FIRST NATIONAL BANK OF ATLANTA
8-K, 1999-10-01
ASSET-BACKED SECURITIES
Previous: ALLFIRST FINANCIAL INC, 8-K, 1999-10-01
Next: BANKBOSTON CORP, 15-12B, 1999-10-01




                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549


                                  FORM 8-K

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

             Date of report (Date of earliest event reported):
                             September 9, 1999

                     THE FIRST NATIONAL BANK OF ATLANTA
           (Originator of the Wachovia Credit Card Master Trust)
             (Exact Name of Registrant as Specified in Charter)


                     WACHOVIA CREDIT CARD MASTER TRUST
                          (Issuer of Certificates)
             (Exact Name of Registrant as Specified in Charter)


UNITED STATES              33-95714              22-2716130
UNITED STATES              33-99442              22-2716130
UNITED STATES              333-79453             22-2716130
(State or Other           (Commission            (I.R.S. Employer
Jurisdiction of           File Number)           Identification No.)
Incorporation)


                               77 Read's Way
                        New Castle Corporate Commons
                         New Castle, Delaware 19720
                  (Address of Principal Executive Offices)


     Registrant's telephone number, including area code: (302) 323-2395

ITEM 5.  OTHER EVENTS


On September 9, 1999, The First National Bank of Atlanta, Credit Suisse
First Boston Corporation and Wachovia Securities, Inc. entered into an
underwriting agreement, pursuant to which The First National Bank of
Atlanta duly authorized Credit Suisse First Boston Corporation and Wachovia
Securities, Inc. (as representatives of the several underwriters) to issue
and sell $432,500,000 in principal amount of Class A Floating Rate Asset
Backed Certificates, Series 1999-2 and $30,000,000 in principal amount of
Class B Floating Rate Asset Backed Certificates, Series 1999-2 of Wachovia
Credit Card Master Trust.


On September 21, 1999, The First National Bank of Atlanta, as transferor
and servicer, and The Bank of New York (Delaware), as trustee, executed and
delivered the Series 1999-2 Supplement to the Amended and Restated Pooling
and Servicing Agreement, dated as of June 4, 1999.


On September 21, 1999, Wachovia Bank, N.A. and The Bank of New York
(Delaware), as trustee, received the requested tax opinion from legal
counsel concerning the Class A Floating Rate Asset Backed Certificates,
Series 1999-2, the Class B Floating Rate Asset Backed Certificate, Series
1999-2, and the Wachovia Credit Card Master Trust.


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL STATEMENTS AND EXHIBITS

            (c)  Exhibits

            4.1   Underwriting Agreement, dated as of September 9, 1999,
                  between The First National Bank of Atlanta, and Credit
                  Suisse First Boston Corporation and Wachovia Securities,
                  Inc. as representatives of the several underwriters.

            4.2   Series 1999-2 Supplement, dated as of September 21, 1999,
                  to the Amended and Restated Pooling and Servicing
                  Agreement, dated as of June 4, 1999, between The First
                  National Bank of Atlanta, as transferor and servicer, and
                  The Bank of New York (Delaware), as trustee.

            4.3   Tax Opinion of legal counsel, dated as of September 21,
                  1999, concerning the Class A Floating Rate Asset Backed
                  Certificates, Series 1999-2, the Class B Floating Rate
                  Asset Backed Certificate, Series 1999-2, and the Wachovia
                  Credit Card Master Trust.




                                 SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by
the undersigned hereunto duly authorized.


                        THE FIRST NATIONAL BANK OF ATLANTA
                        _______________________________________________
                        (Originator of the Wachovia Credit Card Master Trust)
                                         (Registrant)




Dated:  September 21, 1999    By:  /s/ Donald K. Truslow
                                   ________________________
                              Name:   Donald K. Truslow
                              Title:  Controller








                                                                Exhibit 4.1


                     WACHOVIA CREDIT CARD MASTER TRUST
                               SERIES 1999-2

              Class A Floating Rate Asset Backed Certificates,
                               Series 1999-2

              Class B Floating Rate Asset Backed Certificates,
                               Series 1999-2


                           UNDERWRITING AGREEMENT


                                          September 9, 1999


Credit Suisse First Boston Corporation,
Wachovia Securities, Inc.
      As Representatives of the
      Several Underwriters
c/o Credit Suisse First Boston Corporation
Eleven Madison Avenue
New York, NY 10010

Ladies and Gentlemen:

            1. Introductory. The First National Bank of Atlanta, a national
banking association (the "Bank" or the "Transferor"), has duly authorized
the issuance and sale to Credit Suisse First Boston Corporation and
Wachovia Securities, Inc. as representatives of the several underwriters
(the "Representatives") of $432,500,000 principal amount of Class A
Floating Rate Asset Backed Certificates, Series 1999-2 (the "Class A
Certificates") and $30,000,000 principal amount of Class B Floating Rate
Asset Backed Certificates, Series 1999-2 (the "Class B Certificates" and,
collectively with the Class A Certificates, the "Certificates")) of
Wachovia Credit Card Master Trust (the "Trust"). The Certificates will be
issued pursuant to (a) an Amended and Restated Pooling and Servicing
Agreement between the Bank, as Transferor and as Servicer, and The Bank of
New York (Delaware), as Trustee, dated as of June 4, 1999 (the "P&S
Agreement") and (b) the Series 1999-2 Supplement to the P&S Agreement, to
be dated as of September 21, 1999 (the "Supplement" and, together with the
P&S Agreement, the "Pooling and Servicing Agreement"), between the Bank and
the Trustee. The Transferor will enter into a Loan Agreement among the
Bank, as Transferor and Servicer, the Trustee, as Trustee and as Collateral
Agent, and the Agent and Collateral Investors identified therein, to be
dated as of September 21, 1999 (the "Loan Agreement"). Each Certificate
represents a specified percentage undivided interest in the Trust.

            This Underwriting Agreement shall hereinafter be referred to as
this "Agreement." This Agreement, the Pooling and Servicing Agreement and
the Loan Agreement shall collectively hereinafter be referred to as the
"Basic Documents." Capitalized terms used but not defined herein have the
meanings assigned in the Pooling and Servicing Agreement. The Transferor
hereby agrees with the several Underwriters named in Schedule A hereto
("Underwriters") as follows:

            2. Representations and Warranties of the Transferor. The
Transferor represents and warrants to, and agrees with, the several
Underwriters that:

                  (a) A registration statement on Form S-3 (No. 333-79453),
      including a prospectus and such amendments thereto as may have been
      required to the date hereof, relating to the Certificates and the
      offering thereof from time to time in accordance with Rule 415 under
      the Securities Act of 1933, as amended (the "Act"), has been filed
      with the Securities and Exchange Commission ("Commission") and such
      registration statement, as amended, has become effective; such
      registration statement, as amended, and the prospectus relating to
      the sale of the Certificates offered thereby constituting a part
      thereof, as from time to time amended or supplemented (including the
      base prospectus and any prospectus supplement filed with the
      Commission pursuant to Rule 424(b) of the rules and regulations of
      the Commission (the "Rules and Regulations") under the Act), are
      respectively referred to herein as the "Registration Statement" and
      the "Prospectus"; provided, however, that a supplement to the
      Prospectus prepared pursuant to Section 5(a) hereof shall be deemed
      to have supplemented the Prospectus only with respect to the offering
      of the Certificates; and the conditions to the use of a registration
      statement on Form S-3 under the Act, as set forth in the General
      Instructions on Form S-3, and the conditions of Rule 415 under the
      Act, have been satisfied with respect to the Registration Statement;

                  (b) On the effective date of the Registration Statement,
      the Registration Statement and the Prospectus conformed in all
      respects to the requirements of the Act and the Rules and
      Regulations, and did not include any untrue statement of a material
      fact or, in the case of the Registration Statement, omit to state any
      material fact required to be stated therein or necessary to make the
      statements therein not misleading, and, in the case of the
      Prospectus, omit to state any material fact necessary to make the
      statements therein, in light of the circumstances under which they
      were made, not misleading, and on the date of this Agreement, the
      Registration Statement and the Prospectus will conform in all
      respects to the requirements of the Act and the Rules and
      Regulations, and neither of such documents included or will include
      any untrue statement of a material fact or omit to state any material
      fact required to be stated therein or necessary to make the
      statements therein not misleading; provided, however, that the
      foregoing does not apply to statements in or omissions from the
      Registration Statement or the Prospectus based upon written
      information furnished to the Transferor by the Underwriters
      specifically for use therein, it being understood and agreed that the
      only such information is that described as such in Section 7(b).

                  (c) The Transferor is a national banking association duly
      organized and validly existing in good standing under the laws of the
      United States, with full power, authority and legal right to own its
      properties and conduct its business as described in the Prospectus;
      is duly qualified to do business and is in good standing (or is
      exempt from such requirements) and has obtained all necessary
      licenses and approvals (except with respect to the state securities
      or Blue Sky laws of various jurisdictions) in each jurisdiction in
      which failure to so qualify or obtain such licenses and approvals
      would have a material adverse effect on the interests of
      Certificateholders under the Pooling and Servicing Agreement.

                  (d) No consent, approval, authorization, or order of, or
      filing with, any governmental agency or body or any court is required
      for the consummation by the Transferor of the transactions
      contemplated by this Agreement in connection with the issuance and
      sale of the Certificates by the Transferor, except such as have been
      obtained and made under the Act, such as may be required under state
      securities laws and the filing of any financing statements required
      to perfect the Trust's interest in the Receivables or as otherwise
      provided in the Basic Documents.

                  (e) The Transferor is not in violation of its Articles of
      Association or Bylaws or in default in the performance or observance
      of any obligation, agreement, covenant or condition contained in any
      agreement or instrument to which it is a party or by which it or its
      properties are bound which would have a material adverse effect on
      the transactions contemplated in the Basic Documents. The execution,
      delivery and performance of the Basic Documents and the issuance and
      sale of the Certificates and compliance with the terms and provisions
      thereof will not result in a material breach or violation of any of
      the terms and provisions of, or constitute a default under, any
      statute, rule, regulation or order of any governmental agency or body
      or any court, domestic or foreign, having jurisdiction over the
      Transferor or any of its properties, or any material agreement or
      instrument to which the Transferor is a party or by which the
      Transferor is bound or to which any of the properties of the
      Transferor is subject, or the Articles of Association or Bylaws of
      the Transferor, and the Transferor has full power and authority to
      authorize, issue and sell the Certificates as contemplated by this
      Agreement and the Transferor has full power and authority to enter
      into the Basic Documents to which it is a party.

                  (f) As of the Closing Date, the representations and
      warranties of the Transferor in the Basic Documents to which it is a
      party will be true and correct in all material respects.

                  (g) This Agreement has been duly authorized, executed and
      delivered by the Transferor.

                  (h) The Transferor has authorized the Trust to issue and
      sell the Certificates.

