or other
                                  arrangement (including an individual
                                  retirement account or Keogh plan) that is
                                  subject to Section 4975 of the Code, or
                                  (c) any entity whose underlying assets
                                  include "plan assets" under the
                                  regulation by reason of any such plan's
                                  investment in the entity. By its
                                  acceptance of a Class B Certificate, each
                                  Class B Certificateholder 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 nationally recognized rating
                                  agency. The rating of the Class A
                                  Certificates is based primarily on the
                                  value of the Receivables, the terms of
                                  the Class B Certificates and the benefits
                                  of the Collateral Interest, the Yield
                                  Supplement Account and the Cash
                                  Collateral Account. See "Risk Factors
                                  Limited Nature of Rating" in the
                                  Prospectus.

     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 nationally
                                  recognized 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, the Yield Supplement Account
                                  and the Cash Collateral Account. See
                                  "Risk Factors Limited Nature of Rating"
                                  in the Prospectus.


                                RISK FACTORS

     Potential investors should consider the risk factors discussed under
"Risk Factors" in the Prospectus and the following risk factors in
connection with the purchase of the Offered Certificates.

     Limited Amounts of Credit Enhancement.  Although Credit Enhancement
with respect to the Class A Certificates will be provided by the
subordination of the Class B Certificates to the extent described herein,
by the Collateral Interest, Yield Supplement Account and the Cash
Collateral Account, and with respect to the Class B Certificates, will be
provided by the Collateral Interest, Yield Supplement Account and the Cash
Collateral Account, the amount available thereunder is limited, may decline
during the Controlled Accumulation Period and will be reduced by payments
made pursuant thereto. If the Available Enhancement Amount has been reduced
to zero, Class B Certificateholders will bear directly the credit and other
risks associated with their undivided interests in the Trust and the Class
B Invested Amount may be reduced. If the Class B Invested Amount is reduced
to zero, Class A Certificateholders will bear directly the credit and other
risks associated with their undivided interest in the Trust. Further, in
the event of a reduction of the Class B Invested Amount or the Available
Enhancement Amount, the amount of principal and interest available to make
distributions with respect to the Class A Certificates and the Class B
Certificates may be reduced.

     Effect of Subordination of Class B Certificates; Principal Payments. 
The Class B Certificates are subordinated in right of payment of principal
to the Class A Certificates. Payments of principal in respect of the Class
B Certificates will not commence until after the final principal payment
with respect to the Class A Certificates has been made as described herein.
Moreover, the Class B Invested Amount is subject to reduction if the Class
A Required Amount for any Monthly Period is greater than zero and is not
funded from Excess Spread and Excess Finance Charge Collections allocated
to the Offered Series, amounts available  on deposit in the Cash Collateral
Account not required to fund the Class A Required Amount, Reallocated
Principal Collections with respect to the Collateral Interest and
reductions in the Collateral Invested Amount, if any. To the extent the
Class B Invested Amount is reduced, the percentage of collections of
Finance Charge Receivables allocable to the Class B Certificateholders'
Interest in future Monthly Periods will be reduced. Moreover, to the extent
the amount of such reduction in the Class B Invested Amount is not
reimbursed, the amount of principal and interest distributable to the Class
B Certificateholders will be reduced. See "Series Provisions   Allocation
Percentages" and "  Subordination of the Class B Certificates and the
Collateral Interest" herein. If the Class B Invested Amount is reduced to 
zero, the holders of the Class A Certificates will bear directly the credit
and other risks associated with their undivided interest in the Trust.

                          MATURITY CONSIDERATIONS

     The Pooling and Servicing Agreement and the Supplement for the Offered
Series (the "Offered Series Supplement") provide that the Class A
Certificateholders will not receive payments of principal until the Class A
Scheduled  Distribution Date, or earlier in the event of a Pay Out Event
which results in the commencement of the Early Amortization Period. Class A
Certificateholders will receive payments of principal on each Distribution
Date following the Monthly Period in which a Pay Out Event occurs until the
Class A Invested Amount has been paid in full or the Stated Series
Termination Date  has occurred. The Class B Certificateholders will not 
receive payments of principal until the Class B Scheduled Payment Date, or
earlier in the event of a Pay Out Event which results in the commencement
of the Early Amortization Period, but not until the Class A Invested Amount
has been paid in full.  The Class B Certificateholders will not begin to
receive payments of principal until the final principal payment on the
Class A Certificates has been made.  

     On each Distribution Date during the Controlled Accumulation Period,
amounts equal to the least of (a) Available Principal Collections (see
"Series Provisions   Principal Payments") for the related Monthly Period on
deposit in the Collection Account, (b) the Controlled Deposit Amount, which
is equal to the sum of the Controlled Accumulation Amount for such Monthly
Period and any Deficit Controlled Accumulation Amount (both as defined
under "Series Provisions   Application of Collections   Payments of 
Principal") and (c) the sum of the Class A Adjusted Invested Amount and the
Class B Adjusted Invested Amount (prior to any deposits on such day) will
be deposited in the Principal Funding Account for the Offered Series held
by the Trustee (the "Principal Funding Account") until the principal amount
on deposit in the Principal Funding Account (the "Principal Funding Account
Balance") equals the sum of the Class A Invested Amount and the Class B
Invested Amount or the first Distribution Date with respect to the Early 
Amortization Period.  After the Class A Invested Amount has been paid in
full, or following the first Distribution Date on which the Principal
Funding Account Balance has increased to the Class A Invested Amount,
Available Principal Collections, to the extent required will be distributed
to the Class B Certificateholders on each Distribution Date beginning,
during the Controlled Accumulation Period, on the Class B Scheduled Payment
Date, until the earlier of the Distribution Date on which the Class B
Invested Amount has been paid in full and the Stated Series Termination
Date.  Amounts in the Principal Funding Account are expected to be
available to pay the Class A Invested Amount on the Class A Scheduled
Payment Date.  After payment of the Class A Invested Amount in full, 
Available Principal Collections are expected to be available to pay the
Class B Invested Amount on the Class B Scheduled Payment Date.  Although it
is anticipated that collections of Principal Receivables will be available
on each Distribution Date during the Controlled Accumulation Period to make
a deposit of the applicable Controlled Deposit Amount and that the Class A
Invested Amount will be paid to the Class A Certificateholders on the Class
A Scheduled Distribution date and that the Class B Invested Amount will be
paid to the Class B Certificateholders on the Class B Scheduled
Distribution date, respectively,  no assurance can be given in this regard. 
See "Series Provisions   Principal Payments" for a discussion of the
circumstances under which the commencement of the Controlled Accumulation
Period may be delayed.

     The Transferor may, at or after the time at which the Controlled
Accumulation Period commences for the Offered Series, cause the Trust to
issue another Series (or some portion thereof, to the extent that the full
principal amount of such other Series is not otherwise outstanding at such
time) as a Paired Series with respect to the Offered Series to be used to
finance the increase in the Transferor Amount caused by the accumulation of
principal in the Principal Funding Account with respect to the Offered
Series. Although no assurances can be given as to whether such other Series
will be issued and, if issued, the 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 the Offered Certificates), and the interest
rate with respect to certificates of such other Series may be established
on its date of issuance and may be reset periodically. Further, since the
terms of the Offered Certificates will vary from the terms of such other
Series, the Pay Out Events or Reinvestment Events with respect to such
other Series will vary from the Pay Out Events with respect to the Offered
Series and may include Pay Out Events or Reinvestment Events which are
unrelated to the status of the Transferor or the Servicer or the 
Receivables, such as Pay Out Events or Reinvestment Events related to the
continued availability and rating of certain providers of Series
Enhancement to such other Series. If a Pay Out Event or Reinvestment Event
does occur with respect to any such Paired Series prior to the payment in
full of the Offered Certificates, the final payment of principal to the
Series Certificateholders may be delayed.

     Should a Pay Out Event occur with respect to the Offered Certificates
and the Early Amortization Period commence, any amount on deposit in the
Principal Funding Account will be paid to the Class A Certificateholders on
the Distribution Date in the month following the commencement of the Early
Amortization Period and the Class A Certificateholders will be entitled to
receive Available Principal Collections on each Distribution Date with
respect to such Early Amortization Period as described herein until the 
Class A Invested Amount has been  paid in full or until the Stated Series
Termination Date occurs.  After the Class A Invested Amount has been paid
in full and if the Stated Series Termination Date has not occurred,
Available Principal Collections will be paid to the Class B Certificates on
each Distribution Date until the earlier to occur of the date on which the
Class B Invested Amount has been paid in full and the Stated Series
Termination Date.   

     Should a Pay Out Event occur with respect to the Offered Certificates
and the Early Amortization Period commence, any amount on deposit in the
Special Funding Account will be released and treated as Shared Principal
Collections to the extent needed to cover principal payments due to or for
the benefit of any Series, including the Offered Series, entitled to the
benefits of Shared Principal Collections. See "Description of the
Certificates   Pay Out Events and Reinvestment Events" in the Prospectus
and "Series Provisions   Pay Out Events" herein.

     The ability of the Class A Certificateholders and the Class B
Certificateholders to receive payments of principal on the Class A
Scheduled Payment Date and on the Class B  Scheduled Payment Date,
respectively, depends on the payment rates on the Receivables, the amount
of outstanding Receivables, delinquencies, charge-offs and new borrowings
on the Accounts, the potential issuance by the Trust of additional Series
and the availability of Shared Principal Collections. Monthly payment rates
on the Receivables may vary because, among other things, cardholders may
fail to make required minimum payments, may only make payments as low as
the minimum required amount or may make payments as high as the entire
outstanding balance. Monthly payment rates may also vary due to seasonal
purchasing and payment habits of cardholders and to changes in any terms of
rebate programs in which cardholders participate. See the table entitled
"Cardholder Monthly Payment Rates   Bank Portfolio" under "The Bank
Portfolio   Payment Rates" herein. The Transferor cannot predict, and no
assurance can be given, as to the cardholder monthly payment rates that
will actually occur in any future period, as to the actual rate of payment
of principal of the Offered Certificates or whether the terms of any
subsequently issued Series might have an impact on the amount or timing of
any such payment of principal. See "Risk Factors   Generation of Additional
Receivables; Dependency on Cardholder Repayments" and "Description of the
Pooling and Servicing Agreement   Shared Principal Collections" in the
Prospectus.

     In addition, the amount of outstanding Receivables and the
delinquencies, charge-offs and new borrowings on the Accounts may vary from
month to month due to seasonal variations, the availability of other
sources of credit, legal factors, general economic conditions and spending
and borrowing habits of individual cardholders. There can be no assurance
that collections of Principal Receivables with respect to the Trust
Portfolio, and thus the rate at which the Series Certificateholders could
expect to receive payments of principal on their Certificates during the
Early Amortization Period or the rate at which the Principal Funding
Account could be funded during the Controlled Accumulation Period, will be
similar to the historical experience set forth in the table entitled
"Cardholder Monthly Payment Rates   Bank Portfolio" under "The Bank
Portfolio   Payment Rates" herein. As described under "Series Provisions  
Principal Payments," the Transferor may shorten the 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 Invested Amount
and the Class B Invested Amount on the Class A Scheduled Payment Date and
on the Class B Scheduled Payment Date, respectively.  In addition, the
Trust, as a master trust, may issue additional Series from time to time,
and there can be no assurance that the terms of any such Series might not
have an impact on the timing or amount of payments received by the Series
Certificateholders. Further, if a Pay Out Event occurs, the average life
and maturity of the Class A Certificates and the Class B Certificates could
be significantly reduced.

     Due to the reasons set forth above, there can be no assurance that
deposits in the Principal Funding Account will be made on or prior to the
Class A Scheduled Payment Date in an amount sufficient to pay the Class A
Invested Amount to the Class A Certificateholders on the Class A Scheduled
Payment Date, or that the amount remaining in the Principal Funding Account
following payment in full of the Class A Certificates together with
Available Principal Collections will be sufficient to pay the Class B
Invested Amount  in full on the Class B Scheduled Payment Date or that the
actual number of months elapsed from the date of issuance of the Class A
Certificates and Class B Certificates to their respective final
Distribution Dates will equal the expected number of months. See "Risk
Factors   Generation of Additional Receivables; Dependency on Cardholder
Repayments" in the Prospectus.

                             THE BANK PORTFOLIO

GENERAL

   
     The Transferor has identified a pool of consumer revolving credit card
accounts serviced by the Bank (the "Bank Portfolio").  The Receivables to
be conveyed to the Trust pursuant to the Pooling and Servicing Agreement  
have been or will be generated from transactions made by holders of certain
credit card accounts (the "Trust Portfolio") that have been selected from
the total portfolio of VISA and MasterCard accounts contributed by BKB (the
"BKB Portfolio") and Harris (the "Harris Portfolio").  The BKB Portfolio 
includes all of its accounts with the exception of those accounts of
cardholders with billing addresses in Massachusetts, Rhode Island,  
Connecticut and New Hampshire and student, VIP, foreign accounts and
relationship accounts which accounts were retained by BKB and are only
managed by Partners First; the Harris Portfolio includes all of its
accounts except corporate accounts and secured accounts.  The Receivables
also will include all fees billed to the Accounts.  The accounts were
generated under the VISA and MasterCard associations of which BKB and
Harris are members.  The Accounts and Receivables will primarily be
serviced by First Data Resources, Inc. ("FDR").  Additional Accounts may be
designated from time to time and Receivables arising therein will be
included in the Trust on and after their respective cut-off dates. See
"Risk Factors   Addition of Trust Assets" in the Prospectus for a
description of applicable eligibility criteria. Set forth below is certain
information with respect to the Bank Portfolio. See "Credit Card
Activities" and "The Accounts" in the Prospectus. Because the Trust's
assets consist  of Receivables, more than half of which were generated
from Accounts originated since  September 1995, the historical information
set forth below with respect to the Bank Portfolio may not be indicative of
the performance of the Bank Portfolio as the Receivables and the Accounts
mature.  There can be no assurance that the yield, loss and delinquency
experience with respect to the Receivables will be comparable to that set
forth below with respect to the entire Bank Portfolio.
    


LOSS AND DELINQUENCY EXPERIENCE

     The following tables set forth the loss and delinquency experience for
the Bank Portfolio for each of the periods shown.