                  (i) Wachovia Corporation (the "Company") has delivered to
      you complete and correct copies of publicly available portions of the
      Consolidated Reports of Condition and Income of the Transferor for
      the three most recent years for which such reports are available, as
      submitted to the Comptroller of the Currency; except as set forth in
      or contemplated in the Registration Statement and the Prospectus,
      there has been no material adverse change in the condition (financial
      or otherwise) of the Company since the last such report;

                  (j) The Company has delivered to you complete and correct
      copies of Form 10-Q for the second quarter of 1999 and Form 10-K for
      1998. Except as set forth in or contemplated in a Registration
      Statement and the Prospectus, there has been no material adverse
      change, nor any development or event involving a prospective material
      adverse change, in the condition (financial or otherwise) of either
      the Transferor or the Company or the credit card business of the
      Company or its Affiliates since the date of the information provided
      pursuant to the preceding sentence.

                  (k) Any taxes, fees and other governmental charges due
      and payable from or by the Transferor in connection with the
      execution, delivery and performance of the Basic Documents and the
      Certificates and any other agreements contemplated therein shall have
      been paid or will be paid by the Transferor, at or prior to the
      Closing Date to the extent then due.

                  (l) The Certificates have been duly and validly
      authorized by all required action of the Bank, and, when duly and
      validly executed by the Bank, authenticated by the Trustee and
      delivered in accordance with the Pooling and Servicing Agreement, and
      delivered to and paid for by the Underwriters as provided herein,
      will be validly issued and outstanding and entitled to the benefits
      of the Pooling and Servicing Agreement. As of the Closing Date, the
      Certificates will have been duly and validly executed by the Bank,
      and will conform in all material respects to the descriptions thereof
      contained in the Prospectus.

                  (m) The Receivables conformed in all material respects
      with the description thereof contained in the Prospectus as of the
      dates specified therein.

                  (n) The Trust is not, and will not become as a result of
      the issuance and sale of the Certificates, subject to regulation as
      an "investment company" within the meaning of the Investment Company
      Act of 1940, as amended (the "1940 Act").


            3. Purchase, Sale and Delivery of Certificates. On the basis of
the representations, warranties and agreements herein contained, but
subject to the terms and conditions herein set forth, the Transferor agrees
to sell to the Underwriters, and the Underwriters agree, severally and not
jointly, to purchase from the Transferor (i) at a purchase price of 99.80%
of the principal amount of the Class A Certificates, the principal amounts
of Class A Certificates, set forth opposite the names of the applicable
Underwriters in Schedule A hereto and (ii) at a purchase price of 99.75% of
the principal amount of the Class B Certificates, the principal amounts of
Class B Certificates, set forth opposite the names of the applicable
Underwriters in Schedule A hereto.

            The Transferor will deliver against payment of the purchase
price the Class A Certificates and Class B Certificates, each in the form
of one or more permanent global securities in definitive form (the "Global
Certificates") deposited with the Trustee as custodian for The Depository
Trust Company ("DTC") and registered in the name of Cede & Co., as nominee
for DTC. Interests in any permanent global securities will be held only in
book-entry form through DTC, except in the limited circumstances described
in the Prospectus. Payment for the Certificates shall be made by the
Underwriters in Federal (same day) funds by wire transfer to an account
previously designated to Credit Suisse First Boston by the Transferor at
10:00 a.m. (New York time), on September 21, 1999, or at such other time
not later than seven full business days thereafter as the Representatives
and the Transferor determine, such time being herein referred to as the
"Closing Date," against delivery to the Trustee as custodian for DTC of the
Global Certificates representing all of the Class A Certificates and Class
B Certificates. For purposes of Rule 15c6-1 under the Securities Exchange
Act of 1934 (the "Exchange Act"), the Closing Date (if later than the
otherwise applicable settlement date) shall be the settlement date for
payment of funds and delivery of the Certificates. The Global Certificates
will be made available for checking at the office of Skadden, Arps, Slate,
Meagher & Flom LLP at least 24 hours prior to the Closing Date.

            4. Offering by Underwriters. It is understood that the several
Underwriters propose to offer the Certificates for sale to the public
(which may include selected dealers) as set forth in the Prospectus.

                  (a) Each Underwriter, severally, represents and warrants
      to the Bank that (a) it has not and will not use any information that
      constitutes "Computational Materials" with respect to the offering of
      Certificates unless is has obtained the prior written consent of the
      Bank to such usage and (b) it has not and will not use any
      information that constitutes "Series Term Sheets," "ABS Term Sheets,"
      "Structural Term Sheets" or "Collateral Term Sheets" with respect to
      the offering of Certificates. For purposes hereof, "Series Term
      Sheet" shall have the meaning given such term in the no-action
      letter, dated April 5, 1996, issued by Commission to Greenwood Trust
      Company (the "Greenwood Letter") and "Computational Materials" shall
      have the meaning given such term in the Greenwood Letter and,
      together with the no-action letter, dated May 20, 1994, issued by the
      Commission to Kidder, Peabody Acceptance Corporation I, Kidder,
      Peabody & Co., Incorporated and Kidder Structured Asset Corporation,
      as made applicable to other issuers and underwriters by the
      Commission in the response to the request of the Public Securities
      Association, dated May 24, 1994 (collectively, the "Kidder/PSA
      Letter"), the PSA Letter and the No-Action Letters. For purposes
      hereof, "ABS Term Sheets," "Structural Term Sheets" and "Collateral
      Term Sheets" shall have the meanings given such terms in the
      no-action letter, dated February 17, 1995, issued by the Commission
      to the Public Securities Association (the "PSA Letter").

            5. Certain Agreements of the Transferor. The Transferor
covenants and agrees with the several Underwriters that:

                  (a) Immediately following the execution of this
      Agreement, the Transferor will prepare a prospectus supplement
      setting forth the amount of Class A Certificates and Class B
      Certificates covered thereby and the terms thereof not otherwise
      specified in the Prospectus, the price at which such Certificates are
      to be purchased by the Underwriters, the initial public offering
      price, the selling concessions and allowances and such other
      information as the Transferor deems appropriate. The Transferor will
      transmit the Prospectus including such prospectus supplement to the
      Commission pursuant to Rule 424(b) by a means reasonably calculated
      to result in filing with the Commission pursuant to Rule 424(b). The
      Transferor will advise the Representatives promptly of any such
      filing pursuant to Rule 424(b).

                  (b) The Transferor will advise the Representatives
      promptly of any proposal to amend or supplement the Registration
      Statement as filed and will not effect such amendment or
      supplementation without the Representatives' consent, which consent
      shall not be unreasonably withheld or delayed; and the Transferor
      will also advise the Representatives promptly of the effectiveness of
      any amendment or supplementation of the Registration Statement and of
      the institution by the Commission of any stop order proceedings in
      respect of the Registration Statement and the Transferor will use its
      best efforts to prevent the issuance of any such stop order and to
      obtain as soon as possible its lifting, if issued.

                  (c) If, at any time when a prospectus relating to the
      Certificates is required to be delivered under the Act in connection
      with sales by any Underwriter or dealer, any event occurs as a result
      of which the Prospectus as then amended or supplemented would include
      any untrue statement of a material fact or omit to state any material
      fact necessary to make the statements therein, in the light of the
      circumstances under which they were made, not misleading, or if it is
      necessary at any time to amend the Prospectus to comply with the Act,
      the Transferor will promptly notify the Representatives of such event
      and will promptly prepare and file with the Commission (subject to
      the Representatives' prior review pursuant to paragraph (b) of this
      Section 5), at its own expense, an amendment or supplement which will
      correct such statement or omission, or an amendment which will effect
      such compliance. Neither the Representatives' consent to, nor the
      Underwriters' delivery of, any such amendment or supplement shall
      constitute a waiver of any of the conditions set forth in Section 6.

                  (d) As soon as practicable, but not later than the
      Availability Date (as defined below), the Transferor will cause the
      Trust to make generally available to the Certificateholders an
      earnings statement of the Trust covering a period of at least 12
      months beginning after the effective date of the Registration
      Statement which will satisfy the provisions of Section 11(a) of the
      Act. For the purpose of the preceding sentence, "Availability Date"
      means the 45th day after the end of the Trust's fourth fiscal quarter
      following the fiscal quarter that includes such Effective Date,
      except that, if such fourth fiscal quarter is the last quarter of the
      Trust's fiscal year, "Availability Date" means the 90th day after the
      end of such fourth fiscal quarter.

                  (e) The Transferor will furnish to the Representatives
      copies of the Registration Statement (two of which will be signed and
      will include all exhibits), each related preliminary prospectus, and,
      so long as delivery of a prospectus relating to the Certificates is
      required to be delivered under the Act in connection with sales by
      any Underwriter or dealer, the Prospectus and all amendments and
      supplements to such documents, in each case as soon as available and
      in such quantities as the Representatives reasonably request. The
      Prospectus shall be so furnished on or prior to 10:00 A.M., New York
      time, two business days following the execution and delivery of this
      Agreement or at such other time as the Representatives and the
      Transferor determine. All other such documents shall be so furnished
      as soon as available. The Transferor will pay the expenses of
      printing and distributing to the Underwriters all such documents.

                  (f) The Transferor will arrange for the qualification of
      the Certificates for sale and the determination of their eligibility
      for investment under the laws of such jurisdictions as the
      Representatives designate and in the continuation of such
      qualifications in effect so long as required for the distribution of
      the Certificates; provided, however, that the Transferor will not be
      obligated to qualify to do business in any jurisdiction where it is
      not so qualified or to take action which would subject the Transferor
      to the general or unlimited service of process in any jurisdiction
      where it is not now subject to such service of process.

                  (g) For a period from the date of this Agreement until
      the retirement of the Class A Certificates and Class B Certificates
      (i) the Bank, as Servicer, will furnish to the Representatives and,
      upon request, to each of the other Underwriters, copies of each
      certificate and the annual statements of compliance delivered to the
      Trustee pursuant to Article III and Section 5.2 of the Pooling and
      Servicing Agreement and the annual independent certified public
      accountant's servicing reports furnished to the Trustee pursuant to
      Article III of the Pooling and Servicing Agreement, as soon as such
      statements and reports are furnished to the Trustee, (ii) any other
      periodic certificates or reports as may be delivered to the Trustee
      or the Certificateholders under the Pooling and Servicing Agreement
      and (iii) from time to time, such other information concerning the
      Transferor as the Representatives may reasonably request.

                  (h) So long as any Certificate is outstanding, the
      Transferor will furnish to the Representatives as soon as
      practicable, copies of all documents (A) distributed, or caused to be
      distributed, by the Transferor to Certificateholders, (B) filed, or
      caused to be filed, by the Transferor with the Commission pursuant to
      the Exchange Act, any order of the Commission thereunder or pursuant
      to a "no-action" letter from the staff of the Commission and (C) from
      time to time, such other information in the possession of the
      Transferor concerning the Trust as the Representatives may reasonably
      request. The Transferor will register the Class A Certificates under
      the Exchange Act within 120 days after the end of the fiscal year of
      the Trust during which the offering of the Class A Certificates to
      the public occurred.

                  (i) The Transferor will pay all expenses incident to the
      performance of its obligations under this Agreement and will
      reimburse the Underwriters (if and to the extent incurred by them)
      for any filing fees and other expenses (including fees and
      disbursements of counsel) incurred by them in connection with
      qualification of the Certificates for sale and determination of their
      eligibility for investment under the laws of such jurisdictions as
      the Representatives designate and the printing of memoranda relating
      thereto, for any fees charged by investment rating agencies for the
      rating of the Certificates, for any travel expenses of the
      Transferor's officers and employees and any other expenses of the
      Transferor in connection with attending or hosting meetings with
      prospective purchasers of the Certificates and for expenses incurred
      in distributing preliminary prospectuses and the Prospectus
      (including any amendments and supplements thereto).

                  (j) To the extent, if any, that the ratings provided with
      respect to the Certificates by the Rating Agencies is conditional
      upon the furnishing of documents or the taking of any other action by
      the Transferor agreed upon on or prior to the Closing Date, the
      Transferor shall furnish such documents and take any such other
      action.

                  (k) The Transferor shall not, until after the Closing
      Date, offer, sell or contract to sell, directly or indirectly, or
      file with the Commission a registration statement under the Act
      relating to, securities substantially similar to the Class A
      Certificates or Class B Certificates.

            6. Conditions of the Obligations of the Underwriters. The
obligations of the several Underwriters to purchase and pay for the
Certificates on the Closing Date will be subject to the accuracy of the
representations and warranties on the part of the Transferor herein, to the
accuracy of the statements of officers of the Transferor made pursuant to
the provisions hereof, to the performance by the Transferor of its
obligations hereunder and to the following additional conditions precedent:

                  (a) The Representatives shall have received a letter,
      dated the date of delivery thereof, which shall be on or prior to the
      date hereof, of Ernst & Young LLP, in form and substance satisfactory
      to the Underwriters and counsel for the Underwriters, confirming that
      they are independent public accountants within the meaning of the Act
      and the applicable published Rules and Regulations thereunder and
      stating in effect that (i) they have performed certain specified
      procedures as a result of which they determined that certain
      information of an accounting, financial or statistical nature (which
      is limited to accounting, financial or statistical information
      derived from the general accounting records of the Transferor) set
      forth in the Registration Statement and the Prospectus (and any
      supplements thereto), agrees with the accounting records of the
      Transferor, excluding any questions of legal interpretation, and (ii)
      they have performed certain specified procedures with respect to the
      accounts.

                  (b) The Prospectus shall have been filed with the
      Commission in accordance with the Rules and Regulations and Section
      5(a) of this Agreement. Prior to such Closing Date, no stop order
      suspending the effectiveness of the Registration Statement shall have
      been issued and no proceedings for that purpose shall have been
      instituted or, to the knowledge of the Transferor or the
      Representatives, shall be contemplated by the Commission or by any
      authority administering any state securities or blue sky laws.

                  (c) Subsequent to the execution and delivery of this
      Agreement, there shall not have occurred (i) any change, or any
      development or event involving a prospective change, in the condition
      (financial or otherwise), business, properties or results of
      operations of the Transferor, the Company or the Transferor's credit
      card business which, in the reasonable judgment of the
      Representatives, materially impairs the investment quality of the
      Certificates and makes it impractical or inadvisable to proceed with
      completion of the public offering or the sale of and payment for the
      Certificates; (ii) any downgrading in the rating of any debt
      securities of the Transferor or the Company by any "nationally
      recognized statistical rating organization" (as defined for purposes
      of Rule 436(g) under the Act), or any public announcement that any
      such organization has under surveillance or review its rating of any
      debt securities of the Transferor or the Company (other than an
      announcement with positive implications of a possible upgrading, and
      no implication of a possible downgrading, of such rating); (iii) any
      suspension or limitation of trading in securities generally on the
      New York Stock Exchange, or any setting of minimum prices for trading
      on such exchange, or any suspension of trading of any securities of
      the Transferor or the Company on any exchange or in the
      over-the-counter market; (iv) any banking moratorium declared by U.S.
      Federal or New York authorities; or (v) any outbreak or escalation of
      major hostilities in which the United States is involved, any
      declaration of war by Congress or any substantial national or
      international calamity or emergency if, in the judgement of the
      Representatives, the effect of any such outbreak, escalation,
      declaration, calamity or emergency makes it impractical or
      inadvisable to proceed with completion of the public offering or the
      sale of and payment for the Certificates.

                  (d) The Representatives shall have received from John H.
      Loughridge, Jr., Esq. in-house counsel for the Transferor, such
      opinion or opinions dated the Closing Date and satisfactory in form
      and substance to the Underwriters and counsel for the Underwriters,
      substantially to the effect that:

                        (i) The Transferor is a national banking
      association duly organized, validly existing and in good standing
      under the laws of the United States, and has full corporate power,
      authority and legal right to execute, deliver and perform its
      obligations under the Basic Documents to which it is a party and, in
      all material respects, to own its properties and conduct its business
      as such properties are presently owned and as such business is
      presently conducted;

                        (ii) The Transferor is duly qualified to do
      business and is in good standing (or is exempt from such
      requirements)in any state required in order to conduct its business,
      and has obtained all necessary licenses and approvals in each
      jurisdiction in which failure to so qualify or to obtain such
      licenses and approvals would render any Credit Card Agreement
      relating to an Account or any Receivable transferred to the Trust by
      the Transferor unenforceable by the Transferor, the Servicer or the
      Trustee and would have a material adverse effect on the interests of
      the Certificateholders under the Pooling and Servicing Agreement;

                        (iii) The Certificates have been duly authorized,
      executed and delivered by the Transferor and, when duly authenticated
      by the Trustee in accordance with the terms of the Pooling and
      Servicing Agreement and delivered to and paid for by the Underwriters
      in accordance with the terms of this Agreement, will be validly
      issued and outstanding and entitled to the benefits provided by the
      Pooling and Servicing Agreement;

                        (iv) Each of the Basic Documents has been duly
      authorized, executed and delivered by the Transferor, and constitutes
      the legal, valid and binding agreement of the Transferor, enforceable
      in accordance with its terms, except (x) to the extent that the
      enforceability thereof may be limited by (A) bankruptcy, insolvency,
      moratorium, receivership, conservatorship, reorganization, moratorium
      or other similar laws now or hereafter in effect relating to or
      affecting the rights and remedies of creditors generally and the
      rights of creditors as the same may be applied in the event of
      bankruptcy, insolvency, receivership, reorganization, moratorium or
      other similar event in respect of the Transferor, (B) general
      principles of equity (regardless of whether considered and applied in
      a proceeding in equity or in law) and (C) with respect to the Pooling
      and Servicing Agreement, the qualification that certain of the
      remedial provisions of the Pooling and Servicing Agreement may be
      unenforceable in whole or in part, but the inclusion of such
      provisions does not affect the validity of the Pooling and Servicing
      Agreement taken as a whole, and the Pooling and Servicing Agreement,
      together with applicable law, contains adequate provisions for the
      practical realization of the benefits of the security created
      thereby; and (y) such counsel expresses no opinion as to the
      enforceability of any rights to contribution or indemnification which
      are violative of public policy underlying any law, rule or
      regulation;

                        (v) No consent, approval, authorization or order of
      any governmental agency or body is required for (A) the execution,
      delivery and performance by the Transferor of its obligations under
      any of the Basic Documents or the Certificates to which it is a
      party, or (B) the issuance or sale of the Certificates, except such
      as have been obtained under the Act and as may be required under
      state securities or blue sky laws in connection with the purchase and
      distribution of the Certificates by the Underwriters and the filing
      of Uniform Commercial Code financing statements with respect to the
      Receivables;

                        (vi) The execution and delivery of the Basic
      Documents or the Certificates by the Transferor, or the performance
      by the Transferor, of the transactions therein contemplated or the
      fulfillment of the terms thereof does not or will not result in any
      violation of any statute or regulation or any order or decree of any
      court or governmental authority binding upon the Transferor or the
      property of the Transferor, or conflict with, or result in a breach
      or violation of any term or provision of, or result in a default
      under any of the terms and provisions of, the Articles of Association
      or By-laws of the Transferor or any material indenture, loan
      agreement or other material agreement to which the Transferor is a
      party or by which it or its properties are bound;

                        (vii) There are no proceedings or investigations
      pending or, to the knowledge of such counsel, threatened in writing
      against the Transferor, before any court, regulatory body,
      administrative agency, or other tribunal or governmental
      instrumentality (i) asserting the invalidity of any of the Basic
      Documents or the Certificates, (ii) seeking to prevent the issuance
      of the Certificates or the consummation of any of the transactions
      contemplated by any of the Basic Documents or the Certificates, (iii)
      seeking any determination or ruling that, in the reasonable judgment
      of such counsel, would materially and adversely affect the
      performance by the Transferor of its obligations under any of the
      Basic Documents, (iv) seeking any determination or ruling that would
      materially and adversely affect the validity or enforceability of any
      of the Basic Documents or the Certificates or (v) seeking to affect
      adversely the income tax attributes of the Trust or the Certificates
      under the Federal or applicable state income or franchise tax
      systems; and

                        (viii) The Registration Statement was declared
      effective under the Act as of the date and time specified in such
      opinion and the Prospectus has been filed with the Commission
      pursuant to Rule 424(b) on the date specified therein and, to the
      knowledge of such counsel, no stop order suspending the effectiveness
      of the Registration Statement has been issued and no proceedings for
      that purpose have been instituted or are pending or contemplated
      under the Act, and the Registration Statement and the Prospectus, and
      each amendment or supplement thereto, as of their respective
      effective or issue dates, complied as to form in all material
      respects with the requirements of the Act and the Rules and
      Regulations; such counsel has no reason to believe that any part of
      the Registration Statement or any amendment thereto, as of its
      effective date or as of such Closing Date, contained any untrue
      statement of a material fact or omitted to state any material fact
      required to be stated therein or necessary to make the statements
      therein not misleading, or that the Prospectus or any amendment or
      supplement thereto, as of its issue date or as of such Closing Date,
      contained any untrue statement of a material fact or omitted to state
      any material fact necessary in order to make the statements therein,
      in the light of the circumstances under which they were made, not
      misleading; it being understood that such counsel does not express
      any opinion as to the financial statements or other financial data
      contained in the Registration Statements or the Prospectus.

                  (e) The Representatives shall have received from Skadden,
      Arps, Slate, Meagher & Flom LLP, special tax counsel to the
      Transferor, such opinion or opinions dated the Closing Date,
      substantially to the effect that the Certificates will be treated as
      indebtedness for Federal income tax purposes, the Trust will not be
      classified as an association taxable as a corporation, the
      Certificates will be characterized as debt for Federal income tax
      purposes, the Certificates will be characterized as debt for Delaware
      income tax purposes, and to the effect that, to the extent that the
      Trust will not be subject to tax at the entity level for Federal
      income tax purposes, the Trust will not be subject to tax at the
      entity level for Delaware income tax purposes.