                   LOSS EXPERIENCE FOR THE BANK PORTFOLIO
                           (DOLLARS IN THOUSANDS)

   
                                     Nine Months
                                        Ended          Year Ended December 31,
                                  September 30, 1997   1996   1995(5)  1994(4)
    
                                                               

  Average Receivables
 Outstanding(1)  . . . . . . . . .
 Total Net Charge-Offs(2)  . . . .
 Total Net Charge-Offs as a
 Percentage of Average 
      Receivables Outstanding(3) .

__________

(1)  Average Receivables Outstanding ("Average Receivables Outstanding") is
     calculated by determining the daily average of outstanding account 
     balances for each month during the period indicated and then dividing
     the sum of such daily averages for such months by the number of months
     in such period.

(2)  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. Net Charge-Offs are Gross Charge-
     Offs less recoveries.

(3)  The percentage reflected for the periods shown above, other than the
     year ended December 31, 1996, are annualized figure s.

   
(4)  Includes information with respect to the Harris Portfolio only.

(5)  Includes information with respect to the Harris Portfolio for 12
     months and with respect to the BKB Portfolio for the last 4 months.
    

            DELINQUENCIES AS A PERCENTAGE OF THE BANK PORTFOLIO
                           (DOLLARS IN THOUSANDS)

   
                                     Nine Months
                                        Ended          Year Ended December 31,
                                  September 30, 1997   1996   1995(3)  1994(2)
                                                           
                                              
   Receivables Outstanding(1) . .
 Receivables Delinquent:  . . . . 
    30- 59 Days   . . . . . . . .
    60- 89 Days   . . . . . . . .
    90-119 Days . . . . . . . . .
    120 Days or More  . . . . . .
 Total  . . . . . . . . . . . . . 
    

__________


(1)  The Receivables Outstanding in the Accounts consist of all amounts due
     from cardholders as posted to the Accounts.

   
(2)  Includes information with respect to the Harris Portfolio only.

(3)  Includes information with respect to the Harris Portfolio for 12
     months and with respect to the BKB Portfolio for the last 4 months.
    

[Discuss significant trends in loss and delinquency tables]

REVENUE EXPERIENCE

     The revenues for the Bank Portfolio from finance charges and fees
billed to cardholders and Interchange are set forth in the following table
for each of the periods shown.

     The historical revenue figures in the tables include interest on
purchases and cash advances and fees accrued during the cycle. Cash
collections on the receivables may not reflect the historical experience in
the table. During periods of increasing delinquencies, billings of finance
charges and fees may exceed cash payments as amounts collected on credit
card receivables lag behind amounts billed to cardholders. Conversely, as
delinquencies decrease, cash payments may exceed billings of finance
charges and fees as amounts collected in a current period may include
amounts billed during prior periods. Revenues from finance charges and fees
on both a billed and a cash basis will be affected by numerous factors,
including the periodic finance charges on the receivables, the amount of
fees paid by cardholders, the percentage of cardholders who pay off their
balances in full each month and do not incur periodic finance charges on
purchases and changes in the level of delinquencies on the receivables. See
"Risk Factors" in the Prospectus. See also "  Loss and Delinquency
Experience" for a description of factors that have affected the revenue
experience for the Bank Portfolio.

                 REVENUE EXPERIENCE FOR THE BANK PORTFOLIO
                           (DOLLARS IN THOUSANDS)

   
                                     Nine Months
                                        Ended          Year Ended December 31,
                                  September 30, 1997   1996   1995(7)  1994(6)
                                                               

 Average Receivables Out-
   standing(1) . . . . . . . . . 
 Total Finance Charges and Fees
 Billed(2) . . . . . . . . . . . 
  Interchange(3) . . . . . . . . 
 Total Finance Charges and Fees
 Billed  . . . . . . . . . . . . 
    


__________

(1)  Average Receivables Outstanding is calculated by determining the daily
     average of outstanding account balances for each month during the
     period indicated and then dividing the sum of such daily averages for
     such months by the number of months in such period.

(2)  Total Finance Charges and Fees Billed are comprised of periodic
     finance charges, cash advance fees, annual membership fees and other
     charges.

(3)  Interchange represents revenue attributable to Interchange received
     during the period indicated. The amount of Interchange allocable to
     each period indicated above has been estimated.

(4)  Average Revenue Yield is the result of dividing Total Finance Charges
     and Fees Billed and Interchange by the Average Receivables Outstanding
     during the period indicated.

(5)  The percentage reflected for the periods  show above, other than the
     year ended December 31, 1996, are annualized figures.

   
(6)  Includes information with respect to the Harris Portfolio only.

(7)  Includes information with respect to the Harris Portfolio for 12
     months and with respect to the BKB Portfolio for the last 4 months.

     The revenues for the Bank Portfolio shown in the tables above are
related to finance charges, together with fees, billed to holders of the
accounts and Interchange. The revenues related to finance charges depend in
part upon the collective preference of cardholders to use their credit
cards as revolving debt instruments for purchases and cash advances and
paying off credit card account balances over several months as opposed to
convenience use, where the cardholders prefer instead to pay off their
entire balance each month, thereby avoiding finance charges on purchases,
and upon other services of which cardholders choose to avail themselves and
which are paid for by the use of the card. Revenues related to finance
charges and fees also depend on the types of charges and fees assessed by
the Account  Originator or the Bank on the accounts in the Bank Portfolio
and on whether such accounts are nonpremium or premium credit card
accounts. Accordingly, revenues will be affected by future changes in the
types of charges and fees assessed on the accounts and on the respective
percentages of the receivable balances of nonpremium and premium credit
card accounts. Revenues could be adversely affected by future changes in
the charges and fees assessed by the Account  Originator or the Bank and 
other factors. See "Certain Legal Aspects of the Receivables   Consumer
Protection Laws" in the Prospectus. Neither the Servicer nor any of its
affiliates has any basis to predict how any future changes in the usage of
the accounts by cardholders or in the terms of accounts may affect the
revenue for the Bank Portfolio.
    

INTERCHANGE

     The Transferor will be required, pursuant to the terms of the Offered
Series Supplement, to transfer to the Trust for the benefit of the Offered
Series, a percentage of the Interchange attributed to cardholder charges
for goods and services in the Accounts. Interchange arising under the
Accounts will be allocated to the Offered Series on the basis of the Series
Allocation Percentage for the Offered Series of the amount of Interchange
attributable to the Accounts, 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 a portion of Series Allocable Finance Charge Collections for the
purposes of allocating collections of Finance Charge Receivables, making
required monthly payments, and calculating the Portfolio Yield. See "Credit
Card Activities   Interchange" in the Prospectus.

     In the future, subject to certain requirements contained in the
Offered Series Supplement and the Pooling and Servicing Agreement, the
Transferor may, in lieu of transferring Interchange to the Trust as set
forth above, allocate Interchange to the Trust and the Offered Series by
treating a percentage of collections of the Principal Receivables (whether
arising from cardholder charges for goods and services or cash advances),
as collections of Finance Charge Receivables approximately equivalent to
the then current Interchange on the credit card accounts in the Bank
Portfolio (subject to adjustment at the option of the Transferor upon the
satisfaction of certain conditions as described in the Prospectus under
"Description of the Pooling and Servicing Agreement   Discount Option").

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 each period shown, calculated as the percentage equivalent of a
fraction. For the highest and lowest monthly payment rates, the numerator
of the fraction is equal to all payments from cardholders as posted to the
accounts during the applicable month and the denominator is equal to the
Average Receivables Outstanding for such month. For the monthly average
payment rate, the numerator of the fraction is equal to all payments from
cardholders as posted to the accounts during the indicated period divided
by the number of months in the period, and the denominator is equal to the
Average Receivables Outstanding. See "  Loss and Delinquency Experience"
for a description of factors that have affected the payment rates for the
Bank Portfolio.

                      CARDHOLDER MONTHLY PAYMENT RATES
                               BANK PORTFOLIO

   
                                     Nine Months
                                        Ended          Year Ended December 31,
                                  September 30, 1997   1996   1995(2)  1994(1)
                                                               
 Average Receivables Out-
    standing(1)  . . . . . . . . 
 Total Finance Charges and Fees
 Billed(2) . . . . . . . . . . . 
  Interchange(3) . . . . . . . . 
 Total Finance Charges and Fees
 Billed  . . . . . . . . . . . . 
    

__________

   
(1)  Includes information with respect to the Harris Portfolio only.

(2)  Includes information with respect to the Harris Portfolio for 12
     months and with respect to the BKB Portfolio for the last 4 months.
    

                              THE RECEIVABLES

     The Receivables in the Trust Portfolio as of _____ __, 1997, included
$________ of Principal Receivables and $_______ of Finance Charge
Receivables. The Accounts had an average total receivables balance of $____
and an average credit limit of $_____. The percentage of the aggregate
total receivables balance to the aggregate total credit limit was ___%. The
average age of the Accounts was approximately ___ months. As of _____ __,
1997, all of the Accounts in the Trust Portfolio were VISA or MasterCard
credit card accounts, of which ___% were non-premium accounts and ___% were
premium accounts, and the total receivables balances of non-premium
accounts and premium accounts, as a percentage of the total receivables,
were ___% and ___%, respectively. Approximately ___%, ___%, ___%, ___% and
___% of the Receivables related to cardholders having billing addresses in
[New York, Florida, Texas and New Jersey], respectively. Not more than ___%
of the Receivables related to cardholders having billing addresses in any
other single state.

     The following tables summarize the Trust Portfolio by various criteria
as of _____ __, 1997. 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 time subsequent to _____ __,
1997. References to "Receivables Outstanding," "Receivables" and to "total
receivables" in the preceding paragraph and in the following tables include
Finance Charge Receivables and Principal Receivables.

                       COMPOSITION BY ACCOUNT BALANCE
                              TRUST PORTFOLIO


                                    PERCENTAGE                   PERCENTAGE
                                     OF TOTAL                     OF TOTAL
                         NUMBER OF   NUMBER OF    RECEIVABLES    RECEIVABLES
 ACCOUNT BALANCE RANGE    ACCOUNTS    ACCOUNTS    OUTSTANDING    OUTSTANDING

   Credit Balance ......
   No Balance .......... 
   $   0.0 1-$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  ..........


                        COMPOSITION BY CREDIT LIMIT
                              TRUST PORTFOLIO

                                    PERCENTAGE                   PERCENTAGE
                                     OF TOTAL                     OF TOTAL
                         NUMBER OF   NUMBER OF   RECEIVABLES    RECEIVABLES
   CREDIT LIMIT RANGE    ACCOUNTS    ACCOUNTS    OUTSTANDING    OUTSTANDING

   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  .........


                    COMPOSITION BY PERIOD OF DELINQUENCY
                              TRUST PORTFOLIO

                                     PERCENTAGE                  PERCENTAGE
 PERIOD OF DELINQUENCY                OF TOTAL                    OF TOTAL
  (DAYS CONTRACTUALLY     NUMBER OF   NUMBER OF   RECEIVABLES    RECEIVABLES
       DELINQUENT)        ACCOUNTS    ACCOUNTS    OUTSTANDING    OUTSTANDING

   
   Not Delinquent .......
   30-59 Days  ..........
   60-89 Days  ..........
   90-119 Days ..........
   120 or More Days  ....
        TOTAL  ..........
    

<TABLE>
<CAPTION>

                         COMPOSITION BY ACCOUNT AGE
                              TRUST PORTFOLIO

                                            PERCENTAGE               PERCENTAGE
                                             OF TOTAL                 OF TOTAL
                                 NUMBER OF   NUMBER OF  RECEIVABLES  RECEIVABLES
      ACCOUNT AGE                ACCOUNTS    ACCOUNTS   OUTSTANDING  OUTSTANDING
<S>                                 <C>         <C>         <C>          <C>   

   
   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%
</TABLE>
    



                              USE OF PROCEEDS

The net proceeds from the issuance of the Offered Certificates will be paid
to the Transferor. The Transferor will use such proceeds to make initial
deposits to the Yield Supplement Account and the Cash Collateral Account
and to pay to the Bank the purchase price of the Receivables.



                                THE SERVICER

As of _______ 1997, the Bank had approximately $_________ in total assets,
approximately $________ in total liabilities and approximately $_______ in
shareholder's equity.

                             SERIES PROVISIONS

The Offered Certificates will be issued pursuant to the Pooling and
Servicing Agreement and the Offered Series Supplement specifying the
Principal Terms of the Certificates, the forms of which have been filed as
exhibits to the Registration Statement of which the Prospectus and this
Prospectus Supplement are a part. The following summary describes certain
terms applicable to the Offered Certificates. Reference should be made to
the Prospectus for additional information concerning the Offered
Certificates and the Pooling and Servicing Agreement. See "Description of
the Pooling and Servicing Agreement" in the Prospectus.

INTEREST PAYMENTS

   
     Interest on the Class A Certificates and the Class B Certificates will
accrue from the Closing Date on the outstanding principal balance of the
Class A Certificates and the Class B Invested Amount at the Class A
Certificate Rate and Class B Certificate Rate, respectively.  Interest will
be distributed on  _______ __,  199_, and on the ___th day of each month
thereafter, or if any such ___th day is not a business day, the next
succeeding business day (each, a "Distribution Date"), to the Series 
Certificateholders in whose names the Offered Certificates were registered
at the close of business on the preceding Record Date.  Interest for any
Distribution Date will accrue from and including the preceding Distribution
Date (or in the case of the first Distribution Date, from and including the
Closing Date) to but excluding such Distribution Date.  "Record Date"
means, with respect to any Distribution Date, the business day preceding
such Distribution Date, except that, with respect to any Definitive
Certificates, Record Date means, with respect to any Distribution Date, the
fifth day of the Monthly Period during which such Distribution Date occurs. 
Interest payments on the Offered Certificates with respect to each
Distribution Date will be calculated on the basis of a 360-day year
consisting of twelve 30-day months. 
    