                  (f) The Representatives shall have received from Skadden,
      Arps, Slate, Meagher & Flom LLP, special counsel to the Transferor,
      such opinion or opinions dated the Closing Date, substantially to the
      effect that:

                        (i) Each of the Basic Documents constitutes the
      valid and binding obligation of the Transferor, enforceable against
      the Transferor in accordance with its terms, except (x) to the extent
      that the enforceability thereof may be limited by (a) bankruptcy,
      insolvency, receivership, reorganization, moratorium or other similar
      laws now or hereafter in effect relating to creditors' rights
      generally and the rights of creditors of national banking
      associations as the same may be applied in the event of the
      bankruptcy, insolvency, receivership, reorganization, moratorium or
      other similar event in respect of the Transferor, (b) general
      principles of equity (regardless of whether enforceability is
      considered in a proceeding at law or in equity) and (c) the
      qualification that certain of the remedial provisions of the Pooling
      and Servicing Agreement may be unenforceable in whole or in part, but
      the inclusion of such provisions does not affect the validity of the
      Pooling and Servicing Agreement taken as a whole, and the Pooling and
      Servicing Agreement, together with applicable law, contain adequate
      provisions for the practical realization of the benefits of the
      security created thereby and (y) such counsel expresses no opinion as
      to the enforceability of any rights to contribution or
      indemnification which are violative of public policy underlying any
      law, rule or regulation;

                        (ii) The Certificates, when executed and
      authenticated in accordance with the terms of the Pooling and
      Servicing Agreement and delivered to and paid for by the Underwriters
      pursuant to this Agreement, will be duly and validly issued and
      outstanding and will be entitled to the benefits of the Pooling and
      Servicing Agreement;

                        (iii) This Agreement has been duly authorized,
      executed and delivered by the Transferor;

                        (iv) Neither the execution, delivery or performance
      by the Transferor of the Basic Documents or this Agreement, nor the
      compliance by the Transferor with the terms and provisions thereof or
      hereof, will contravene any provision of any applicable law;

                        (v) Based on such counsel's review of applicable
      laws, no governmental approval, which has not been obtained or taken
      and is not in full force and effect, is required to authorize or is
      required in connection with the execution, delivery or performance of
      the Basic Documents by the Transferor; and

                        (vi) The Pooling and Servicing Agreement is not
      required to be qualified under the Trust Indenture Act of 1939, as
      amended, and the Trust is not required to be registered under the
      1940 Act.

                  In rendering such opinion, Skadden, Arps, Slate, Meagher
      & Flom LLP may rely as to the organization of the Transferor and
      certain other matters upon the opinion referred to in (d) above.

                  (g) The Representatives shall have received from Skadden,
      Arps, Slate, Meagher & Flom LLP, special counsel for the
      Underwriters, such opinion or opinions, dated the Closing Date,
      substantially to the effect that:

                        (i) The Certificates conform in all material
      respects to the descriptions thereof contained in the Prospectus;

                        (ii) The statements under the heading "Certain
      Legal Aspects of the Receivables" and "Employee Benefit Plan
      Considerations" in the Prospectus and "ERISA Considerations" in the
      Prospectus Supplement to the extent that they constitute matters of
      law or legal conclusions with respect thereto, have been reviewed by
      such counsel and are correct in all material respects;

                        (iii) Each of the Registration Statement, as of its
      effective date, and the Prospectus, as of its date, appeared on its
      face to be appropriately responsive in all material respects to the
      requirements of the Act and the General Rules and Regulations under
      the Act, except that in each case such counsel expresses no opinion
      as to the financial data included therein or excluded therefrom or
      the exhibits to the Registration Statement, and such counsel does not
      assume any responsibility for the accuracy, completeness or fairness
      of the statements contained in the Registration Statement and the
      Prospectus.

                  (h) The Representatives shall have received from (i)
      Richards, Layton & Finger, special counsel to the Transferor, such
      opinion or opinions dated the Closing Date and satisfactory in form
      and substance to the Underwriters and counsel for the Underwriters,
      substantially to the effect that the Pooling and Servicing Agreement
      creates a first priority perfected security interest under Article 9
      of the Delaware Uniform Commercial Code ("Delaware UCC") in favor of
      the Trustee in the Receivables and (ii) Skadden, Arps, Slate, Meagher
      & Flom LLP, special counsel to the Transferor, such opinion or
      opinions dated the Closing Date and satisfactory in form and
      substance to the Underwriters and counsel for the Underwriters, with
      respect to the effects of the receivership of the Transferor on the
      Trust's interest in the Receivables.

                  (i) The Representatives shall have received from McGuire,
      Woods, Battle & Boothe LLP, counsel to the Trustee, such opinion or
      opinions dated the Closing Date and satisfactory in form and
      substance to the Underwriters and counsel for the Underwriters,
      substantially to the effect that:

                        (i) The Trustee is a banking corporation duly
      organized, validly existing and in good standing under the laws of
      the State of Delaware and has the corporate power and authority to
      execute, deliver and perform its obligations under the Pooling and
      Servicing Agreement.

                        (ii) The Supplement has been duly authorized,
      executed and delivered by the Trustee. The Pooling and Servicing
      Agreement constitutes the legal, valid and binding agreement of the
      Trustee, enforceable against the Trustee in accordance with its
      terms, except as may be limited by bankruptcy, insolvency,
      reorganization, moratorium or other similar laws relating to or
      affecting the rights of creditors generally (as such laws would apply
      in the event of the insolvency, receivership, conservatorship or
      reorganization of, or other similar occurrence with respect to, the
      Trustee) and except that the enforceability of the Pooling and
      Servicing Agreement may be subject to the application of general
      principles of equity (regardless of whether considered or applied in
      a proceeding in equity or at law).

                        (iii) The execution and delivery by the Trustee of
      the Supplement and the performance by the Trustee of its obligations
      under the Pooling and Servicing Agreement do not conflict with or
      result in a violation of (A) any law or regulation of the United
      States of America or the State of Delaware governing the banking or
      trust activities of the Trustee or (B) the amended and restated
      articles of association or bylaws of the Trustee.

                        (iv) The execution and delivery by the Trustee of
      the Supplement and the performance by the Trustee of its obligations
      under the Pooling and Servicing Agreement do not require any
      approval, authorization or other action by, or filing with, any
      governmental authority of the United States of America or the State
      of Delaware having jurisdiction over the banking or trust activities
      of the Trustee, except such as have been obtained, taken or made.

                        (v) The Certificates have been duly authenticated
      by the Trustee pursuant to the Agency Agreement and in accordance
      with the Pooling and Servicing Agreement.

                  (j) The Representatives shall have received an opinion of
      Sullivan & Worcester LLP, counsel to the holder of the Collateral
      Interest (the "Enhancement Provider") dated the Closing Date, and
      satisfactory in form and substance to the Underwriters and counsel
      for the Underwriters, to the effect that:

                        (i) The Enhancement Provider is duly licensed by
      the Superintendent of Banks of the State of New York;

                        (ii) The Enhancement Provider has the power and
      authority as a New York Branch to execute and deliver the Loan
      Agreement and to perform its obligations as the Agent thereunder;

                        (iii) The Enhancement Provider is authorized to
      transact business as a New York Branch in the State of New York;

                        (iv) The Loan Agreement has been duly executed and
      delivered by two authorized officers of the Enhancement Provider and
      constitutes the legal, valid and binding obligation of the
      Enhancement Provider, enforceable against the Enhancement Provider in
      accordance with its terms, except as such enforceability may be
      limited by (a) applicable bankruptcy, insolvency, fraudulent
      conveyance, receivership, conservatorship, reorganization,
      liquidation, moratorium, readjustment of debt or other similar laws
      affecting the enforcement of creditors' rights generally (including
      the effect of the commencement of an ancillary case relating to the
      Enhancement Provider under Section 304 of the Bankruptcy Code (Title
      11, U.S.C.) and by courts in the United States of America giving
      effect to foreign laws or foreign governmental action affecting
      creditors' rights against the Enhancement Provider), (b) the
      application of general principles of equity, regardless of whether
      considered in a proceeding at law or in equity, and (c) the
      unenforceability under certain circumstances of provisions
      indemnifying a party against liability where such indemnification is
      contrary to public policy.

            In rendering such opinion, Sullivan & Worcester LLP may rely as
to matters of German law upon the opinion referred to in (k) below.

                  (k) The Representatives shall have received an opinion of
      counsel or reliance letter, if applicable, of German counsel to the
      Enhancement Provider, dated the Closing Date, and satisfactory in
      form and substance to the Underwriters and counsel for the
      Underwriters, to the effect that:

                        (i) The Enhancement Provider is a bank duly
            organized and validly existing under the law of Germany and has
            the corporate power and authority to execute and deliver the
            Loan Agreement and perform its obligations under the Loan
            Agreement;

                        (ii) The Enhancement Provider has the power and
            capacity to establish branches and agencies outside Germany
            including, without limitation, in the State of New York;

                        (iii) The Enhancement Provider has full corporate
            power and authority under German law to execute and deliver the
            Loan Agreement and to perform its obligations under the Loan
            Agreement through its New York Branch;

                        (iv) Relying on the Enhancement Provider's list of
            specimen signatures, the Loan Agreement has been duly executed
            and delivered for and on behalf of the Enhancement Provider and
            constitutes its legal, valid and binding obligation enforceable
            against it in accordance with its terms;

                        (v) Neither the execution and delivery of the Loan
            Agreement nor the performance of the Loan Agreement by the
            Enhancement Provider will violate any applicable provision of
            the German law, or any order, judgment or decree of any court
            to which the Enhancement Provider is subject in Germany and of
            which we are aware, or conflict with, or result in a breach of,
            any provision of the Enhancement Provider's Articles of
            Association;

                        (vi) No authorization, consent or approval of any
            court or governmental authority of Germany or any political
            subdivision thereof is required for the execution or delivery
            of the Loan Agreement or the performance of the Loan Agreement
            by the Enhancement Provider;

                        (vii) Any final judgment against the Enhancement
            Provider based on the Loan Agreement for a definite sum of
            money obtained in or from any state or federal court in the
            State of New York as competent jurisdiction would be recognized
            and declared enforceable against the Enhancement Provider by
            the competent courts of Germany without re-examination or
            re-litigation of the matters adjudicated, unless (i) the courts
            of the jurisdiction in which the relevant court is located are
            not competent according to German law; (ii) where the judgment
            was given in default of appearance and the defendant invokes
            such default and the defendant was not served with the document
            which instituted the proceedings properly or had insufficient
            time to enable him to arrange for his defense; (iii) the
            judgment is irreconcilable with a judgment given in Germany or
            a previous, recognizable foreign judgment or the proceedings
            leading to such judgment are irreconcilable with proceedings
            that became pending previously; (iv) such recognition entails
            results which are obviously irreconcilable with fundamental
            principles of German law, including, among others, the basic
            rights provided by the German Constitution; or (v) reciprocity
            is not guaranteed;

                        (viii) The choice of the law of the State of New
            York as the law governing the Loan Agreement is valid under
            German law and a court in Germany would uphold such choice of
            law in a suit or other proceeding with respect to the Loan
            Agreement brought in a court of Germany; and

                        (ix) With the exception of obligations given
            priority by mandatory provisions of law, the obligations of the
            Enhancement Provider under the Loan Agreement rank pari passu
            with its other unsecured and unsubordinated liabilities within
            the scope and meaning of German insolvency laws.

                  (l) The Representatives shall have received a
      certificate, dated the Closing Date and satisfactory in form and
      substance to the Underwriters and counsel for the Underwriters, of
      the Chairman, President or any Vice President of the Transferor, in
      which such officers, to their knowledge after reasonable
      investigation, shall state that the representations and warranties of
      the Transferor in this Agreement are true and correct, that the
      Transferor has complied with all agreements and satisfied all
      conditions on its part to be performed or satisfied hereunder at or
      prior to the Closing Date, that the representations and warranties of
      the Transferor in the Basic Documents are true and correct as of the
      dates specified therein, that no stop order suspending the
      effectiveness of the Registration Statement has been issued and no
      proceedings for that purpose have been instituted or are contemplated
      by the Commission, that, subsequent to the date of the Prospectus,
      there has been no material adverse change, nor any development or
      event involving a prospective material adverse change, in the
      condition (financial or otherwise), business, properties or results
      of operations of the Transferor or its credit card business except as
      set forth in or contemplated by the Prospectus or as described in
      such certificate and that nothing has come to the attention of the
      Transferor that would lead the Transferor to believe that the
      Registration Statement or the Prospectus contains any untrue
      statement of a material fact or omits to state any material fact
      necessary in order to make the statements therein, in the light of
      the circumstances under which they were made, not misleading.

                  (m) The Representatives shall have received evidence
      satisfactory to the Underwriters and counsel for the Underwriters
      that (i) the Class A Certificates shall be rated "AAA" by Standard &
      Poor's Ratings Services, a Division of The McGraw-Hill Companies,
      "AAA" by Fitch IBCA, Inc. and "Aaa" by Moody's Investors Service,
      Inc. and (ii) the Class B Certificates have been rated "A" by
      Standard & Poor's Ratings Services, a Division of The McGraw-Hill
      Companies, "A" by Fitch IBCA, Inc. and "A2" by Moody's Investors
      Service, Inc.

                  (n) The Representatives shall have received a letter,
      dated such Closing Date and satisfactory in form and substance to the
      Underwriters and counsel for the Underwriters, which meets the
      requirements of subsection (a) of this Section, except that the
      specified date referred to in such subsection will be a date not more
      than five days prior to such Closing Date for the purposes of this
      subsection (n).

                  (o) The Representatives shall have received evidence
      satisfactory to the Underwriters and counsel for the Underwriters
      that, on or before the Closing Date, UCC-1 financing statements have
      been filed pursuant to the laws of the State of Delaware (and such
      other states as may be necessary or desirable pursuant to applicable
      state law) reflecting the interest of the Trust in the Receivables
      and the proceeds thereof.

                  (p) The Representatives shall also receive from each
      counsel rendering an opinion not otherwise addressed to the
      Representatives a letter dated the Closing Date and satisfactory in
      form and substance to the Underwriters and counsel for the
      Underwriters, stating that the Representatives may rely on the
      opinions of such counsel as delivered to Moody's Investors Service,
      Inc. and Standard & Poor's Ratings Services, a Division of The
      McGraw-Hill Companies and Fitch IBCA, Inc. in connection with the
      rating of the Certificates.

                  (q) All proceedings in connection with the transactions
      contemplated by this Agreement and the other Basic Documents and all
      documents incident hereto and thereto shall be reasonably
      satisfactory in form and substance to the Underwriters and counsel
      for the Underwriters, and the Underwriters and counsel for the
      Underwriters shall have received such information, certificates and
      documents as the Underwriters and counsel for the Underwriters may
      reasonably request.

                  (r) The Representatives shall have received evidence
      satisfactory to the Underwriters and counsel for the Underwriters
      that the Certificates will be duly and validly issued and outstanding
      and will be entitled to the benefits of the Pooling and Servicing
      Agreement.

            The Transferor will furnish you with such conformed copies of
such opinions, certificates, letters and documents as you reasonably
request. Credit Suisse First Boston may in its sole discretion waive on
behalf of the Underwriters compliance with any conditions to the
obligations of the Underwriters hereunder.

            7. Indemnification and Contribution. (a) The Transferor will
indemnify and hold harmless each Underwriter against any losses, claims,
damages or liabilities, joint or several, to which such Underwriter may
become subject, under the Act or otherwise, insofar as such losses, claims,
damages or liabilities (or actions in respect thereof) arise out of or are
based upon any untrue statement or alleged untrue statement of any material
fact contained in the Registration Statement, the Prospectus, or any
amendment or supplement thereto, or any related preliminary prospectus, or
arise out of or are based upon the omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make
the statements therein not misleading and will reimburse each Underwriter
for any legal or other expenses reasonably incurred by such Underwriter in
connection with investigating or defending any such loss, claim, damage,
liability or action as such expenses are incurred; provided, however, that
the Transferor will not be liable in any such case to the extent that any
such loss, claim, damage or liability arises out of or is based upon an
untrue statement or alleged untrue statement in or omission or alleged
omission from any of such documents in reliance upon and in conformity with
written information furnished to the Transferor by any Underwriter through
the Representatives specifically for use therein, it being understood and
agreed that the only such information furnished by any Underwriter consists
of the information described as such in subsection (b) below.

                  (b) Each Underwriter will severally and not jointly
indemnify and hold harmless the Transferor against any losses, claims,
damages or liabilities to which the Transferor may become subject, under
the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon
any untrue statement or alleged untrue statement of any material fact
contained in the Registration Statement, the Prospectus, or any amendment
or supplement thereto, or any related preliminary prospectus, or arise out
of or are based upon the omission or the alleged omission to state therein
in a material fact required to be stated therein or necessary to make the
statements therein not misleading, in each case to the extent, but only to
the extent, that such untrue statement or alleged untrue statement or
omission or alleged omission was made in reliance upon and in conformity
with written information furnished to the Transferor by such Underwriter
through the Representatives or otherwise specifically for use therein, and
will reimburse any legal or other expenses reasonably incurred by the
Transferor or the Company in connection with investigating or defending any
such loss, claim, damage, liability or action as such expenses are
incurred, it being understood and agreed that the only such information
furnished by any Underwriter consists of the following information in the
Prospectus Supplement furnished on behalf of each Underwriter: the first
sentence of "Structural Summary - ERISA Considerations," the third sentence
of the third paragraph of "ERISA Considerations," the concession and
reallowance figures appearing in "Underwriting" and the last paragraph on
page S-48 of "Underwriting."

                  (c) Promptly after receipt by an indemnified party under
this Section of notice of the commencement of any action, such indemnified
party will, if a claim in respect thereof is to be made against the
indemnifying party under subsection (a) or (b) above, notify the
indemnifying party of the commencement thereof; but the omission so to
notify the indemnifying party will not relieve it from any liability which
it may have to any indemnified party otherwise than under subsection (a) or
(b) above. In case any such action is brought against any indemnified party
and it notifies the indemnifying party of the commencement thereof, the
indemnifying party will be entitled to participate therein and, to the
extent that it may wish, jointly with any other indemnifying party
similarly notified, to assume the defense thereof, with counsel
satisfactory to such indemnified party (who shall not, except with the
consent of the indemnified party, be counsel to the indemnifying party),
and after notice from the indemnifying party to such indemnified party of
its election so to assume the defense thereof, the indemnifying party will
not be liable to such indemnified party under this Section for any legal or
other expenses subsequently incurred by such indemnified party in
connection with the defense thereof other than reasonable costs of
investigation. No indemnifying party shall, without the prior written
consent of the indemnified party, effect any settlement of any pending or
threatened action in respect of which any indemnified party is or could
have been a party and indemnity could have been sought hereunder by such
indemnified party unless such settlement includes an unconditional release
of such indemnified party from all liability on any claims that are the
subject matter of such action.

                  (d) If the indemnification provided for in this Section
is unavailable or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above, then each indemnifying party shall contribute
to the amount paid or payable by such indemnified party as a result of the
losses, claims, damages or liabilities referred to in subsection (a) or (b)
above (i) in such proportion as is appropriate to reflect the relative
benefits received by the Transferor on the one hand and the Underwriters on
the other from the offering of the Certificates or (ii) if the allocation
provided by clause (i) above is not permitted by applicable law, in such
proportion as is appropriate to reflect not only the relative benefits
referred to in clause (i) above but also the relative fault of the
Transferor on the one hand and the Underwriters on the other in connection
with the statements or omissions which resulted in such losses, claims,
damages or liabilities as well as any other relevant equitable
considerations. The relative benefits received by the Transferor on the one
hand and the Underwriters on the other shall be deemed to be in the same
proportion as the total net proceeds from the offering (before deducting
expenses) received by the Transferor bear to the total underwriting
discounts and commissions received by the Underwriters. The relative fault
shall be determined by reference to, among other things, whether the untrue
or alleged untrue statement of a material fact or the omission or alleged
omission to state a material fact relates to information supplied by the
Transferor or its affiliates on the one hand or by the Underwriters on the
other and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such untrue statement or omission.
The amount paid by an indemnified party as a result of the losses, claims,
damages or liabilities referred to in the first sentence of this subsection
(d) shall be deemed to include any legal or other expenses reasonably
incurred by such indemnified party in connection with investigating or
defending any action or claim which is the subject of this subsection (d).
Notwithstanding the provisions of this subsection (d), no Underwriter shall
be required to contribute any amount in excess of the amount by which the
total price at which the Certificates underwritten by it and distributed to
the public were offered to the public exceeds the amount of any damages
which such Underwriter has otherwise been required to pay by reason of such
untrue or alleged untrue statement or omission or alleged omission. No
person guilty of fraudulent misrepresentation (within the meaning of
Section 11(f) or the Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation. The Underwriters'
obligations in this subsection (d) to contribute are several in proportion
to their respective underwriting obligations and not joint.

                  (e) The obligations of the Transferor under this Section
shall be in addition to any liability which the Transferor may otherwise
have and shall extend, upon the same terms and conditions, to each person,
if any, who controls any Underwriter within the meaning of the Act; and the
obligations of the Underwriters under this Section shall be in addition to
any liability which the respective Underwriters may otherwise have and
shall extend, upon the same terms and conditions, to each director of the
Transferor, to each officer of the Transferor who has signed a Registration
Statement and to each person, if any, who controls the Transferor within
the meaning of the Act.