     Interest payments with respect to the Class A Certificates for each
Distribution Date will be calculated on the outstanding principal balance
of the Class A Certificates as of the preceding Record Date (or in the case
of the initial Distribution Date, on the Class A Initial Invested Amount). 
On each Distribution Date, Class A Available Funds for the related Monthly
Period will be applied to pay Class A Monthly Interest and Class A Monthly
Interest previously due but not paid to the Class A Certificateholders and
any Class A Additional Interest.  To the extent Class A Available Funds
allocated to the Class A Certificateholders' Interest for such Monthly
Periods are insufficient to pay such interest, Excess Spread and Excess
Finance Charge Collections allocated to the Offered Series, amounts, if
any, available on deposit in the Cash Collateral Account and Reallocated
Principal Collections allocable first to the Collateral Invested Amount and
then the Class B Invested Amount will be used to make such payments. "Class
A Available Funds" means, with respect to any Monthly Period, an amount
equal to the sum of (i) the Class A Floating Percentage of the sum of the 
Reallocated Investor Finance Charge Collections allocated to the Offered
Certificates and the Collateral Interest with respect to such Monthly
Period (including any investment earnings and certain other amounts that
are to be treated as collections of Finance Charge Receivables allocable to
the Offered Series in accordance with the Pooling and Servicing Agreement
and the Offered Series Supplement) and the amounts withdrawn from the Yield
Supplement Account on the related Distribution Date, (ii) if such Monthly 
Period relates to a Distribution Date with respect to the Controlled
Accumulation Period, Principal Funding Investment Proceeds, if any, with
respect to the related Distribution Date, and (iii) amounts, if any, to be
withdrawn from the Reserve Account that must be included in Class A
Available Funds pursuant to the Offered Series Supplement with respect to
such Distribution Date.

     Interest payments with respect to the Class B Certificates for each
Distribution Date will be calculated on the Class B Invested Amount as of
the preceding Record Date (or in the case of the initial Distribution Date,
on the Class B Initial Invested Amount).  On each Distribution Date Class B
Available Funds for the related Monthly Period will be applied to pay Class
B Monthly Interest and Class B Monthly Interest previously due but not paid
to the Class B Certificateholders and any Class B Additional Interest.   To
the extent Class B Available Funds allocated to the Class B
Certificateholders' Interest for such Monthly Period are insufficient to
pay such interest, Excess Spread and Excess Finance Charge Collections
allocated to the Offered Series, amounts, if any, on deposit in the Cash
Collateral Account and Reallocated Principal Collections allocable to the
Collateral Invested Amount, in each case not required to pay the Class A
Required Amount or reimburse Class A Investor Charge-Offs will be used to
make such payments. "Class B Available Funds" means, with respect to any
Monthly Period, an amount equal to the Class B Floating Percentage of the
sum of the Reallocated Investor Finance Charge Collections allocated to the
Offered Certificates and the Collateral Interest with respect to such 
Monthly Period (including any investment earnings and certain other amounts
that are to be treated as collections of Finance Charge Receivables in
accordance with the Pooling and Servicing Agreement) and the amounts
withdrawn from the Yield Supplement Account on the related Distribution
Date.

PRINCIPAL PAYMENTS

     During the Revolving Period (which begins on the Series Cut-Off Date
and ends on the day before the commencement of the Controlled Accumulation
Period or, if earlier, the Early Amortization Period), no principal
payments will be made to the Series Certificateholders. During the
Controlled Accumulation Period (on or prior to the Class A Scheduled
Payment Date), principal will be deposited in the Principal Funding Account
as described below and on the Class A Scheduled Payment Date will be
distributed to Class A Certificateholders up to the Class A Invested Amount
and then to Class B Certificateholders up to the Class B Invested Amount.
During the Early Amortization Period, which will begin upon the occurrence
of a Pay Out Event, and until the Stated Series Termination Date occurs,
principal will be paid first to the Class A Certificateholders until the
Class A Invested Amount has been paid in full, and then to the Class B
Certificateholders until the Class B Invested Amount has been paid in full.
Unless a reduction in the Required Enhancement Amount has occurred, no
principal payments will be made in respect of the Collateral Invested
Amount until the final principal payment has been made to the Class A
Certificateholders and the Class B Certificateholders.

     On each Distribution Date with respect to the Controlled Accumulation
Period, the Trustee will deposit in the Principal Funding Account an amount
equal to the least of (a) Available Principal Collections on deposit in the
Collection Account with respect to such Distribution Date, (b) the
Controlled Deposit Amount for such Distribution Date and (c) the sum of the
Class A Adjusted Invested Amount and the Class B Adjusted Invested Amount,
until the Principal Funding Account Balance equals the sum of the Class A
Invested Amount and the Class B Invested Amount. Amounts on deposit in the
Principal Funding Account up to the Class A Invested Amount will be paid to
the Class A Certificateholders on the Class A Scheduled Payment Date.  If
the amount on deposit in the Principal Funding Account on the Class A
Scheduled Payment Date exceeds the Class A Invested Amount, the amount of
such  excess, up to the Class B Invested Amount will be paid to the Class B
Certificateholders on the Class B Scheduled Payment Date.  After the Class
A Invested Amount has been paid in full, on each Distribution Date during
the Controlled Accumulation Period, amounts equal to the lesser of (a)
Available Principal Collections with respect to such Distribution Date and
(b) the Class B Invested Amount will be deposited in the Collection Account 
for distribution to the Class B Certificateholders until the Class B
Invested Amount has been paid in full.  Such amounts in the Collection
Account will be paid to the Class B Certificateholders on the Class B
Scheduled Payment Date.   

     If a Pay Out Event occurs with respect to the Offered Certificates
during the Controlled Accumulation Period, the Early Amortization Period
will commence and any amount on deposit in the Principal Funding Account
will be paid first to the Class A Certificateholders on the first
Distribution Date with respect to the Early Amortization Period and then,
after the Class A Invested Amount is paid in full, to the Class B
Certificateholders.  After payment in full of the Class A Invested Amount,
the Class B Certificateholders will be entitled to receive an amount equal
to the Class B Invested Amount.

     "Available Principal Collections" means, with respect to any Monthly
Period, an amount equal to the sum of (1) an amount equal to the Principal
Allocation Percentage of the Series Allocation Percentage of all
collections of Principal Receivables received during such Monthly Period
(minus the Reallocated Principal Collections, if any, used to fund the
Required Amount), (2) any Shared Principal Collections with respect to
other Principal Sharing Series that are allocated to the Offered Series,
and (3) certain other amounts which pursuant to the Offered Series
Supplement are to be treated as Available Principal Collections with
respect to the related Distribution Date.

     The Controlled Accumulation Period is currently expected to commence
at the close of business on ____________; however, the date on which the
Controlled Accumulation Period actually commences may be delayed if the
Controlled Accumulation Period Length (determined as described below) is
less than twelve months. Beginning on the Determination Date immediately
preceding the ____________ Distribution Date and on each Determination Date
thereafter until the Controlled Accumulation Period actually commences, the
Transferor will determine the "Controlled Accumulation Period Length" based
on, among other things, the then current principal payment rate on the
Accounts and the principal amount of Principal Sharing Series that are
entitled to share principal with the Offered Series; provided, however,
that the Controlled Accumulation Period Length will not be less than one
month. If the Controlled Accumulation Period Length is less than twelve
months, the Controlled Accumulation Period will commence no later than the
close of business on ____________, and the number of months in the
Controlled Accumulation Period will be equal to the Controlled Accumulation
Period Length. The effect of the foregoing calculation is to reduce the
Controlled Accumulation Period Length based on the invested amounts of
other Principal Sharing Series that are scheduled to be in their revolving
periods and thus scheduled to make Shared Principal Collections available
to the Offered Series during the Controlled Accumulation Period. In
addition, if the Controlled Accumulation Period Length shall have been
determined to be less than 12 months and, after the date on which such 
determination is made, a Pay Out Event or Reinvestment Event (as those
terms are defined in the Supplement for such Series) shall occur with
respect to any outstanding Principal Sharing Series, the Controlled
Accumulation Period will commence on the earlier of (i) the date that such
Pay Out Event or Reinvestment Event shall have occurred with respect to
such Series and (ii) the date on which the Controlled Accumulation Period
is then scheduled to commence.

     On each Distribution Date with respect to the Early Amortization
Period until the Class A Invested Amount has been paid in full or the
Stated Series Termination Date occurs, the holders of the Class A
Certificates will be entitled to receive Available Principal Collections in
an amount up to the Class A Invested Amount. After payment in full of the
Class A Invested Amount, the holders of the Class B Certificates will be
entitled to receive, on each Distribution Date, Available Principal
Collections until the earlier of the date the Class B Invested Amount is
paid in full and the Stated Series Termination Date. After payment in full
of the Class B Invested Amount, the Collateral Interest Holder will be
entitled to receive, on each Distribution Date, Available Principal
Collections until the earlier of the date the Collateral Invested Amount is
paid in full and the Stated Series Termination Date.

SUBORDINATION OF THE CLASS B CERTIFICATES AND THE COLLATERAL INTEREST

     The Class B Certificateholders' Interest 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 Certificateholders may be reallocated to the Class
A Certificateholders and the Class B Invested Amount may be reduced.
Similarly, certain principal payments otherwise allocable to the Collateral
Interest may be reallocated to the Class A Certificateholders and the Class
B Certificateholders and the Collateral Invested Amount may be reduced. If
the Collateral Invested Amount is reduced to zero and there are no funds on
deposit in the Cash Collateral Account, holders of the Class B Certificates
will bear directly the credit and other risks associated with their
interest in the Trust. To the extent the Class B Invested Amount is
reduced, the percentage of collections of Finance Charge Receivables
allocated to the Class B Certificateholders in subsequent Monthly Periods
will be reduced. Moreover, to the extent the amount of such reduction in
the Class B Invested Amount is not reimbursed, the amount of principal 
distributable to the Class B Certificateholders will be reduced. If the
Class B Invested Amount is reduced to zero, the Class A Certificateholders
will bear directly the credit and other risks associated with their
undivided interest in the Trust. In the event of a reduction in the Class A
Invested Amount, the Class B Invested Amount or the Collateral Invested
Amount, 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 "  Allocation Percentages," "  Reallocation of Cash
Flows," "  Application of Collections   Excess Spread; Excess Finance
Charge Collections" below.

ALLOCATION PERCENTAGES

     Pursuant to the Pooling and Servicing Agreement, the Servicer will
allocate among the Offered Series and all other Series outstanding all
collections of Finance Charge Receivables and Principal Receivables and the
Defaulted Amount with respect to such Monthly Period as described under
"Description of the Pooling and Servicing Agreement   Allocations" in the
Prospectus and, with respect to the Offered Series specifically, as
described below.

     Pursuant to the Pooling and Servicing Agreement, during each Monthly
Period, the Servicer will allocate to the Offered Series its Series
Allocable Finance Charge Collections, Series Allocable Principal
Collections and Series Allocable Defaulted Amount.

     "Series Allocable Finance Charge Collections," "Series Allocable
Principal Collections" and "Series Allocable Defaulted Amount" mean, with
respect to the Offered Series and for any Monthly Period, the product of
(a) the Series Allocation Percentage for the Offered Series and (b) the
amount of collections of Finance Charge Receivables deposited in the
Collection Account, the amount of collections of Principal Receivables
deposited in the Collection Account and the amount of all Defaulted Amounts
with respect to such Monthly Period, respectively.

     "Series Allocation Percentage" means, with respect to the Offered
Series and for any Monthly Period, the percentage equivalent of a fraction,
the numerator of which is the sum of the Series Adjusted Invested Amount
for the Offered Series as of the last day of the immediately preceding
Monthly Period plus the  Required Transferor Amount for the Offered Series
as of the last day of the immediately preceding Monthly Period and the
denominator of which is the Trust Adjusted Invested Amount plus the sum of
all  Required Transferor Amounts as of such last day.

     "Series Adjusted Invested Amount" means, with respect to the Offered
Series and for any Monthly Period, the Series Invested Amount for the
Offered Series, less the excess, if any, of all reductions in the Invested
Amount (other than any reductions occasioned by payments of principal to
the Series Certificateholders or to the Collateral Interest Holder) as of
the last day of the preceding Monthly Period over the aggregate amount of
any reimbursement of such reductions as of such last day.

     The Series Allocable Finance Charge Collections and the Series
Allocable Defaulted Amount for the Offered Series with respect to any
Monthly Period will be allocated to the Offered Certificates and the
Collateral Interest based on the Floating Allocation Percentage and the
remainder of such Series Allocable Finance Charge Collections and Series
Allocable Defaulted Amount will be allocated to the Transferor's Interest.
The "Floating Allocation Percentage" means, with respect to any Monthly
Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is the Adjusted Invested Amount
as of the last day of the preceding Monthly Period (or with respect to the
first Monthly Period, the Initial Invested Amount) and the denominator of
which is the product of (a) the sum of the total amount of the Principal
Receivables in the Trust as of such day (subject to adjustment to give
effect to designations of Additional Accounts and Removed Accounts) (or
with respect to the first Monthly Period, the total amount of Principal
Receivables in the Trust on the Closing Date) and the principal amount on
deposit in the Special Funding Account as of such day and (b) the Series
Allocation Percentage.

     Investor Finance Charge Collections (which for any Monthly Period is
equal to the product of the Floating Allocation Percentage and the Series
Allocable Finance Charge Collections) will be reallocated among all Series
in Group I as set forth in "Description of the Pooling and Servicing
Agreement   Reallocations Among Certificates of Different Series within a
Reallocation Group" in the Prospectus. Reallocated Investor Finance Charge
Collections allocated to the Offered Series and the Investor Default Amount
will be further allocated between the Class A Certificateholders, the Class
B Certificateholders and the Collateral Interest Holder in accordance with
the Class A Floating Percentage, the Class B Floating Percentage and the
Collateral Floating Percentage, respectively. The "Class A Floating
Percentage" 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 Invested Amount 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 Invested Amount as of the
close of business on such day (or, with respect to the first Monthly
Period, the Initial Invested Amount). The "Class B Floating Percentage"
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 Adjusted Invested Amount 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 Invested Amount at the close of business on
such day (or with respect to the first Monthly Period, the Initial Invested
Amount). The "Collateral Floating Percentage" 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 Invested Amount 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 Invested Amount as of the close of business on such day (or with
respect to the first Monthly Period, the Initial Invested Amount).