            8. Default of Underwriters. If any Underwriter or Underwriters
default in their obligations to purchase Certificates hereunder on the
Closing Date and the aggregate principal amount of Certificates that such
defaulting Underwriter or Underwriters agreed but failed to purchase does
not exceed 10% of the total principal amount of Certificates that the
Underwriters are obligated to purchase on such Closing Date, the
Representatives may make arrangements satisfactory to the Transferor for
the purchase of such Certificates by other persons, including any of the
Underwriters, but if no such arrangements are made by such Closing Date,
the nondefaulting Underwriters shall be obligated severally, in proportion
to their respective commitments hereunder, to purchase the Certificates
that such defaulting Underwriters agreed but failed to purchase on such
Closing Date. If any Underwriter or Underwriters so default and the
aggregate principal amount of Certificates with respect to which such
default or defaults occur exceeds 10% of the total principal amount of
Certificates that the Underwriters are obligated to purchase on such
Closing Date and arrangements satisfactory to the Representatives and the
Transferor for the purchase of such Certificates by other persons are not
made within 36 hours after such default, this Agreement will terminate
without liability on the part of any non-defaulting Underwriter or the
Transferor or the Company, except as provided in Section 9. As used in this
Agreement, the term "Underwriter" includes any person substituted for an
Underwriter under this Section. Nothing herein will relieve a defaulting
Underwriter from liability for its default.

            9. Survival of Certain Representations and Obligations. The
respective indemnities, agreements, representations, warranties and other
statements of the Transferor and of their respective officers and of the
several Underwriters set forth in or made pursuant to this Agreement will
remain in full force and effect, regardless of any investigation, or
statement as to the results thereof, made by or on behalf of any
Underwriter or the Transferor or any of their respective representatives,
officers or directors or any controlling person, and will survive delivery
of and payment for the Certificates. If this Agreement is terminated
pursuant to Section 8 or if for any reason the purchase of the Class A
Certificates or Class B Certificates by the Underwriters is not
consummated, the Transferor shall remain responsible for the expenses to be
paid or reimbursed by it pursuant to Section 5 and the respective
obligations of the Transferor and the Underwriters pursuant to Section 7
shall remain in effect, and if any Certificates have been purchased
hereunder the representations and warranties in Section 2 and all
obligations under Section 5 shall also remain in effect. If the purchase of
the Class A Certificates or Class B Certificates by the Underwriters is not
consummated for any reason other than solely because of the termination of
this Agreement pursuant to Section 8 or the occurrence of any event
specified in clause (iii), (iv) or (v) of Section 6(c), the Transferor will
reimburse the Underwriters for all out-of-pocket expenses (including fees
and disbursements of counsel) reasonably incurred by them in connection
with the offering of the Certificates.

            10. Notices. All communications hereunder will be in writing
and, if sent to the Underwriters, will be mailed, delivered or telecopied
and confirmed to the Representatives at Credit Suisse First Boston
Corporation, Eleven Madison Avenue, New York, NY 10010, Attention of: Asset
Backed Securities (facsimile no. (212)325-8261); and if sent to the
Transferor, will be mailed, delivered or telecopied and confirmed to it at
The First National Bank of Atlanta, 100 North Main Street, Winston-Salem,
North Carolina 27150, Attn: Legal Department (facsimile no. (336)732-6630);
provided, however, that any notice to an Underwriter pursuant to Section 7
will be mailed, delivered or telecopied and confirmed to such Underwriter.

            11. Successors. This Agreement will inure to the benefit of and
be binding upon the parties hereto and their respective successors and the
officers and directors and controlling persons referred to in Section 7,
and no other person will have any right or obligation hereunder.

            12. Representations of Underwriters. The Representatives will
act for the several Underwriters in connection with this financing, and any
action under this Agreement taken by the Representatives will be binding
upon all the Underwriters. Each of the Underwriters represents and warrants
to, and agrees with, the Bank that (w) it has only issued or passed on and
shall only issue or pass on in the United Kingdom any document received by
it in connection with the issue of the 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 (as amended) or who is
a person to whom the document may otherwise lawfully be issued or passed
on, (x) it has complied and shall comply with all applicable provisions of
the Financial Services Act 1986 and other applicable laws and regulations
with respect to anything done by it in relation to the Certificates in,
from or otherwise involving the United Kingdom and (y) if that Underwriter
is an authorized person under the Financial Services Act 1986, it has only
promoted and shall only promote (as that term is defined in Regulation 1.02
of the Financial Services (Promotion of Unregulated Schemes) Regulations
1991) to any person in the United Kingdom the scheme described in the
Prospectus if that person is of a kind described either in Section 76(2) of
the Financial Services Act 1986 or in Regulation 1.04 of the Financial
Services (Promotion of Unregulated Schemes) Regulations 1991.

            13. Severability of Provisions. Any covenant, provision,
agreement or term of the Agreement that is prohibited or is held to be void
or unenforceable in any jurisdiction shall, as to such jurisdiction, be
ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof.

            14. Entire Agreement. This Agreement constitutes the entire
agreement and understanding of the parties hereto with respect to the
matters and transactions contemplated hereby and supersedes all prior
agreements and understandings whatsoever relating to such matters and
transactions.

            15. Amendment. Neither this Agreement nor any term hereof may
be changed, waived, discharged or terminated orally, but only by an
instrument in writing signed by the party against whom enforcement of the
change, waiver, discharge or termination is sought.

            16. Headings. The headings in the Agreement are for the
purposes of reference only and shall not limit or otherwise affect the
meaning hereof.

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

            18. Applicable Law. THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK, WITHOUT
REGARD TO PRINCIPLES OF CONFLICTS OF LAWS.

            The Transferor hereby submits to the nonexclusive jurisdiction
of the Federal and state courts in the Borough of Manhattan in The City of
New York in any suit or proceeding arising out of or relating to this
Agreement or the transactions contemplated hereby.


            If the foregoing is in accordance with the Representative's
understanding of our agreement, kindly sign and return to the Transferor
one of the counterparts hereof, whereupon it will become a binding
agreement between the Transferor and the several Underwriters in accordance
with its terms.

                             Very truly yours,

                             THE FIRST NATIONAL BANK OF
                                  ATLANTA


                             By /s/ Suzanne Bachman
                               ________________________
                               Name:  Suzanne Bachman
                               Title:  Vice President



CREDIT SUISSE FIRST BOSTON CORPORATION
   Acting on behalf of itself and
   Wachovia Securities, Inc. as the
   Representatives of the several
   Underwriters.


By /s/ Michael Raynes
   _______________________
   Name: Michael Raynes
   Title: Director



                                 SCHEDULE A


                            Principal Amount        Principal Amount
                               of Class A              of Class B
       Underwriter            Certificates            Certificates
       -----------          ----------------        --------------
Credit Suisse
First Boston
Corporation                   $172,999,000            $15,000,000

Wachovia
Securities, Inc.              $151,375,000            $15,000,000

Chase Securities
Inc.                           $36,042,000

J.P. Morgan
Securities Inc.                $36,042,000

Merrill Lynch,
Pierce, Fenner &
Smith Incorporated             $36,042,000


    Total...............      $ 432,500,000           $ 30,000,000
                              =============           ============







                                                               Exhibit 4.2

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

                     THE FIRST NATIONAL BANK OF ATLANTA

                          Transferor and Servicer

                                    and

                      THE BANK OF NEW YORK (DELAWARE)

                                  Trustee

                    on behalf of the Certificateholders

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

                          SERIES 1999-2 SUPPLEMENT

                       Dated as of September 21, 1999

                                   to the

                            AMENDED AND RESTATED
                      POOLING AND SERVICING AGREEMENT

                          Dated as of June 4, 1999

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

                     WACHOVIA CREDIT CARD MASTER TRUST

                               Series 1999-2

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

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



           SERIES 1999-2 SUPPLEMENT, dated as of September 21, 1999 (this
 "Series Supplement"), between THE FIRST NATIONAL BANK OF ATLANTA, a
 national banking association, as Transferor and Servicer, and THE BANK OF
 NEW YORK (DELAWARE), as Trustee under the Amended and Restated Pooling and
 Servicing Agreement, dated as of June 4, 1999, between The First National
 Bank of Atlanta and the Trustee (as amended, modified or supplemented from
 time to time, the "Agreement").

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

           Pursuant to this Series Supplement, the Transferor and the Trust
 shall create a Series of Investor Certificates and shall specify the
 Principal Terms thereof.

           SECTION 1.  Designation. (a) There is hereby created a Series of
 Investor Certificates to be issued in two classes pursuant to the Agreement
 and this Series Supplement and to be known together as the "Series 1999-2
 Certificates."  The two classes shall be designated the Class A Floating
 Rate Asset Backed Certificates, Series 1999-2 (the "Class A Certificates")
 and the Class B Floating Rate Asset Backed Certificates, Series 1999-2
 (the "Class B Certificates").  The Class A Certificates and the Class B
 Certificates shall be substantially in the form of Exhibits A-1 and A-2
 hereto, respectively.  In addition, there is hereby created a third Class
 of an uncertificated interest in the Trust which shall be deemed to be an
 "Investor Certificate" for all purposes under the Agreement and this Series
 Supplement, except as expressly provided herein, and which shall be known
 as the Collateral Interest, Series 1999-2 (the "Collateral Interest").

           (b) Series 1999-2 shall be included in Group One (as defined
 below).  Series 1999-2 shall not be subordinated to any other Series.

           (c) The Collateral Interest Holder, as holder of an "Investor
 Certificate" under the Agreement, shall be entitled to the benefits of the
 Agreement and this Series Supplement upon payment by the Collateral
 Interest Holder of amounts owing on the Closing Date pursuant to the Loan
 Agreement.  Notwithstanding the foregoing, except as expressly provided
 herein, the provisions of Article VI and Article XII of the Agreement
 relating to the registration, authentication, delivery, presentation,
 cancellation and surrender of Registered Certificates and the Opinion of
 Counsel described in Section 6.9(b)(d)(i) shall not be applicable to the
 Collateral Interest.

           SECTION 2.  Definitions.

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

           "Accumulation Period Factor" shall mean, for each Monthly Period,
 a fraction, the numerator of which is equal to the sum of the initial
 investor interests (or other amounts specified in the applicable
 Supplement) of all outstanding Series, and the denominator of which is
 equal to the sum of (a) the Initial Investor Interest, (b) the initial
 investor interests (or other amounts specified in the applicable

 Supplement) of all outstanding Series (other than Series 1999-2) which are
 not expected to be in their revolving periods, and (c) the initial investor
 interests (or other amounts specified in the applicable Supplement) of all
 other outstanding Series which are not allocating Shared Principal
 Collections to other Series and are in their revolving periods.

           "Accumulation Period Length" shall have the meaning assigned such
 term in subsection 4.9(i).

           "Accumulation Shortfall" shall initially mean zero and shall
 thereafter mean, with respect to any Monthly Period during the Controlled
 Accumulation Period, the excess, if any, of the Controlled Deposit Amount
 for the previous Monthly Period over the amount deposited into the
 Principal Funding Account pursuant to subsection 4.9(e)(i) with respect to
 the Class A Certificates for the previous Monthly Period.