     The Series Allocable Principal Collections for the Offered Series will
be allocated to the Offered Certificates and the Collateral Interest based
on the Principal Allocation Percentage and the remainder of such Series
Allocable Principal Collections will be allocated to the Transferor's
Interest. The "Principal Allocation Percentage" means, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is (a) during the
Revolving Period, the Series Adjusted Invested Amount for the Offered
Series as of the last day of the immediately preceding Monthly Period (or,
in the case of the first Monthly Period, the Closing Date) and (b) during
the Controlled Accumulation Period or the Early Amortization Period, the 
Series Adjusted Invested Amount for the Offered Series as of the last day
of the Revolving Period and the denominator of which is the product of (i)
the sum of the total amount of Principal Receivables in the Trust as of the
last day of the immediately preceding Monthly Period (subject to adjustment
to give effect to designations of Additional Accounts and Removed Accounts)
and the principal amount on deposit in the Special Funding Account as of
such last day (or, in the case of the first Monthly Period, the Closing
Date) and (ii) the Series Allocation Percentage for the Offered Series as
of the last day of the immediately preceding Monthly Period; provided,
however, that because the Offered Certificates are subject to being paired
with a future Series, if a Pay Out Event or a Reinvestment Event (as those
terms are defined in the related Supplement) occurs with respect to a
Paired Series during the Controlled Accumulation Period with respect to the
Offered Series, the Transferor may, by written notice delivered to the
Trustee and the Servicer, designate a different numerator for the foregoing
fraction, provided that such numerator is not less than the Adjusted
Invested Amount as of the last day of the revolving period for such Paired
Series and the Transferor shall have received written notice from each
Rating Agency that such designation will satisfy the Rating Agency
Condition 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 the 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 lapse of time, would constitute a Pay
Out Event, to occur with respect to the Offered Series.

     Such amounts so allocated to the Offered Certificates and the
Collateral Interest will be further allocated to the Class A 
Certificateholders, the Class B Certificateholders and the Collateral
Interest Holder based on the Class A Principal Percentage, the Class B
Principal Percentage and the Collateral Principal Percentage, respectively.
The "Class A Principal Percentage" means, with respect to any Monthly
Period (a) during the Revolving Period, the percentage equivalent (which
shall never exceed 100%) of a fraction, the numerator of which is equal to
the Class A Invested Amount as of the last day of the immediately preceding
Monthly Period (or, in the case of the first Monthly Period, the Class A
Initial Invested Amount), and the denominator of which is equal to the
Invested Amount as of such day (or, in the case of the first Monthly
Period, the Initial Invested Amount) and (b) during the Controlled 
Accumulation Period or the Early Amortization Period, the percentage
equivalent (which shall never exceed 100%) of a fraction, the numerator of
which is the Class A Invested Amount as of the end of the Revolving Period,
and the denominator of which is the Invested Amount as of such day. The 
"Class B Principal Percentage" means, with respect to any Monthly Period,
(i) during the Revolving Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is the Class B Invested Amount as of the last day of the immediately
preceding Monthly Period (or, in the case of the first Monthly Period, the
Class B Initial Invested Amount) and the denominator of which is the
Invested Amount as of such day (or, in the case of the first Monthly
Period, the Initial Invested Amount) and (ii) during the Controlled
Accumulation Period or the Early Amortization Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Class B Invested Amount as of the end of the
Revolving Period, and the denominator of which is the Invested Amount as of
such day. The "Collateral Principal Percentage" means, with respect to any
Monthly Period, (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of
which is the Collateral Invested Amount as of the last day of the 
immediately preceding Monthly Period (or, in the case of the first Monthly
Period, the Collateral Initial Invested Amount) and the denominator of
which is the Invested Amount as of such day (or in the case of the first
Monthly Period, the Initial Invested Amount) and (ii) during the Controlled
Accumulation Period or the Early Accumulation Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is the Collateral Invested Amount as of the end of the
Revolving Period, and the denominator of which is the Invested Amount as of
such day.

     As used herein, the following terms have the meanings indicated: 

          "Class A Invested Amount" for any date means an amount equal to
     (i) the Class A Initial Invested Amount, less (ii) the amount of
     principal payments made to holders of the Class A Certificates on or
     prior to such date, less (iii) the excess, if any, of the aggregate
     amount of Class A Investor Charge-Offs for all prior Distribution
     Dates over the aggregate amount of any reimbursements of Class A
     Investor Charge-Offs for all Distribution Dates prior to such date.

          "Class B Invested Amount" for any date means an amount equal to
     (i) the Class B Initial Invested Amount, less (ii) the amount of
     principal payments made to holders of the Class B Certificates on or
     prior to such date, less (iii) the aggregate amount of Class B
     Investor Charge-Offs for all prior Distribution Dates, less (iv) the
     aggregate amount of Reallocated Principal Collections for all prior
     Distribution Dates which have been used to fund the Required Amount
     with respect to such Distribution Dates (excluding any Reallocated
     Principal Collections that have resulted in a reduction of the
     Collateral Invested Amount), less (v) an amount equal to the amount by
     which the Class B Invested Amount has been reduced to cover the Class 
     A Investor Default Amount on all prior Distribution Dates as described
     herein under "  Defaulted Receivables; Investor Charge-Offs," plus
     (vi) the aggregate amount of Excess Spread and Excess Finance Charge
     Collections allocated to the Offered Series and applied on all prior
     Distribution Dates for the purpose of reimbursing amounts deducted
     pursuant to the foregoing clauses (iii), (iv) and (v); provided,
     however, that the Class B Invested Amount may not be reduced below
     zero.

          "Class A Adjusted Invested Amount" for any date means an amount
     equal to the then current Class A Invested Amount less the funds on
     deposit in the Principal Funding Account (up to the Class A Invested
     Amount) on such date.

          "Class B Adjusted Invested Amount" for any date means an amount
     equal to the Class B Invested Amount less the funds on deposit in the
     Principal Funding Account in excess of the Class A Invested Amount on
     such date.

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

          "Invested Amount" for any date means an amount equal to the sum
     of the Class A Invested Amount, the Class B Invested Amount and the
     Collateral Invested Amount on such date.

PRINCIPAL FUNDING ACCOUNT

     The Servicer will establish and maintain in the name of the Trustee,
on behalf of the Trust, the Principal Funding Account as a deposit account
meeting the eligibility requirements specified in the Pooling and Servicing
Agreement (an "Eligible Deposit Account") held for the benefit of the
Series Certificateholders. During the Controlled Accumulation Period, the
Servicer will transfer collections in respect of Principal Receivables,
Shared Principal Collections allocated to the Offered Series and other
amounts described herein to be treated in the same manner as collections of
Principal Receivables from the Collection Account to the Principal Funding
Account as described below under "  Application of Collections."

     Unless a Pay Out Event has occurred with respect to the Offered
Certificates, all amounts on deposit in the Principal Funding Account (the
"Principal Funding Account Balance") on any Distribution Date (after giving
effect to any deposits to, or withdrawals from, the Principal Funding
Account to be made on such Distribution Date) will be invested to the
following Distribution Date by the Trustee at the direction of the Servicer
in Eligible Investments. On each Distribution Date with respect to the
Controlled Accumulation Period the interest and other investment income
(net of investment expenses and losses) earned on such investments (the "
Principal Funding Investment Proceeds") will be withdrawn from the
Principal Funding Account and will be treated as a portion of Class A 
Available Funds. If such investments with respect to any such Distribution
Date yield less than the Class A Certificate Rate, the Principal Funding
Investment Proceeds with respect to such Distribution Date will be less
than the Covered Amount for such Distribution Date. It is intended that any
such shortfall will be funded from other Class A Available Funds (including
a withdrawal from the Reserve Account, if necessary, as described below
under "  Reserve Account"). The Available Reserve Account Amount at any
time will be limited and there can be no assurance that sufficient funds
will be available to fund any such shortfall. The "Covered Amount" for any
Distribution Date with respect to the Controlled Accumulation Period or the
first Distribution Date with respect to the Early Amortization Period Date,
means if such Distribution Date occurs prior to the payment in full of the
Class A Invested Amount, an amount equal to one-twelfth of the product of
(i) the weighted average of the Class A Certificate Rate and the Class B
Certificate Rate and (ii)  the Principal Funding Account Balance, if any,
as of the preceding Distribution Date.

RESERVE ACCOUNT

     The Servicer will establish and maintain in the name of the Trustee,
on behalf of the Trust, an Eligible Deposit Account for the benefit of the
Class A Certificateholders and the Collateral Interest Holder (the "Reserve
Account"). The Reserve Account is established to assure the subsequent
distribution of interest on the Class A Certificates as provided in this
Prospectus Supplement during the Controlled Accumulation Period. On each
Distribution 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 and
Excess Finance Charge Collections allocated to the Offered Series (in the
order of priority described below under "  Application of Collections  
Excess Spread; Excess Finance Charge Collections") to increase the amount
on deposit in the Reserve Account (to the extent such amount is less than
the Required Reserve Account Amount). In addition, on each such
Distribution Date, the Transferor will have the option, but will not be
required, to make a deposit in the Reserve Account to the extent that the
amount on deposit in the Reserve Account, after giving effect to any Excess
Spread and Excess Finance Charge Collections allocated and available to be 
deposited in the Reserve Account on such Distribution Date, is less than
the Required Reserve Account Amount. The "Reserve Account Funding Date"
will be the Distribution Date with respect to the Monthly Period that
commences three months prior to the Distribution Date with respect to the
first Monthly Period in the Controlled Accumulation Period, or such earlier
date as the Transferor may determine. The "Required Reserve Account Amount"
for any Distribution Date on or after the Reserve Account Funding Date will
be equal to 0.5% of the Class A Invested Amount as of the preceding
Distribution Date, or any other amount designated by the Transferor
provided that the Transferor has received written notice from each Rating
Agency that such designation will satisfy the Rating Agency Condition. On
each Distribution Date, after giving effect to any deposit to be made to,
and any withdrawal to be made from, the Reserve Account on such
Distribution 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 shall 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 Distribution
Date (after giving effect to any deposits to, or withdrawals from, the
Reserve Account to be made on such Distribution Date) will be invested to
the following Distribution Date by the Trustee at the direction of the
Servicer in Eligible 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
therein is less than the Required Reserve Account Amount) or deposited in
the Collection Account and treated as collections of Finance Charge
Receivables allocable to the Offered Series.

     On or before each Distribution Date with respect to the Controlled
Accumulation Period and on the first Distribution Date with respect to the
Early Amortization Period, a withdrawal will be made from the Reserve
Account, and the amount of such withdrawal will be deposited in the
Collection Account and included in collections of Finance Charge
Receivables in an amount equal to the lesser of (a) the Available Reserve
Account Amount with respect to such Distribution Date and (b) the excess,
if any, of the Covered Amount with respect to such Distribution Date over
the Principal Funding Investment Proceeds with respect to such Distribution
Date; provided that the amount of such withdrawal will be reduced to the
extent that funds otherwise would be available to be deposited in the
Reserve Account on such Distribution Date.  On each Distribution 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 Distribution Date) and the Required
Reserve Account Amount for such Distribution Date.

     The Reserve Account will be terminated following the earlier to occur
of (a) the termination of the Trust pursuant to the Pooling and Servicing
Agreement, (b) the date on which the Offered Certificates are paid in full
and (c) if the Controlled Accumulation Period has not commenced, the
occurrence of a Pay Out Event with respect to the Offered Certificates or,
if the Controlled Accumulation Period has commenced, the earlier of the
first Distribution Date with respect to the Early Amortization Period and
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 Class A
Certificateholders.

REALLOCATION OF CASH FLOWS

     With respect to each Distribution Date, on each Determination Date,
the Servicer will determine the amount (the "Class A Required Amount"),
which will be equal to the amount, if any, by which (a) the sum of (i)
Class A Monthly Interest for such Distribution Date, (ii) any Class A
Outstanding Monthly Interest, (iii) any Class A Additional Interest, (iv)
if the Bank or an affiliate of the Bank is no longer the Servicer, the
Class A Servicing Fee for such Distribution Date and any unpaid Class A
Servicing Fee and (v) the Class A Investor Default Amount, if any, for such
Distribution Date exceeds the Class A Available Funds for the related 
Monthly Period.  If the Class A Required Amount is greater than zero,
Excess Spread and Excess Finance Charge Collections allocated to the
Offered Series and available for such purpose will be used to fund the
Class A Required Amount with respect to such Distribution Date. If such
Excess Spread and Excess Finance Charge Collections are insufficient to
fund the Class A Required Amount, the amounts, if any, available on deposit
in the Cash Collateral Account will be used to fund the remaining Class A
Required Amount.  If such amounts on deposit in the Cash Collateral Account
are insufficient to fund the remaining Class A Required Amount,collections 
of Principal Receivables allocable first to the Collateral Invested Amount
and then to the Class B Certificates for the related Monthly Period ("
Reallocated Principal Collections") will then 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 and Excess
Finance Charge Collections allocated to the Offered Series, and the
amounts, if any, available on deposit in the Cash Collateral Account are
insufficient to fund the Class A Required Amount for such related Monthly
Period, then the Collateral Invested Amount (after giving effect to
reductions for any Collateral Charge-Offs and Reallocated Principal
Collections on such Distribution Date) will be reduced by the amount of
such excess (but not by more than the Class A Investor Default Amount for
such Distribution Date). In the event that such reduction would cause the
Collateral Invested Amount to be a negative number, the Collateral Invested
Amount will be reduced to zero, and the Class B Invested Amount (after
giving effect to reductions for any Class B Investor Charge-Offs and any
Reallocated Class B Principal Collections for which the Collateral Invested
Amount was not reduced on such Distribution Date) will be reduced by the
amount by which the Collateral Invested Amount would have been reduced
below zero (but not by more than the excess of the Class A Investor Default
amount, if any, for such Distribution Date over the amount of such
reduction, if any, of the Collateral Invested Amount with respect to such
Distribution Date). In the event that such reduction would cause the Class
B Invested Amount to be a negative number, the Class B Invested Amount will
be reduced to zero and the Class A Invested Amount will be reduced by the
amount by which the Class B Invested Amount would have been reduced below
zero (but not by more than the excess, if any, of the Class A Investor 
Default Amount for such Distribution Date over the amount of the
reductions, if any, of the Collateral Invested Amount and the Class B
Invested Amount with respect to such Distribution Date as described above).
Any such reduction in the Class A Invested Amount will have the effect of
slowing or reducing the return of principal and interest to the Class A
Certificateholders. In such case, the Class A Certificateholders will bear
directly the credit and other risks associated with their undivided
interest in the Trust. See "  Defaulted Receivables; Investor Charge-Offs"
below.

     With respect to each Distribution Date, on each Determination 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 for such Distribution Date, (ii) any Class
B Outstanding Monthly Interest, (iii) any Class B Additional Interest, and
(iv) if the Bank or an affiliate of the Bank is no longer the Servicer, the
Class B Servicing Fee for such Distribution Date and any unpaid Class B 
Servicing Fee exceeds the Class B Available Funds for the related Monthly
Period and (b) the Class B Investor Default Amount. If the Class B Required
Amount is greater than zero, Excess Spread and Excess Finance Charge
Collections allocated to the Offered Series and 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 Distribution
Date. If such Excess Spread and Excess Finance Charge Collections available
with respect to such Distribution Date are less than the Class B Required
Amount, the amounts, if any, available on deposit in the Cash Collateral
Account not required to fund the Class A Required Amount will be used to
fund the remaining Class B Required Amount.  If such amounts on deposit in
the Cash Collateral Account are insufficient to fund the remaining Class B
Required Amount,  Reallocated Principal Collections allocable to the
Collateral Interest and not required to fund the Class A Required Amount
for the related Monthly Period will then be used to fund the remaining
Class B Required Amount. If such Reallocated Principal Collections 
allocable to the Collateral Interest with respect to the related Monthly
Period are insufficient to fund the remaining Class B Required Amount, then
the Collateral Invested Amount (after any adjustments made thereto for the
benefit of the Class A Certificateholders) will be reduced by the amount of
such insufficiency (but not by more than the Class B Investor Default
Amount for such Distribution Date). In the event that such reduction would
cause the Collateral Invested Amount to be a negative number, the
Collateral Invested Amount will be reduced to zero, and the Class B
Invested Amount will be reduced by the amount by which the Collateral
Invested Amount would have been reduced below zero (but not by more than
the excess of the Class B Investor Default Amount for such Distribution
Date over the amount of such reduction of the Collateral Invested Amount),
and the Class B Certificateholders will bear directly the credit and other
risks associated with their undivided interests in the Trust. See " 
Defaulted Receivables; Investor Charge-Offs" below.

     Reductions of the Class A Invested Amount or Class B Invested Amount
shall thereafter be reimbursed and the Class A Invested Amount or Class B
Invested Amount increased on each Distribution Date by the amount, if any,
of Excess Spread and Excess Finance Charge Collections allocable and
available to reimburse such amounts. See "  Application of Collections  
Excess Spread; Excess Finance Charge Collections" below. When such
reductions of the Class A Invested Amount and Class B Invested Amount have 
been fully reimbursed, reductions of the Collateral Invested Amount shall
be reimbursed to the extent of the full amount of any prior reduction
thereof.

APPLICATION OF COLLECTIONS

     Payment of Fees, Interest and Other Items.  On each Distribution Date,
the Trustee, acting pursuant to the Servicer's instructions, will apply the
Class A Available Funds, Class B Available Funds and Collateral Available
Funds (see "  Interest Payments" above) on deposit in the Collection
Account in the following priority:

          (A) On each Distribution Date, an amount equal to the Class A
     Available Funds with respect to such Distribution Date will be
     distributed in the following priority:

          (i) an amount equal to Class A Monthly Interest for such
     Distribution Date, plus any Class A Outstanding Monthly Interest, plus
     additional interest with respect to any such Class A Outstanding
     Monthly Interest at a rate equal to the Class A Certificate Rate plus
     2% per annum (the "Class A Additional Interest"), will be distributed
     to holders of the Class A Certificates;

          (ii) if the Bank or an affiliate of the Bank is no longer the
     Servicer, an amount equal to the Class A Servicing Fee for such
     Distribution Date, plus the amount of any Class A Servicing Fee
     previously due but not distributed to the Servicer on a prior
     Distribution Date, will be distributed to the Servicer;

          (iii) an amount equal to the Class A Investor Default Amount for
     such Distribution Date will be treated as a portion of Available
     Principal Collections for such Distribution Date; and

          (iv) the balance, if any, shall constitute Excess Spread and
     shall be allocated and distributed or deposited as described under " 
     Excess Spread; Excess Finance Charge Collections" below.

          (B) On each Distribution Date, an amount equal to the Class B
     Available Funds with respect to such Distribution Date will be
     distributed in the following priority:

          (i) an amount equal to Class B Monthly Interest for such
     Distribution Date, plus the amount of any Class B Outstanding Monthly
     Interest, plus any additional interest with respect to any such Class
     B Outstanding Monthly Interest at a rate equal to the Class B
     Certificate Rate plus 2% per annum ("Class B Additional Interest"),
     will be distributed to the holders of the Class B Certificates;

          (ii) if the Bank or an affiliate of the Bank is no longer the
     Servicer, an amount equal to the Class B Servicing Fee for such
     Distribution Date, plus the amount of any Class B Servicing Fee
     previously due but not distributed to the Servicer on a prior
     Distribution Date, will be distributed to the Servicer; and

          (iii) the balance, if any, shall constitute Excess Spread and
     shall be allocated and distributed or deposited as described under " 
     Excess Spread; Excess Finance Charge Collections" below.

          (C) On each Distribution Date, an amount equal to the Collateral
     Available Funds with respect to such Distribution Date will be
     distributed or deposited in the following priority:

          (i) if the Bank or an affiliate of the Bank is no longer the
     Servicer, an amount equal to the Collateral Interest Servicing Fee for
     such Distribution Date, plus the amount of any Collateral Interest
     Servicing Fee previously due but not distributed to the Servicer on a
     prior Distribution Date, 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 or deposited as described
     under "  Excess Spread; Excess Finance Charge Collections" below.

     "Class A Monthly Interest" means, with respect to any Distribution
Date, an amount equal to one-twelfth of the product of the Class A
Certificate Rate and (ii) the outstanding principal balance of the Class A
Certificates as of the close of business on the preceding Record Date (or
with respect to the initial Distribution Date, the Closing Date).

     "Class A Outstanding Monthly Interest" means, with respect to any
Distribution Date, the amount of Class A Monthly Interest previously due
but not paid to the Class A Certificateholders.

     "Class B Monthly Interest" means, with respect to any Distribution
Date, an amount equal to one-twelfth of the product of (i) the Class B
Certificate Rate and (ii) the Class B Invested Amount as of the close of
business on the last day of the preceding Record Date (or with respect to
the initial Distribution Date, the Closing Date).

     "Class B Outstanding Monthly Interest" means, with respect to any
Distribution Date, the amount of Class B Monthly Interest previously due
but not paid to the Class B Certificateholders.

     "Collateral Available Funds" means, with respect to any Monthly
Period, an amount equal to the Collateral Floating Percentage of the sum of
the  Reallocated Investor Finance Charge Collections (including any
investment earnings and certain other amounts that are to be treated as
collections of Finance Charge Receivables allocable to the Offered Series
in accordance with the Pooling and Servicing Agreement and the Offered
Series Supplement) and the amounts withdrawn from the Yield Supplement
Account on the related Distribution Date.

     "Excess Spread" means, with respect to any Distribution Date, an
amount equal to the sum of the amounts described in clause (A)(iv) above,
clause (B)(iii) above and clause (C)(ii) above.

     Excess Spread; Excess Finance Charge Collections.  On each
Distribution Date, the Trustee, acting in accordance with the applicable
monthly Servicer's Certificate, will apply Excess Spread and Excess Finance
Charge Collections allocated to the Offered Series with respect to the
related Monthly Period, to make the following distributions or deposits in
the following priority:

          (a) an amount equal to the Class A Required Amount, if any, with
     respect to the related Monthly Period will be used to fund any
     deficiency pursuant to clauses (i), (ii) and (iii) above under " 
     Payment of Fees, Interest and Other Items" in such order of priority;

          (b) an amount equal to the aggregate amount of Class A Investor
     Charge-Offs which have not been previously reimbursed will be treated
     as a portion of Available Principal Collections for such Distribution
     Date as described under "  Payments of Principal" below;

          (c) an amount equal to the Class B Required Amount, if any, with
     respect to such Distribution Date will be (I) used to fund any
     deficiency pursuant to clauses (B)(i) and (ii) above under "  Payment
     of Fees, Interest and Other Items" in such order of priority and then
     (II) treated, up to the Class B Investor Default Amount, as a portion
     of Available Principal Collections for such Distribution Date;

          (d) an amount equal to the aggregate amount by which the Class B
     Invested Amount has been reduced pursuant to clauses (iii), (iv) and
     (v) of the definition of "Class B Invested Amount" under "  Allocation
     Percentages" above (but not in excess of the aggregate amount of such
     reductions which have not been previously reimbursed) will be treated
     as a portion of Available Principal Collections for such Distribution
     Date;

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

          (f) an amount equal to the Monthly Servicing Fee due but not paid
     to the Servicer on such Distribution Date or a prior Distribution Date
     shall be paid to the Servicer;

          (g) an amount equal to the Collateral Default Amount shall be
     treated as a portion of Available Principal Collections with respect
     to such Distribution Date;

          (h) an amount equal to the aggregate amount by which the
     Collateral Invested Amount has been reduced pursuant to clauses (c),
     (d) and (e) of the definition of "Collateral Invested Amount" under " 
     Allocation Percentages" above (but not in excess of the aggregate
     amount of such reductions which have not been previously reimbursed)
     shall be treated as a portion of Available Principal Collections for
     such Distribution Date;

          (i) an amount up to the excess, if any, of the Required Cash
     Collateral Amount over the amount that would otherwise remain in the
     Cash Collateral Account on such Distribution Date will be deposited
     into the Cash Collateral Account;

          (j) on each Distribution 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" above, an amount up
     to the excess, if any, of the Required Reserve Account Amount over the
     Available Reserve Account Amount shall be deposited into the Reserve
     Account;

          (k) an amount equal to the aggregate of any other amounts then
     required to be applied pursuant to the Loan Agreement among the
     Transferor, the Trustee, the Servicer and the Collateral Interest
     Holder (the "Loan Agreement") (to the extent such amounts are required
     to be applied pursuant to the Loan Agreement out of Excess Spread and
     Excess Finance Charge Collections) shall be distributed to the
     Collateral Interest Holder for application in accordance with the Loan
     Agreement; and

          (l) the balance, if any, will constitute a portion of Excess
     Finance Charge Collections for such Distribution Date and will be
     available for allocation to other Excess Allocation Series or to the
     holders of the Transferor Certificates as described in "Description of
     the Pooling and Servicing Agreement   Sharing of Excess Finance Charge
     Collections Among Excess Allocation Series" in the Prospectus.

     "Collateral Monthly Interest" means, with respect to any Distribution
Date, an amount equal to the product of (i)(A) a fraction, the numerator of
which is the actual number of days in the period from and including the
preceding Distribution Date to but excluding such Distribution Date and the
denominator of which is 360, times (B) the Collateral Rate and (ii) the
Collateral Invested Amount as of the preceding Record Date; provided,
however, with respect to the first Distribution Date, Collateral Monthly
Interest shall be equal to the interest accrued on the Collateral Initial
Invested Amount at the Collateral Rate for the period from the Closing Date
to but excluding the first Distribution Date.

     "Collateral Rate" means a rate specified in the Loan Agreement not to
exceed one-month LIBOR plus [1.00]% per annum.

     "Collateral Additional Interest" means, with respect to any
Distribution Date, additional interest with respect to Collateral Monthly
Interest due but not paid to the Collateral Interest Holder on a prior
Distribution Date at a rate equal to the Collateral Rate.

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

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

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

          (B)  the balance will be treated as Shared Principal Collections
     and applied as described under "Description of the Pooling and
     Servicing Agreement   Shared Principal Collections" in the Prospectus;

          (ii)  on each Distribution Date with respect to the Controlled
     Accumulation Period, all such Available Principal Collections will be
     distributed or deposited in the following priority:

          (A)  an amount equal to the lesser of (x) the Controlled Deposit
     Amount and (y) the sum of the Class A Adjusted Invested Amount and the
     Class B Adjusted Invested Amount will be deposited in the Principal
     Funding Account;

          (B)  for each Distribution Date before the Class B Invested
     Amount is paid in full with respect to which a reduction in the
     Required Enhancement Amount has occurred, an amount equal to the
     Collateral Monthly Principal will be paid to the Collateral Interest
     Holder to be applied in accordance with the Loan Agreement;

          (C)  for each Distribution Date beginning on the Distribution
     Date on which the Class B Invested Amount is paid in full, an amount
     up to the Collateral Invested Amount will be paid to the Collateral
     Interest Holder to be applied in accordance with the Loan Agreement;
     and

          (D)  for each Distribution Date, the balance, if any, of
     Available Principal Collections not applied pursuant to paragraphs (A)
     and (B) or (C) (as applicable) above will be treated as Shared
     Principal Collections and applied as described under "Description of
     the Pooling and Servicing Agreement   Shared Principal Collections" in
     the Prospectus; and

          (iii)  on each Distribution Date with respect to the Early
     Amortization Period, all such Available Principal Collections will be
     distributed as follows:

          (A)  an amount up to the Class A Adjusted Invested Amount will be
     distributed to the Class A Certificateholders;

          (B)  for each Distribution Date beginning on the Distribution
     Date on which the Class A Invested Amount is paid in full, an amount
     up to the Class B Adjusted Invested Amount will be distributed to the
     Class B Certificateholders;

          (C)  for each Distribution Date beginning on the Distribution
     Date on which the Class B Invested Amount is paid in full, an amount
     up to the Collateral Invested Amount will be paid to the Collateral
     Interest Holder; and

          (D)  for each Distribution Date, after giving effect to
     paragraphs (A), (B) and (C) above, an amount equal to the balance, if
     any, of such Available Principal Collections will be allocated to
     Shared Principal Collections and applied in accordance with the
     Pooling and Servicing Agreement.

     "Controlled Accumulation Amount" means for any Distribution Date with
respect to the Controlled Accumulation Period, $________; provided,
however, that, if the commencement of the Controlled Accumulation Period is
delayed as described above under "  Principal Payments," the Controlled
Accumulation Amount for each Distribution Date with respect to the
Controlled Accumulation Period may be different for each Distribution Date
with respect to the Controlled Accumulation Period and will be determined
by the Transferor in accordance with the Offered Series Supplement based on
the principal payment rates for the Accounts and on the invested amounts of
other Principal Sharing Series that are scheduled to be in their revolving
periods and then scheduled to create Shared Principal Collections during
the Controlled Accumulation Period.

     "Deficit Controlled Accumulation Amount" means (a) on the first
Distribution Date with respect to the Controlled Accumulation Period, the
excess, if any, of the Controlled Accumulation Amount for such Distribution
Date over the amount deposited in the Principal Funding Account on such
Distribution Date and (b) on each subsequent Distribution Date with respect
to the Controlled Accumulation Period, the excess, if any, of the
Controlled Deposit Amount for such subsequent Distribution Date over the
amount deposited in the Principal Funding Account on such subsequent
Distribution Date.