           "Adjusted Investor Interest" shall mean, with respect to any date
 of determination, an amount equal to the sum of (a) the Class A Adjusted
 Investor Interest and (b) the Class B Investor Interest and (c) the
 Collateral Interest.

           "Aggregate Investor Default Amount" shall mean, with respect to
 any Monthly Period, the sum of the Investor Default Amounts in respect of
 such Monthly Period.

           "Available Investor Principal Collections" shall mean with
 respect to any Monthly Period, an amount equal to (a) the Investor
 Principal Collections for such Monthly Period, minus (b) the amount of
 Reallocated Collateral Principal Collections and Reallocated Class B
 Principal Collections with respect to such Monthly Period which pursuant to
 Section 4.12 are required to fund the Class A Required Amount and the Class
 B Required Amount, plus (c) the amount of Shared Principal Collections that
 are allocated to Series 1999-2 in accordance with subsection 4.13(b).

           "Available Reserve Account Amount" shall mean, with respect to
 any Transfer Date, the lesser of (a) the amount on deposit in the Reserve
 Account on such date (after taking into account any interest and earnings
 retained in the Reserve Account pursuant to subsection 4.16(b) on such
 date, but before giving effect to any deposit made or to be made pursuant
 to subsection 4.11(i) to the Reserve Account on such date) and (b) the
 Required Reserve Account Amount.

           "Base Rate" shall mean, with respect to any Monthly Period, the
 annualized percentage equivalent of a fraction, the numerator of which is
 equal to the sum of the Class A Monthly Interest, the Class B Monthly
 Interest, the Collateral Monthly Interest, each for the related Interest
 Period, and the Investor Servicing Fee with respect to such Monthly Period
 and the denominator of which is the Investor Interest as of the close of
 business on the last day of such Monthly Period.

           "Class A Additional Interest" shall have the meaning specified in
 Section 4.6(a).

           "Class A Adjusted Investor Interest" shall mean, with respect to
 any date of determination, an amount equal to the Class A Investor Interest
 minus the Principal Funding Account Balance on such date of determination.

           "Class A Available Funds" shall mean, with respect to any Monthly
 Period, an amount equal to the sum of (a) the Class A Floating Allocation
 of the Collections of Finance Charge Receivables (including net investment
 earnings on funds on deposit in the Excess Funding Account) allocated to
 the Investor Certificates and deposited in the Finance Charge Account for
 such Monthly Period (or to be deposited in the Finance Charge Account on
 the related Transfer Date with respect to the preceding Monthly Period
 pursuant to the third paragraph of subsection 4.3(a) of the Agreement and
 subsection 3(b) of this Series Supplement), excluding the portion of
 Collections of Finance Charge Receivables attributable to Servicer
 Interchange, (b) with respect to any Monthly Period during the Controlled
 Accumulation Period prior to the payment in full of the Class A Investor
 Interest, the Principal Funding Investment Proceeds arising pursuant to
 subsection 4.15(b), if any, with respect to the related Transfer Date and
 (c) amounts, if any, to be withdrawn from the Reserve Account which will be
 deposited into the Finance Charge Account on the related Transfer Date
 pursuant to subsections 4.16(b) and 4.16(d).

           "Class A Certificate Rate" shall mean from the Closing Date
 through  October 14, 1999 and from October 15, 1999 through November 14,
 1999 and with respect to each Interest Period thereafter, a per annum rate
 equal to .18% per annum in excess of LIBOR, as determined on the related
 LIBOR Determination Date.

           "Class A Certificateholder" shall mean the Person in whose name a
 Class A Certificate is registered in the Certificate Register.

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

           "Class A Deficiency Amount" shall have the meaning specified in
 subsection 4.6(a).

           "Class A Fixed Allocation" shall mean, with respect to any
 Monthly Period following the Revolving Period, the percentage equivalent
 (which percentage shall never exceed 100%) of a fraction, the numerator of
 which is the Class A Investor Interest as of the close of business on the
 last day of the Revolving Period and the denominator of which is equal to
 the Investor Interest as of the close of business on the last day of the
 Revolving Period.

           "Class A Floating Allocation" shall mean, with respect to any
 Monthly Period, the percentage equivalent (which percentage shall never
 exceed 100%) of a fraction, the numerator of which is the Class A Adjusted
 Investor Interest as of the close of business on the last day of the
 preceding Monthly Period and the denominator of which is equal to the
 Adjusted Investor Interest as of the close of business on such day;
 provided, however, that, with respect to the first Monthly Period, the
 Class A Floating Allocation shall mean the percentage equivalent of a
 fraction, the numerator of which is the Class A Initial Investor Interest
 and the denominator of which is the Initial Investor Interest.

           "Class A Initial Investor Interest" shall mean the aggregate
 initial principal amount of the Class A Certificates, which is
 $432,500,000.

           "Class A Investor Allocation" shall mean, with respect to any
 Monthly Period, (a) with respect to Default Amounts and Finance Charge
 Receivables at any time and Principal Receivables during the Revolving
 Period, the Class A Floating Allocation and (b) with respect to Principal
 Receivables during the Controlled Accumulation Period or Rapid Amortization
 Period, the Class A Fixed Allocation.

           "Class A Investor Charge-Offs" shall have the meaning specified
 in subsection 4.10(a).

           "Class A Investor Default Amount" shall mean, with respect to
 each Transfer Date, an amount equal to the product of (a) the Aggregate
 Investor Default Amount for the related Monthly Period and (b) the Class A
 Floating Allocation applicable for the related Monthly Period.

           "Class A Investor Interest" shall mean, on any date of
 determination, an amount equal to (a) the Class A Initial Investor
 Interest, minus (b) the aggregate amount of principal payments made to
 Class A Certificateholders prior to such date and minus (c) the excess, if
 any, of the aggregate amount of Class A Investor Charge-Offs pursuant to
 subsection 4.10(a) over Class A Investor Charge-Offs reimbursed pursuant to
 subsection 4.11(b) prior to such date of determination; provided, however,
 that the Class A Investor Interest may not be reduced below zero.

           "Class A Monthly Interest" shall mean the monthly interest
 distributable in respect of the Class A Certificates as calculated in
 accordance with subsection 4.6(a).

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

           "Class A Required Amount" shall have the meaning specified in
 subsection 4.8(a).

           "Class A Scheduled Payment Date" shall mean the September 2001
 Distribution Date.

           "Class A Servicing Fee" shall have the meaning specified in
 subsection 3(a) of this Series Supplement.

           "Class B Additional Interest" shall have the meaning specified in
 subsection 4.6(b).

           "Class B Available Funds" shall mean, with respect to any Monthly
 Period, an amount equal to the Class B Floating Allocation of the
 Collections of Finance Charge Receivables (including net investment
 earnings on funds on deposit in the Excess Funding Account) allocated to
 the Investor Certificates and deposited in the Finance Charge Account for
 such Monthly Period (or to be deposited in the Finance Charge Account on
 the related Transfer Date with respect to the preceding Monthly Period
 pursuant to the third paragraph of subsection 4.3(a) of the Agreement and
 subsection 3(b) of this Series Supplement), excluding the portion of
 Collections of Finance Charge Receivables attributable to Servicer
 Interchange.

           "Class B Certificate Rate" shall mean from the Closing Date
 through  October 14, 1999 and from October 15, 1999 through November 14,
 1999 and with respect to each Interest Period thereafter, a per annum rate
 equal to .42% per annum in excess of LIBOR, as determined on the related
 LIBOR Determination Date.

           "Class B Certificateholder" shall mean the Person in whose name a
 Class B Certificate is registered in the Certificate Register.

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

           "Class B Deficiency Amount" shall have the meaning specified in
 subsection 4.6(b).

           "Class B Fixed Allocation" shall mean, with respect to any
 Monthly Period following the Revolving Period, the percentage equivalent
 (which percentage shall never exceed 100%) of a fraction, the numerator of
 which is the Class B Investor Interest as of the close of business on the
 last day of the Revolving Period and the denominator of which is equal to
 the Investor Interest as of the close of business on the last day of the
 Revolving Period.

           "Class B Floating Allocation" shall mean, with respect to any
 Monthly Period, the percentage equivalent (which percentage shall never
 exceed 100%) of a fraction, the numerator of which is the Class B Investor
 Interest as of the close of business on the last day of the preceding
 Monthly Period and the denominator of which is equal to the Adjusted
 Investor Interest as of the close of business on such day; provided,
 however, that, with respect to the first Monthly Period, the Class B
 Floating Allocation shall mean the percentage equivalent of a fraction, the
 numerator of which is the Class B Initial Investor Interest and the
 denominator of which is the Initial Investor Interest.

           "Class B Initial Investor Interest" shall mean the aggregate
 initial principal amount of the Class B Certificates, which is $30,000,000.

           "Class B Investor Allocation" shall mean, with respect to any
 Monthly Period, (a) with respect to Default Amounts and Finance Charge
 Receivables at any time or Principal Receivables during the Revolving
 Period, the Class B Floating Allocation and (b) with respect to Principal
 Receivables during the Controlled Accumulation Period or Rapid Amortization
 Period, the Class B Fixed Allocation.

           "Class B Investor Charge-Offs" shall have the meaning specified
 in subsection 4.10(b).

           "Class B Investor Default Amount" shall mean, with respect to
 each Transfer Date, an amount equal to the product of (a) the Aggregate
 Investor Default Amount for the related Monthly Period and (b) the Class B
 Floating Allocation applicable for the related Monthly Period.

           "Class B Investor Interest" shall mean, on any date of
 determination, an amount equal to (a) the Class B Initial Investor
 Interest, minus (b) the aggregate amount of principal payments made to
 Class B Certificateholders prior to such date, minus (c) the aggregate
 amount of Class B Investor Charge-Offs for all prior Transfer Dates
 pursuant to subsection 4.10(b), minus (d) the amount of the Reallocated
 Class B Principal Collections allocated pursuant to subsection 4.12(a) on
 all prior Transfer Dates for which the Collateral Interest has not been
 reduced, minus (e) an amount equal to the amount by which the Class B
 Investor Interest has been reduced on all prior Transfer Dates pursuant to
 subsection 4.10(a) and plus (f) the aggregate amount of Excess Spread
 allocated and available on all prior Transfer Dates pursuant to subsection
 4.11(d), for the purpose of reimbursing amounts deducted pursuant to the
 foregoing clauses (c), (d) and (e); provided, however, that the Class B
 Investor Interest may not be reduced below zero.

           "Class B Monthly Interest" shall mean the monthly interest
 distributable in respect of the Class B Certificates as calculated in
 accordance with subsection 4.6(b).

           "Class B Monthly Principal" shall mean the monthly principal
 distributable in respect of the Class B Certificates as calculated in
 accordance with subsection 4.7(b).

           "Class B Required Amount" shall have the meaning specified in
 subsection 4.8(b).

           "Class B Scheduled Payment Date" shall mean the October 2001
 Distribution Date.