     "Controlled Deposit Amount" shall mean, for any Distribution Date with
respect to the Controlled Accumulation Period, an amount equal to the sum
of the Controlled Accumulation Amount for such Distribution Date and any
Deficit Controlled Accumulation Amount for the immediately preceding
Distribution Date.

     "Collateral Monthly Principal" means (a) with respect to any
Distribution Date relating to the Revolving Period, an amount equal to the
lesser of (i) the excess, if any, of the sum of the Collateral Invested
Amount (after giving effect to reductions for any Collateral Charge-Offs
and Reallocated Principal Collections on such Distribution Date and after
giving effect to any adjustments thereto for the benefit of the holders of
the Offered Certificates on such Distribution Date) and the amount on
deposit in the Cash Collateral Account (after giving effect to any deposits
to be made therein or withdrawals to be made therefrom on such Distribution
Date) over the Required Enhancement Amount on such Distribution Date, and
(ii) the Available Principal Collections on such Distribution Date or (b)
with respect to any Distribution Date relating to the Controlled
Accumulation Period an amount equal to the lesser of (i) the excess, if
any, of the sum of the Collateral Invested Amount (after giving effect to
reductions for any Collateral Charge-Offs and Reallocated Principal
Collections on such Distribution Date and after giving effect to any
adjustments thereto for the benefit of the holders of the Offered
Certificates on such Distribution Date) and the amount on deposit in the
Cash Collateral Account (after giving effect to any deposits to be made
therein on such Distribution Date) over the Required Enhancement Amount on
such Distribution Date, and (ii) the excess, if any, of (A) the Available
Principal Collections on such Distribution Date over (B) the lesser of (x)
the Controlled Deposit Amount and (y) the sum of the Class A Adjusted
Invested Amount and the Class B Adjusted Invested Amount for such
Distribution Date.

YIELD SUPPLEMENT ACCOUNT

   
     The Offered Certificates will have the benefit of an account (the "
Yield Supplement Account"), which will be held in the name of the Trustee
for the benefit of the holders of the Offered Certificates. On the Closing
Date, the Transferor will deposit $__________ (the "Initial Yield
Supplement Deposit") into the Yield Supplement Account from the proceeds of
the issuance of the Offered Certificates.  On each Distribution Date, an
amount equal to the Yield Supplement Draw Amount will be released and 
deposited into the Collection Account and will be treated as collections of
Finance Charge Receivables allocable to the Offered Certificates.  The
Yield Supplement Account will not be replenished following the withdrawals
of amounts on deposit therein on any Distribution Date.  The "Yield
Supplement Draw Amount" means ___% of the Initial Yield Supplement Deposit
for the six Distribution Dates from and including  the______ ___,  199_
Distribution Date through and including the ______ ___, 1998 Distribution 
Date, and ___% of the Initial Yield Supplement Deposit for the six
Distribution Dates from and including the ______ ___, 1998 Distribution
Date through and including the ______ ___,  199_ Distribution Date.  See
"Description of the Certificates   Yield Supplement Account."
    

CASH COLLATERAL ACCOUNT; REQUIRED ENHANCEMENT AMOUNT

     The Servicer will establish and maintain in the name of the Trustee,
on behalf of the Trust, an Eligible Deposit Account for the benefit of the
holders of the Offered Certificates and the Collateral Interest Holder (the
"Cash Collateral Account").  Amounts on deposit in the Cash Collateral
Account are part of the Credit Enhancement for the Offered Certificates.

     The Cash Collateral Account will have an initial Available Cash
Collateral Amount of $________.  On each Distribution Date, the amount
available to be withdrawn from the Cash Collateral Account (the "Available
Cash Collateral Amount") will be equal to the lesser of (i) the amount on
deposit in the Cash Collateral Account (before giving effect to any deposit
to, or withdrawal from, the Cash Collateral Account on such Distribution
Date) and (ii) the Required Cash Collateral Amount.  The "Required Cash
Collateral Amount" means, on any date of determination, the Required
Enhancement Amount less the Collateral Invested Amount, or any higher
amount designated by the Transferor.

     The "Required Enhancement Amount" with respect to any Distribution
Date means (a) $___________ on the initial Distribution Date and (b) on any
Distribution Date thereafter, an amount equal to the greater of (i) ___% of
the sum of the Class A Adjusted Invested Amount and the Class B Invested
Amount on such Distribution Date, after taking into account deposits into
the Principal Funding Account on such Distribution Date and payments to be
made on such Distribution Date, and the Collateral Invested Amount on the
prior Distribution Date after any adjustments made on such prior
Distribution Date and (ii) the sum of (A) the product of (I) $__________,
(II) _% and (III) a fraction the numerator of which is the Available Cash
Collateral Amount as of the immediately preceding Distribution Date and the
denominator of which is the Total Enhancement as of such immediately
preceding Distribution Date (in each case after giving effect to all
deposits, withdrawals and payments made with respect to such immediately
preceding Distribution Date) and (B) the product of (I) $_____________,
(II) __% and (III) a fraction the numerator of which is equal to the 
Collateral Invested Amount as of the immediately preceding Distribution
Date and the denominator of which is the Total Enhancement as of such
immediately preceding Distribution Date (in each case after giving effect
to all deposits, withdrawals and payments made with respect to such
immediately preceding Distribution Date); provided, however, (1) that if
certain reductions in the Collateral Invested Amount are made or if a Pay
Out Event occurs, the Required Enhancement Amount for such Distribution
Date shall equal the Required Enhancement Amount for the Distribution Date
immediately preceding the occurrence of such reduction or Pay Out Event,
(2) in no event shall the Required Enhancement Amount exceed the unpaid
principal amount of the Offered Certificates as of the last day of the
Monthly Period preceding such Distribution Date after taking into account
payments to be made on such Distribution Date and (3) the Required
Enhancement Amount may be reduced to a lesser amount at any time if the
Rating Agency Condition is satisfied.  "Total Enhancement" means, on any
date of determination, the sum of the Available Cash Collateral Amount and
the Collateral Invested Amount.

     With respect to any Distribution Date, if the Available Enhancement
Amount is less than the Required Enhancement Amount,  Excess Spread and
Excess Finance Charge Collections allocated to the Offered Series and
available for such purposes will be allocated to increase the Collateral
Invested Amount to the extent of certain prior unreimbursed reductions
thereof and then deposited in the Cash Collateral Account to the extent of
such shortfall. See "  Application of Collections   Excess Spread; Excess
Finance Charge Collections."

     All amounts on deposit in the Cash Collateral Account on any
Distribution Date (after giving effect to any deposits to, or withdrawals
from, the Cash Collateral Account to be made on such Distribution Date)
will be invested to the following Distribution Date by the Trustee at the
direction of the Servicer in Eligible Investments.  The interest and other
investment income (net of investment expenses and losses) earned on such
investments will be retained in the Cash Collateral Account (to the extent
the amount on deposit therein is less than the Required Cash Collateral
Amount) or deposited in the Collection Account and treated as collections
of Finance Charge Receivables allocable to the Offered Series.

     Under certain circumstances specified in the Loan Agreement, the
Transferor will have the option to elect to deposit certain amounts held
pursuant to the Loan Agreement into the Cash Collateral Account, which will
result in a reduction of the Collateral Invested Amount.  Any such election
will have the effect of converting all or a portion of the Credit
Enhancement in the form of the Collateral Interest into Credit Enhancement
in the form of amounts on deposit in the Cash Collateral Account.

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

     On each Determination 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 (i) the Floating
Allocation Percentage with respect to such Monthly Period and (ii) the
Series Allocable Defaulted Amount for such Monthly Period. A portion of the
Investor Default Amount will be allocated to the Class A Certificates (the
"Class A Investor Default Amount") on each Distribution Date in an amount 
equal to the product of the Class A Floating Percentage 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 Certificates (the "Class B Investor Default Amount") in an amount
equal to the product of the Class B Floating Percentage applicable during
the related Monthly Period and the Investor Default Amount for such Monthly
Period. An amount equal to the Class A Investor Default Amount for each 
Monthly Period will be paid from Class A Available Funds, Excess Spread and
Excess Finance Charge Collections allocated to the Offered Series, from
amounts on deposit in the Cash Collateral Account to the extent of the
Available Cash Collateral Amount and from Reallocated Principal
Collections, if applicable, and applied as described above in " 
Application of Collections   Payment of Fees, Interest and Other Items." An
amount equal to the Class B Investor Default Amount for each Monthly Period
will be paid from Excess Spread and Excess Finance Charge Collections
allocated to the Offered Series, from amounts on deposit in the Cash 
Collateral Account to the extent of the Available Cash Collateral Amount 
remaining  after application thereof with respect to the Class A Required
Amount and from Reallocated Principal Collections allocable to the
Collateral Invested Amount, if applicable, and applied as described above
under "  Application of Collections   Excess Spread; Excess Finance Charge
Collections."

     On each Distribution Date, if the Class A Required Amount for such
Distribution Date exceeds the sum of Excess Spread and Excess Finance
Charge Collections allocable to the Offered Series, amounts on deposit in
the Cash Collateral Account to the extent of the Available Cash Collateral
Amount and Reallocated Principal Collections, the Collateral Invested
Amount (after giving effect to reductions for any Collateral Charge-Offs
and any Reallocated Principal Collections on such Distribution Date)  will
be reduced by the amount of such excess, but not by more than the lesser of
the Class A Investor Default Amount and the Collateral Invested Amount
(after giving effect to reductions for any Collateral Charge-Offs and any
Reallocated Principal Collections on such Distribution Date)  for such
Distribution Date. In the event that such reduction would cause the
Collateral Invested Amount to be a negative number, the Collateral Invested
Amount will be reduced to zero, and the Class B Invested Amount  (after
giving effect to reductions for any Class B Investor Charge-Offs and any
Reallocated Class B Principal Collections on such Distribution Date) will 
be reduced by the amount by which the Collateral Invested Amount would have
been reduced below zero, but not by more than the excess, if any, of the
Class A Investor Default Amount for such Distribution Date over the amount
of such reduction, if any, of the Collateral Invested Amount with respect
to such Distribution Date. In the event that such reduction would cause the
Class B Invested Amount to be a negative number, the Class B Invested
Amount will be reduced to zero, and the Class A Invested Amount will be 
reduced by the amount by which the Class B Invested Amount would have been
reduced below zero, but not by more than the excess, if any, of the Class A
Investor Default Amount for such Distribution Date over the amount of the
reductions, if any, of the Collateral Invested Amount and of the Class B
Invested Amount with respect to such Distribution Date as described above
(a "Class A Investor Charge-Off"), which will have the effect of slowing or
reducing the return of principal to the holders of the Class A
Certificates. If the Class A Invested Amount has been reduced by the amount
of any Class A Investor Charge-Offs, it will thereafter be increased on any
Distribution Date (but not by an amount in excess of the aggregate Class A
Investor Charge-Offs) by the amount of Excess Spread and Excess Finance
Charge Collections allocable to the Offered Series available for such
purpose as described above under "  Application of Collections   Excess
Spread; Excess Finance Charge Collections."

     On each Distribution Date, if the Class B Required Amount for such
Distribution Date exceeds the sum of Excess Spread and Excess Finance
Charge Collections allocable to the Offered Series and not required to pay
the Class A Required Amount or reimburse Class A Investor Charge-Offs,
amounts on deposit in the Cash Collateral Account to the extent of the
Available Cash Collateral Amount not required to fund the Class A Required
Amount and Reallocated Principal Collections allocable to the Collateral 
Interest and not required to fund the Class A Required Amount, then the
Collateral Invested Amount (after giving effect to reductions for any
Collateral Charge-Offs and any Reallocated Principal Collections on such
Distribution Date and after giving effect with respect to any adjustments
thereto as described in the preceding paragraph) will be reduced by the
amount of such excess, but not by more than the lesser of the Class B
Investor Default Amount and the Collateral Invested Amount  (after giving
effect to reductions for any Collateral Charge-Offs and any Reallocated
Principal Collections on such Distribution Date and after giving effect
with respect to any adjustments thereto as described in the preceding
paragraph)  for such Monthly Period. In the event that such reduction would
cause the Collateral Invested Amount to be a negative number, the
Collateral Invested Amount will be reduced to zero, and the Class B
Invested Amount will be reduced by the amount by which the Collateral
Invested Amount would have been reduced below zero, but not by more than
the excess, if any, of the Class B Investor Default Amount for such
Distribution Date over the amount of such reduction, if any, of the
Collateral Invested Amount with respect to such Distribution Date (a "Class
B Investor Charge-Off"). The Class B Invested Amount will also be reduced
by the amount of Reallocated Principal Collections in excess of the
Collateral Invested Amount  (after giving effect to reductions for any
Collateral Charge-Offs and any Reallocated Principal Collections on such 
Distribution Date) and the amount of any portion of the Class B Invested
Amount allocated to the Class A Certificates to avoid a reduction in the
Class A Invested Amount. The Class B Invested Amount will thereafter be
increased on any Distribution Date (but not by an amount in excess of the
amount of such reductions in the Class B Invested Amount) by the amount of
Excess Spread and Excess Finance Charge Collections allocable to the
Offered Series available for such purpose as described above under " 
Application of Collections   Excess Spread; Excess Finance Charge
Collections."

     On each Distribution Date, if the Collateral Floating Percentage of
the Investor Default Amount (the "Collateral Default Amount") for such
Distribution Date exceeds the amount of Excess Spread and Excess Finance
Charge Collections allocated to the Offered Series which is allocated and
available to fund such amount as described under "  Application of
Collections   Excess Spread; Excess Finance Charge Collections," and
amounts on deposit in the Cash Collateral Account to the extent of the
Available Cash Collateral Amount not required to fund the Class A Required
Amount or the Class B Required Amount, the Collateral Invested Amount will
be reduced by the amount of such excess but not more than the lesser of the
Collateral Default Amount and the Collateral Invested Amount for such
Distribution 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 Invested Amount allocated to the
Class A Certificates to avoid a reduction in the Class A Invested Amount or
to the Class B Certificates to avoid a reduction in the Class B Invested
Amount. The Collateral Invested Amount will thereafter be increased on any
Distribution Date (but not by an amount in excess of the amount of such
reductions in the Collateral Invested Amount) by the amount of Excess
Spread and Excess Finance Charge Collections allocated to the Offered
Series allocated and available for that purpose as described under " 
Application of Collections   Excess Spread; Excess Finance Charge
Collections."

PAIRED SERIES

     The Offered Certificates may be paired with one or more other Series
(each, a "Paired Series") at or after the commencement of the Controlled
Accumulation Period. As funds are accumulated in the Principal Funding
Account, the invested amount in the Trust of such Paired Series will
increase by up to a corresponding amount. Upon payment in full of the
Offered Certificates, assuming that there have been no unreimbursed charge-
offs with respect to any related Paired Series, the aggregate invested
amount of such related Paired Series will have been increased by an amount
up to an aggregate amount equal to the Invested Amount paid to or deposited
for the benefit of the Series Certificateholders after the Offered
Certificates were paired with the Paired Series. The issuance of a  Paired
Series will be subject to the conditions described under "Description of
the Pooling and Servicing Agreement   New Issuances" 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
the Series Certificateholders. See "Risk Factors   Issuance of New Series"
and "Description of the Pooling and Servicing Agreement   Paired Series" in
the Prospectus.

PAY OUT EVENTS

     The "Pay Out Events" with respect to the Offered Certificates will
include each of the following:

          (a)  the occurrence of an Insolvency Event relating to the
     Transferor or the occurrence of certain events of insolvency with
     respect to the Bank unless, in the latter case, the Rating Agency
     Condition is satisfied with respect to the deletion of the Bank from
     this Pay Out Event;

          (b)  the Trust becomes an investment company within the meaning
     of the Investment Company Act of 1940, as amended;

          (c)  a failure on the part of the Transferor (i) to make any
     payment or deposit required under the Pooling and Servicing Agreement
     or the Offered Series Supplement within five business days after the
     day such payment or deposit is required to be made; or (ii) to observe
     or perform any other covenants or agreements of the Transferor set
     forth in the Pooling and Servicing Agreement or the Offered Series
     Supplement, which failure has a material adverse effect on the Series
     Certificateholders and which continues unremedied for a period of 60
     days after written notice;

          (d)  any representation or warranty made by the Transferor in the
     Pooling and Servicing Agreement or the Offered Series Supplement 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 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 Series Certificateholders are materially
     and adversely affected; provided, however, that a Pay Out Event shall
     not be deemed to occur thereunder if the Transferor has repurchased
     the related Receivables or all such Receivables, if applicable, during
     such period in accordance with the provisions of the Pooling and
     Servicing Agreement;

          (e)  a failure by the Transferor to make an Addition to the Trust
     within five business days after the day on which it is required to
     make such Addition pursuant to the Pooling and Servicing Agreement or
     the Offered Series Supplement;

          (f)  the occurrence of any Servicer Default; 

          (g)  a reduction of the average Series Adjusted Portfolio Yield
     for any three consecutive Monthly Periods to a rate less than the
     average of the Base Rates for such three Monthly Periods; and

          (h)  the Transferor is unable for any reason to transfer
     Receivables to the Trust in accordance with the Pooling and Servicing
     Agreement or the Offered Series Supplement.

     Then, in the case of any event described in subparagraph (c), (d) or
(f), after the applicable grace period, if any, set forth in such
subparagraphs, either the Trustee or the holders of Offered Certificates
evidencing more than 50% of the aggregate unpaid principal amount of
Offered Certificates by notice then given in writing to the Transferor and
the Servicer (and to the Trustee if given by the Series Certificateholders)
may declare that a Pay Out Event has occurred with respect to the Offered
Series as of the date of such notice, and, in the case of any event
described in subparagraph (a), (b), (e), (g) or (h), a Pay Out Event shall
occur with respect to the Offered Series without any notice or other action
on the part of the Trustee immediately upon the occurrence of such event.

     For purposes of the Pay Out Event described in clause (g) above, the
terms "Base Rate" and "Series Adjusted Portfolio Yield" will be defined as
follows with respect to the Offered Certificates:

          "Base Rate" means, with respect to any Monthly Period, the
     annualized percentage equivalent of a fraction, the numerator of which
     is equal to the sum of Class A Monthly Interest, Class B Monthly
     Interest, Collateral Monthly Interest and the Monthly Servicing Fee
     with respect to the Offered Certificates and the Collateral Interest
     for the related Distribution Date and the denominator of which is the
     Invested Amount as of the last day of the preceding Monthly Period.

          "Series Adjusted Portfolio Yield" means, with respect to any
     Monthly Period, the annualized percentage equivalent of a fraction,
     (A) the numerator of which is equal to (a) Reallocated Investor
     Finance Charge Collections (including any investment earnings and
     certain other amounts that are to be treated as collections of Finance
     Charges Receivables allocable to the Offered Series in accordance with
     the Pooling and Servicing Agreement) for such Monthly Period, plus (b)
     the amount of Principal Funding Investment Proceeds for the related
     Distribution Date, plus (c) provided that each Rating Agency has 
     consented to the inclusion thereof in calculating the Series Adjusted
     Portfolio Yield, any Excess Finance Charge Collections that are
     allocated to the Offered Series, plus (d) the amount of funds
     withdrawn from the Reserve Account and included in Class A Available
     Funds for the Distribution Date with respect to such Monthly Period
     and plus (e) the aggregate amount of funds withdrawn from the Yield
     Supplement Account and included in Class A Available Funds, Class B
     Available Funds and Collateral Available Funds for the Distribution
     Date with respect to such Monthly Period, and less (f) the Investor 
     Default Amount for the Distribution Date with respect to such Monthly
     Period, and (B) the denominator of which is the Invested Amount as of
     the last day of the preceding Monthly Period.

     If the proceeds of any sale of the Receivables following the
occurrence of an Insolvency Event with respect to the Transferor, as
described in the Prospectus under "Description of the Certificates   Pay
Out Events and Reinvestment Events," allocated to the Class A Invested
Amount and the proceeds of any collections on the Receivables in the
Collection Account and any amounts on deposit in the Interest Funding
Account are not sufficient to pay in full the remaining amount due on the
Class A Certificates, the Class A Certificateholders will suffer a
corresponding loss and no such proceeds will be available to the Class B
Certificateholders. 

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The share of the Servicing Fee allocable to the Series
Certificateholders and the Collateral Interest Holder with respect to any
Distribution Date (the "Monthly Servicing Fee") shall be equal to one-
twelfth of the product of (a) 2.0% (the "Servicing Fee Rate") and (b) (i)
the Adjusted Invested Amount as of the last day of the Monthly Period
preceding such Distribution Date, less (ii) the product of (A) any amount
on deposit in the Special Funding Account as of the last day of the Monthly
Period preceding such Distribution Date and (B) the Series Allocation
Percentage for the Offered Series with respect to such Monthly Period (the
amount calculated pursuant to this clause (b) is referred to as the "
Servicing Base Amount"); provided, however, with respect to the first 
Distribution Date, the Monthly Servicing Fee shall be equal to $       . 
On each Distribution Date a portion of Interchange with respect to the
related Monthly Period that is on deposit in the Collection Account will be
withdrawn from the Collection Account and paid to the Servicer in payment
of a portion of the Monthly Servicing Fee with respect to such Monthly
Period ("Servicer Interchange").  The Servicer Interchange for any Monthly
Period will be an amount equal to the portion of collections of Finance
Charge Receivables allocated to the Invested Amount with respect to such
Monthly Period that is attributable to Interchange; provided, however, that
Servicer Interchange for a Monthly Period may not exceed one-twelfth of the
product of the Adjusted Invested Amount, as of the last day of such Monthly
Period and (ii) .75%. In the case of any insufficiency of Servicer
Interchange on deposit in the Collection Account on any Distribution Date,
a portion of the Monthly 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 or the holders of the Offered Certificates or the
Collateral Interest Holder be liable for the share of the Monthly Servicing
Fee to be paid out of Servicer Interchange.  The share of the Monthly
Servicing Fee allocable to the Class A Certificateholders with respect to
any Distribution Date (the "Class A Servicing Fee") shall be equal to one-
twelfth of the product of (a) the Class A Floating Percentage, (b) 1.25%
(the "Net Servicing Fee Rate") and (c) the Servicing Base Amount; provided,
however, that with respect to the first Distribution Date, the Class A
Servicing Fee shall be equal to $________. The share of the Monthly
Servicing Fee allocable to the Class B Certificateholders with respect to
any Distribution Date (the "Class B Servicing Fee") shall be equal to one-
twelfth of the product of (a) the Class B Floating Percentage, (b) the Net
Servicing Fee Rate and (c) the Servicing Base Amount; provided, however,
that with respect to the first Distribution Date, the Class B Servicing Fee
shall be equal to $_______. The share of the Monthly Servicing Fee
allocable to the Collateral Interest with respect to any Distribution Date
(the "Collateral Interest Servicing Fee") shall be equal to one-twelfth of
the product of (a) the Collateral Floating Percentage, (b) the Net
Servicing Fee Rate and (c) the Servicing Base Amount; provided, however,
that with respect to the first Distribution Date, the Collateral Interest
Servicing Fee shall be equal to $_______. The remainder of the Servicing
Fee shall be paid by the holders of the Transferor Certificates or the
certificateholders of other Series (as provided in the related 
Supplements) and in no event will the Trust, the Trustee or the Series
Certificateholders be liable for the share of the Servicing Fee to be paid
by the holders of the Transferor Certificates or the certificateholders of
any other Series.

SERIES TERMINATION

     If, on the Distribution Date which is two months prior to the Stated
Series Termination Date, the Invested Amount (after giving effect to all
changes therein on such date) exceeds zero, the Servicer will, within the
40-day period beginning on such date, solicit bids for the sale of
interests in the Principal Receivables or certain Principal Receivables,
together in each case with the related Finance Charge Receivables, in an
amount equal to the Invested Amount at the close of business on the last
day of the Monthly Period preceding the Termination Date (after giving
effect to all distributions required to be made on the Termination Date
other than from the proceeds of the sale). The Transferor and the
Collateral Interest Holder will be entitled to participate in, and to
receive notice of each bid submitted in connection with, such bidding
process. Upon the expiration of such 40-day period, the Trustee will
determine (a) which bid is the highest cash purchase offer (the "Highest
Bid") and (b) the amount (the "Available Final Distribution Amount") which
otherwise would be available in the Collection Account on the Termination
Date for distribution to the  Series Certificateholders and the Collateral
Interest Holder. The Servicer will sell such Receivables on the Termination
Date to the bidder who provided the Highest Bid and will deposit the
proceeds of such sale in the Collection Account for allocation (together
with the Available Final Distribution Amount) to the Offered
Certificateholders' Interest and the Collateral Interest in the order of
priority specified herein.

REPORTS

     No later than the second business day prior to each Distribution Date,
the Servicer will forward to the Trustee, the Paying Agent, each Rating
Agency and the Collateral Interest Holder, a statement (the "Monthly
Report") prepared by the Servicer setting forth certain information with
respect to the Trust and the Class A Certificates and the Class B
Certificates, including: (a) the aggregate amount of Principal Receivables
and Finance Charge Receivables in the Trust as of the end of such Monthly
Period; (b) the Invested Amount, the Class A Invested Amount, the Class B
Invested Amount and the Collateral Invested Amount at the close of business
on the last day of the preceding Monthly Period; (c) the amounts on deposit
in the Yield Supplement Account, the Cash Collateral Account and the
Available Credit Enhancement at the close of business on the last day of
the preceding Monthly Period; (d) the Series Allocation Percentage, the
Floating Allocation Percentage, the Class A Floating Percentage, the Class
B Floating Percentage and the Collateral Floating Percentage and the
Principal Allocation Percentage, the Class A Principal Percentage, the
Class B Principal Percentage and the Collateral Principal Percentage; (e)
the amount of collections of Principal Receivables and Finance Charge
Receivables processed during the related Monthly Period and the portion
thereof allocated to the Offered Certificateholders' Interest; (f) the
aggregate outstanding balance of Accounts that were  30, 60 and  90 days
or more delinquent as of the end of such Monthly Period; (g) the Investor
Default Amount, the Class A Investor Default Amount, the Class B Investor
Default Amount and the Collateral Default Amount and the Defaulted Amount
with respect to such Monthly Period; (h) the aggregate amount, if any, of 
Class A Investor Charge-Offs, Class B Investor Charge-Offs, any reductions
in the Class B Invested Amount pursuant to clauses (iv) and (v) of the
definition of "Class B Invested Amount," under "   Allocation Percentages"
above, and the amounts by which the Collateral Invested Amount has been
reduced pursuant to clauses (c), (d) and (e) of the definition of
"Collateral Invested Amount" under " - Allocation Percentages" above, and
any Class A or Class B Investor Charge-Offs reimbursed on the related
Monthly Period, for such Monthly Period; (i) the Monthly Servicing Fee,
Class A Servicing Fee, Class B Servicing Fee and Collateral Interest 
Servicing Fee for such Monthly Period; (j) the Series Adjusted Portfolio
Yield for such Monthly Period; (k) the Base Rate for such Monthly Period;
(l) Reallocated Principal Collections; and (m) Shared Principal
Collections.

                                UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting
agreement (the "Underwriting Agreement") among the Transferor, the Bank,
the underwriters of the Class A Certificates named below (the "Class A
Underwriters") and the underwriters of the Class B Certificates named below
(the "Class B Underwriters," and together with the Class A Underwriters,
the "Underwriters"), the Transferor has agreed to cause the Trust to sell
to the Underwriters, and the Underwriters have agreed to purchase, the
principal amount of the Class A Certificates and Class B Certificates set
forth opposite their names:

   
                                                          PRINCIPAL
                                                          AMOUNT OF
                       UNDERWRITERS OF THE CLASS A          CLASS A
                               CERTIFICATES              CERTIFICATES

                Merrill Lynch, Pierce, Fenner & Smith 
                            Incorporated                 $              
    

                                                         $              
                         Total  . . . . . . . .


                                                          PRINCIPAL
                                                          AMOUNT OF
                       UNDERWRITERS OF THE CLASS B          CLASS A
                               CERTIFICATES              CERTIFICATES

                Merrill Lynch, Pierce, Fenner & Smith 
                            Incorporated                 $              

                                                         $              
                         Total  . . . . . . . .

     The Underwriting Agreement provides that the obligation of the Class A
Underwriters to pay for and accept delivery of the Class A Certificates and
the obligation of the Class B Underwriters to pay for and accept delivery
of the Class B Certificates are subject to the approval of certain legal
matters by their counsel and to certain other conditions. All of the
Offered Certificates will be issued if any are issued.

     The Underwriters presently intend to make a market in the Offered
Certificates; however, they are not obligated to do so, any market-making
may be discontinued at any time, and there can be no assurance that an
active public market for the Offered Certificates will develop.

     If the Underwriters create a short position in the Offered
Certificates in connection with the offering, i.e., if they sell more 
Offered Certificates than are set forth on the cover page of this
Prospectus Supplement, the Underwriters may reduce that short position by
purchasing Offered Certificates in the open market.

     In general, the purchase of a security for the purpose of
stabilization or to reduce a short position could cause the price of the
security to be higher than it might be in the absence of such purchase.

     None of the Transferor, the Servicer, or the Underwriters makes any
representation or prediction as to the direction or magnitude of any effect
that the transactions described above may have on the prices of the Offered
Certificates. In addition, none of the Transferor, the Servicer, or the
Underwriters makes any representation that the Underwriters will engage in
such transactions or that such transactions, once commenced, will not be
discontinued without not ice.

     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.

   
     Each Underwriter has represented and agreed that (a) it has only
issued, distributed or passed on and will only issue or pass on in the
United Kingdom any document received by it in connection with the issue of
the Offered Certificates to a person who is of a kind described in Article
11(3) of the Financial Services Act 1986 (Investment Advertisements)
(Exemptions) Order 1996 or is a person to whom such document may otherwise
lawfully be issued or passed on, (b) it has complied and will comply with
all applicable provisions of the Financial Services Act 1986 with respect
to anything done by it in relation to the Offered Certificates in, from or
otherwise involving the United Kingdom and (c) if that Underwriter is an
authorized person under the Financial Services Act 1986, it has only
promoted and will only promote (as that term is defined in Regulation
1.02(2) of the Financial Services (Promotion of Unregulated Schemes)
Regulations 1991) to any person in the United Kingdom the scheme described
herein if that person is a kind described either in Section 76(2) of the
Financial Services Act 1986 or in Regulation 1.04 of the Financial Services
(Promotion of Unregulated Schemes) Regulations 1 991.
    

     The Transferor and the Bank will indemnify the Underwriters against
certain liabilities, including liabilities under the Securities Act, or
contribute to payments the Underwriters may be required to make in respect
thereof. The Underwriters have agreed to reimburse the Transferor for
certain expenses of the issuance and distribution of the Offered
Certificates.


                               LEGAL MATTERS

     Certain legal matters relating to the Offered Certificates will be
passed upon for the Transferor and the Trust by Skadden, Arps, Slate,
Meagher & Flom LLP. Certain legal matters will be passed upon for the
Underwriters by Orrick, Herrington & Sutcliffe LLP. Certain legal matters
relating to the federal tax consequences of the issuance of the Offered
Certificates will be passed upon for the Transferor by Skadden, Arps,
Slate, Meagher & Flom LLP.


                           INDEX OF DEFINED TERMS

   
Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Adjusted Invested Amount  . . . . . . . . . . . . . . . . . . . . . . . S-6
Available Cash Collateral Amount  . . . . . . . . . . . . . . . . . . . S-39
Available Enhancement Amount  . . . . . . . . . . . . . . . . . . . . . S-13
Available Final Distribution Amount . . . . . . . . . . . . . . . . . . S-44
Available Principal Collections . . . . . . . . . . . . . . . . . . . . S-28
Available Reserve Account Amount  . . . . . . . . . . . . . . . . . . . S-33
Average Receivables Outstanding . . . . . . . . . . . . . . . . . . . . S-20
Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1
Base Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Cash Collateral Account . . . . . . . . . . . . . . . . . . . . . S-10, S-39 
Class A Additional Interest . . . . . . . . . . . . . . . . . . . . . . S-35
Class A Adjusted Invested Amount  . . . . . . . . . . . . . . . . .S-6, S-31
Class A Available Funds . . . . . . . . . . . . . . . . . . . . . . . . S-27
Class A Certificateholders' Interest  . . . . . . . . . . . . . . . . .  S-5
Class A Certificates  . . . . . . . . . . . . . . . . . . . . . .   S-1, S-4
Class A Floating Percentage . . . . . . . . . . . . . . . . . . . . . . S-30
Class A Initial Invested Amount . . . . . . . . . . . . . . . . . . . .  S-4
Class A Invested Amount . . . . . . . . . . . . . . . . . . . . . .S-5, S-31
Class A Investor Charge-Off . . . . . . . . . . . . . . . . . . . S-12, S-41
Class A Investor Default Amount . . . . . . . . . . . . . . . . . . . . S-40
Class A Monthly Interest  . . . . . . . . . . . . . . . . . . . . . . . S-36
Class A Outstanding Monthly Interest  . . . . . . . . . . . . . . . . . S-36
Class A Principal Percentage  . . . . . . . . . . . . . . . . . . . . . S-31
Class A Required Amount . . . . . . . . . . . . . . . . . . . . . S-10, S-33
Class A Scheduled Payment Date  . . . . . . . . . . . . . . . . . . S-2, S-8
Class A Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . S-44
Class A Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Class B Additional Interest . . . . . . . . . . . . . . . . . . . . . . S-35
Class B Adjusted Invested Amount  . . . . . . . . . . . . . . . . .S-6, S-32
Class B Available Funds . . . . . . . . . . . . . . . . . . . . . . . . S-27
Class B Certificateholders' Interest  . . . . . . . . . . . . . . . . .  S-5
Class B Certificates  . . . . . . . . . . . . . . . . . . . . . . . S-1, S-4
Class B Floating Percentage . . . . . . . . . . . . . . . . . . . . .   S-30
Class B Initial Invested Amount . . . . . . . . . . . . . . . . . . . .  S-4
Class B Invested Amount . . . . . . . . . . . . . . . . . . . . . .S-6, S-31
Class B Investor Charge-Off . . . . . . . . . . . . . . . . . . . S-13, S-41
Class B Investor Default Amount . . . . . . . . . . . . . . . . . . .   S-40
Class B Monthly Interest  . . . . . . . . . . . . . . . . . . . . . . . S-36
Class B Outstanding Monthly Interest  . . . . . . . . . . . . . . . . . S-36
Class B Principal Percentage  . . . . . . . . . . . . . . . . . . . . . S-31
Class B Required Amount . . . . . . . . . . . . . . . . . . . . . S-11, S-34
Class B Scheduled Payment Date  . . . . . . . . . . . . . . . . . .  S-2,S-8
Class B Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . S-44
Class B Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-4
Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-16
Collateral Additional Interest  . . . . . . . . . . . . . . . . . . . . S-37
Collateral Available Funds  . . . . . . . . . . . . . . . . . . . . . . S-36
Collateral Charge-Off . . . . . . . . . . . . . . . . . . . . . . . . . S-41
Collateral Default Amount . . . . . . . . . . . . . . . . . . . . S-37, S-41
Collateral Floating Percentage  . . . . . . . . . . . . . . . . . . . . S-30
Collateral Initial Invested Amount  . . . . . . . . . . . . . . . . . . S-4
Collateral Interest . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Collateral Interest Holder  . . . . . . . . . . . . . . . . . . . . . . S-5
Collateral Interest Servicing Fee . . . . . . . . . . . . . . . . . . . S-44
Collateral Invested Amount  . . . . . . . . . . . . . . . . . . . .S-6, S-32
Collateral Monthly Interest . . . . . . . . . . . . . . . . . . . . . . S-37
Collateral Monthly Principal  . . . . . . . . . . . . . . . . . . . . . S-39
Collateral Principal Percentage . . . . . . . . . . . . . . . . . . . . S-31
Collateral Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-37
Controlled Accumulation Amount  . . . . . . . . . . . . . . . . . . . . S-38
Controlled Accumulation Period  . . . . . . . . . . . . . . . . . . . .  S-8
Controlled Accumulation Period Length . . . . . . . . . . . . . . . . . S-28
Controlled Deposit Amount . . . . . . . . . . . . . . . . . . . . . . . S-39
Covered Amount  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-32
Deficit Controlled Accumulation Amount  . . . . . . . . . . . . . . . . S-38
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . .S-2, S-27
Early Amortization Period . . . . . . . . . . . . . . . . . . . . . . . S-9
Eligible Deposit Account  . . . . . . . . . . . . . . . . . . . . . . . S-32
Enhancement Invested Amount . . . . . . . . . . . . . . . . . . . . . .  S-5
ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-16
Excess Spread . . . . . . . . . . . . . . . . . . . . . . . . . . S-11, S-36
Floating Allocation Percentage  . . . . . . . . . . . . . . . . . . . . S-30
Group I . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
Highest Bid . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-44
Initial Cash Collateral Amount  . . . . . . . . . . . . . . . . . . . . S-10
Initial Invested Amount . . . . . . . . . . . . . . . . . . . . . . . .  S-4
Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Investor Default Amount . . . . . . . . . . . . . . . . . . . . . . . . S-40
Loan Agreement  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-37
Monthly Report  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-44
Monthly Servicing Fee . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Net Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . S-44
Offered Certificateholders' Interest  . . . . . . . . . . . . . . . . .  S-5
Offered Certificates  . . . . . . . . . . . . . . . . . . . . . . . S-1, S-4
Offered Series Supplement . . . . . . . . . . . . . . . . . . . . . .   S-17
Paired Series . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Pay Out Events  . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
PFRFC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1
Pooling and Servicing Agreement . . . . . . . . . . . . . . . . . . . .  S-1
Principal Allocation Percentage . . . . . . . . . . . . . . . . . . . . S-30
Principal Funding Account . . . . . . . . . . . . . . . . . . . . . .   S-17
Principal Funding Account Balance . . . . . . . . . . . . . . . . S-17, S-32
Principal Funding Investment Proceeds . . . . . . . . . . . . . . . . . S-32
Reallocated Principal Collections . . . . . . . . . . . . . . . . .S-8, S-34
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Record Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .  . .S-27
Required Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-11
Required Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . S-39
Required Enhancement Amount . . . . . . . . . . . . . . . . . . . S-13, S-39
Required Reserve Account Amount . . . . . . . . . . . . . . . . . S-32, S-33
Required Transferor Amount  . . . . . . . . . . . . . . . . . . . . . . S-4
Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-32
Reserve Account Funding Date  . . . . . . . . . . . . . . . . . . . . . S-33
Revolving Period  . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-8
Series Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . . S-29
Series Adjusted Portfolio Yield . . . . . . . . . . . . . . . . . . . . S-43
Series Allocable Defaulted Amount . . . . . . . . . . . . . . . . . . . S-29
Series Allocable Finance Charge Collections . . . . . . . . . . . . . . S-29
Series Allocable Principal Collections  . . . . . . . . . . . . . . . . S-29
Series Allocation Percentage  . . . . . . . . . . . . . . . . . . . . . S-29
Series Cut-Off Date . . . . . . . . . . . . . . . . . . . . . . . . . .  S-8
 Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   S-1
Servicer Interchange  . . . . . . . . . . . . . . . . . . . . . . .  . .S-43
Servicing Base Amount . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Servicing Fee Rate  . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Stated Series Termination Date  . . . . . . . . . . . . . . . . . . . .  S-8
Total Enhancement . . . . . . . . . . . . . . . . . . . . . . . . S-14, S-40
Transferor  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Transferor's Interest . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Trust . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-1, S-4
Trust Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . .  S-19
Trustee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Underwriters  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-45
Underwriting Agreement  . . . . . . . . . . . . . . . . . . . . . . . . S-45
Yield Supplement Account  . . . . . . . . . . . . . . . . . . . .S-10, S-39
    



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

No dealer, salesman or other person has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement or the accompanying Prospectus and, if given or made, such
information or representations must not be relied upon as having been 
authorized by the Transferor. Neither this Prospectus Supplement nor the
accompanying Prospectus constitutes an offer or a solicitation by anyone in
any state in which such offer or solicitation is not qualified 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 shall, under any circumstances, create any 
implication that there has been no change in the affairs of the Transferor
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 Series
                       Terms . . . . . . . .       S-4
                       Risk Factors  . . . .       S-17
                       Maturity Considera-
                        tions  . . . . . . .       S-17
                       The Bank Portfolio  .       S-19
                       The Receivables . . .       S-24
                       Use of Proceeds . . .       S-25
                       The Servicer  . . . .       S-25
                       Series Provisions . .       S-25
                       Underwriting  . . . .       S-43
                       Legal Matters . . . .       S-45
                       Index of Defined Terms      S-46

                              PROSPECTUS

   
                       Prospectus Supplement.        v
                       Reports to Certifi-
                         cateholders  . . . .        v
                        Available Information        v
                       Incorporation of
                       Certain Documents by  
                         Reference . . . . .         v
                       Prospectus Summary. .         1
                       Risk Factors  . . . .        17
                       Use of Proceeds . . .        25
                       The Trust . . . . . .        26
                       Credit Card Activities       26
                       The Bank  . . . . . .        31
                       Partners First Receiv-
                         ables Funding
                         Corporation . . . . .      31
                       The Accounts  . . . . .      31
                       Description of the 
                         Certificates  . . . .      32
                       Description of the
                       Pooling and Servicing
                       Agreement . . . . . . .      40
                       Description of the
                       Purchase Agreements . .      60
                       Certain Legal Aspects
                       of the Receivables  . .      61
                       U.S. Federal Income
                            Tax Consequences .      65
                       ERISA Considerations  .      70
                       Plan of Distribution  .      73
                       Legal Matters . . . . .      74
                       Index of Defined Terms.      75
    


UNTIL _____ (90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT), ALL
DEALERS EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS
SUPPLEMENT AND PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

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


   
                           PARTNERS FIRST CREDIT
                             CARD MASTER TRUST
    

                          $_________ ___% CLASS A
                               SERIES 1997-1
                         ASSET BACKED CERTIFICATES

                         $___________ ___% CLASS B
                               SERIES 1997-1
                         ASSET BACKED CERTIFICATES

   
                         PARTNERS FIRST RECEIVABLES
                            FUNDING CORPORATION
                                 TRANSFEROR

                               PARTNERS FIRST
                               NATIONAL BANK
                                  SERVICER
                              _______________
    

                           PROSPECTUS SUPPLEMENT
                             ____________, 1997
                              _______________

                  UNDERWRITERS OF THE CLASS A CERTIFICATES
             MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED






                  UNDERWRITERS OF THE CLASS B CERTIFICATES
             MERRILL LYNCH, PIERCE, FENNER & SMITH INCORPORATED


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





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