           "Class B Servicing Fee" shall have the meaning specified in
 subsection 3(a) hereof.

           "Closing Date" shall mean September 21, 1999.

           "Code" shall mean the Internal Revenue Code of 1986, as amended.

           "Collateral Allocation" shall mean, with respect to any Monthly
 Period, (a) with respect to Default Amounts and Finance Charge Receivables
 at any time or Principal Receivables during the Revolving Period, the
 Collateral Floating Allocation and (b) with respect to Principal
 Receivables during the Controlled Accumulation Period or Rapid Amortization
 Period, the Collateral Fixed Allocation.

           "Collateral Available Funds" shall mean, with respect to any
 Monthly Period, an amount equal to the Collateral Floating Allocation of
 the Collections of Finance Charge Receivables (including net investment
 earnings or funds on deposit in the Excess Funding Account) allocated to
 the Investor Certificates and deposited in the Finance Charge Account for
 such Monthly Period (or to be deposited in the Finance Charge Account on
 the related Transfer Date with respect to the preceding Monthly Period
 pursuant to the third paragraph of subsection 4.3(a) of the Agreement and
 subsection 3(b) of this Series Supplement), excluding the portion of
 Collections of Finance Charge Receivables attributable to Servicer
 Interchange.

           "Collateral Charge-Offs" shall have the meaning specified in
 subsection 4.10(c).

           "Collateral Default Amount" shall mean, with respect to any
 Transfer Date, an amount equal to the product of (a) the Aggregate Investor
 Default Amount for the related Monthly Period and (b) the Collateral
 Floating Allocation applicable for the related Monthly Period.

           "Collateral Fixed Allocation" shall mean, with respect to any
 Monthly Period following the Revolving Period, the percentage equivalent
 (which percentage shall never exceed 100%) of a fraction, the numerator of
 which is the Collateral Interest as of the close of business on the last
 day of the Revolving Period and the denominator of which is equal to the
 Investor Interest as of the close of business on the last day of the
 Revolving Period.

           "Collateral Floating Allocation" shall mean, with respect to any
 Monthly Period, the percentage equivalent (which percentage shall never
 exceed 100%) of a fraction, the numerator of which is the Collateral
 Interest as of the close of business on the last day of the preceding
 Monthly Period and the denominator of which is equal to the Adjusted
 Investor Interest as of the close of business on such day; provided,
 however, that, with respect to the first Monthly Period, the Collateral
 Floating Allocation shall mean the percentage equivalent of a fraction, the
 numerator of which is the Initial Collateral Interest and the denominator
 of which is the Initial Investor Interest.

           "Collateral Interest" shall mean, on any date of determination,
 an amount equal to (a) the Initial Collateral Interest, minus (b) the
 aggregate amount of principal payments made to the Collateral Interest
 Holder prior to such date, minus (c) the aggregate amount of Collateral
 Charge-Offs for all prior Transfer Dates pursuant to subsection 4.10(c),
 minus (d) the amount of Reallocated Principal Collections allocated
 pursuant to subsections 4.12(a) and (b) on all prior Transfer Dates, minus
 (e) an amount equal to the amount by which the Collateral Interest has been
 reduced on all prior Transfer Dates pursuant to subsections 4.10(a) and
 (b), and plus (f) the aggregate amount of Excess Spread allocated and
 available on all prior Transfer Dates pursuant to subsection 4.11(h), for
 the purpose of reimbursing amounts deducted pursuant to the foregoing
 clauses (c), (d) and (e); provided further, however, that the Collateral
 Interest may not be reduced below zero.

           "Collateral Interest Holder" shall mean the entity so designated
 in the Loan Agreement.

           "Collateral Interest Servicing Fee" shall have the meaning
 specified in subsection 3(a) hereof.

           "Collateral Monthly Interest" shall mean the monthly interest
 distributable in respect of the Collateral Interest as calculated in
 accordance with subsection 4.6(c).

           "Collateral Monthly Principal" shall mean the monthly principal
 distributable in respect of the Collateral Interest as calculated in
 accordance with subsection 4.7 (c).

           "Collateral Rate" shall mean, for any Interest Period, the rate
 specified in the Loan Agreement.

           "Controlled Accumulation Amount" shall mean (a) for any Transfer
 Date with respect to the Controlled Accumulation Period prior to the
 payment in full of the Class A Investor Interest, $36,041,667; provided,
 however, that if the Accumulation Period Length is determined to be less
 than 12 months pursuant to subsection 4.9(i), the Controlled Accumulation
 Amount for each Transfer Date with respect to the Controlled Accumulation
 Period prior to the payment in full of the Class A Investor Interest will
 be equal to (i) the product of (x) the Class A Initial Investor Interest
 and (y) the Accumulation Period Factor for such Monthly Period divided by
 (ii) the Required Accumulation Factor Number, (b) for any Transfer Date
 with respect to the Controlled Accumulation Period after payment in full of
 the Class A Investor Interest but prior to the payment in full of the Class
 B Investor Interest, an amount equal to the Class B Investor Interest as of
 such Transfer Date and (c) for any Transfer Date with respect to the
 Controlled Accumulation Period after payment in full of the Class B
 Investor Interest, an amount equal to the Collateral Interest as of such
 Transfer Date.

           "Controlled Accumulation Period" shall mean, unless a Pay Out
 Event shall have occurred prior thereto, the period commencing at the close
 of business on August 31, 2000 or such later date as is determined in
 accordance with subsection 4.9(i) and ending on the first to occur of (a)
 the commencement of the Rapid Amortization Period and (b) the Series 1999-2
 Termination Date.

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

           "Covered Amount" shall mean an amount, determined as of the
 Transfer Date with respect to any Interest Period, equal to the product of
 (a) (i) a fraction, the numerator of which is the actual number of days in
 such Interest Period and the denominator of which is 360, times (ii) the
 Class A Certificate Rate in effect with respect to such Interest Period and
 (b) the Principal Funding Account Balance as of the Record Date preceding
 such Transfer Date.

           "Credit Enhancement" shall mean (a) with respect to the Class A
 Certificates, the subordination of the Class B Certificates and the
 Collateral Interest and (b) with respect to the Class B Certificates. the
 subordination of the Collateral Interest.

           "Credit Enhancement Provider" shall mean the Collateral Interest
 Holder.

           "Cumulative Finance Charge Shortfall" shall mean the sum of the
 Finance Charge Shortfalls (as such term is defined in each of the related
 Series Supplements) for each Series in Group One.

           "Cumulative Series Principal Shortfall" shall mean the sum of the
 Series Principal Shortfalls (as such term is defined in each of the related
 Series Supplements) for each Series.

           "Daily Principal Shortfall" shall mean, on any date of
 determination, the excess of the Monthly Principal Payment for the Monthly
 Period relating to such date over the month to date amount of Collections
 processed in respect of Principal Receivables for such Monthly Period
 allocable to investor certificates of all outstanding Series, not subject
 to reallocation, which are on deposit or to be deposited in the Principal
 Account on such date.

           "Deficiency Amount" shall mean, at any time of determination, the
 sum of the Class A Deficiency Amount and the Class B Deficiency Amount.

           "Distribution Date" shall mean November 15, 1999 and the
 fifteenth day of each calendar month thereafter, or if such fifteenth day
 is not a Business Day, the next succeeding Business Day.

           "Excess Principal Funding Investment Proceeds" shall mean, with
 respect to each Transfer Date relating to the Controlled Accumulation
 Period, the amount, if any, by which the Principal Funding Investment
 Proceeds for such Transfer Date exceed the Covered Amount determined on
 such Transfer Date.

           "Excess Spread" shall mean, with respect to any Transfer Date,
 the sum of the amounts with respect to such Transfer Date, if any,
 specified pursuant to subsections 4.9(a)(iv), 4.9(b)(iii) and 4.9(c)(ii).

           "Finance Charge Shortfall" shall mean, with respect to any
 Transfer Date, the excess, if any, of the amount distributable pursuant to
 subsections 4.11(a)-(j) over Excess Spread.

           "Fixed Investor Percentage" shall mean, with respect to any
 Monthly Period, the percentage equivalent of a fraction, the numerator of
 which is the Investor Interest as of the close of business on the last day
 of the Revolving Period and the denominator of which is the greater of (a)
 the sum of (i) the aggregate amount of Principal Receivables in the Trust
 determined as of the close of business on the last day of the prior Monthly
 Period and (ii) the Excess Funding Amount as of the close of business on
 such last day of the prior Monthly Period and (b) the sum of the numerators
 used to calculate the Investor Percentages (as such term is defined in the
 Agreement) for allocations with respect to Principal Receivables for all
 outstanding Series on such date of determination; provided, however, that
 with respect to any Monthly Period in which an Addition Date occurs or in
 which a Removal Date occurs, the denominator determined pursuant to clause
 (a)(i) hereof shall be (A) the aggregate amount of Principal Receivables in
 the Trust as of the close of business on the last day of the prior Monthly
 Period for the period from and including the first day of such Monthly
 Period to but excluding the related Addition Date or Removal Date and (B)
 the aggregate amount of Principal Receivables in the Trust as of the
 beginning of the day on the related Addition Date or Removal Date after
 adjusting for the aggregate amount of Principal Receivables added to or
 removed from the Trust on the related Addition Date or Removal Date, for
 the period from and including the related Addition Date or Removal Date to
 and including the last day of such Monthly Period.

           "Floating Investor Percentage" shall mean, with respect to any
 Monthly Period, the percentage equivalent of a fraction, the numerator of
 which is the Adjusted Investor Interest as of the close of business on the
 last day of the prior Monthly Period (or with respect to the first Monthly
 Period, the Initial Investor Interest) and the denominator of which is the
 greater of (a) the sum of (i) the aggregate amount of Principal Receivables
 as of the close of business on the last day of the prior Monthly Period (or
 with respect to the first calendar month in the first Monthly Period, the
 aggregate amount of Principal Receivables in the Trust as of the opening of
 business on the Closing Date, and with respect to the second calendar month
 in the first Monthly Period, the aggregate amount of Principal Receivables
 as of the close of business on the last day of the first calendar month in
 the first Monthly Period) and (ii) the Excess Funding Amount as of the
 close of business on such last day of the prior Monthly Period and (b) the
 sum of the numerators used to calculate the Investor Percentages (as such
 term is defined in the Agreement) for allocations with respect to Finance
 Charge Receivables, Default Amounts or Principal Receivables, as
 applicable, for all outstanding Series on such date of determination;
 provided, however, that with respect to any Monthly Period in which an
 Addition Date occurs or in which a Removal Date occurs, the denominator
 determined pursuant to clause (a)(i) hereof shall be (A) the aggregate
 amount of Principal Receivables in the Trust as of the close of business on
 the last day of the prior Monthly Period for the period from and including
 the first day of such Monthly Period to but excluding the related Addition
 Date or Removal Date and (B) the aggregate amount of Principal Receivables
 in the Trust as of the beginning of the day on the related Addition Date or
 Removal Date after adjusting for the aggregate amount of Principal
 Receivables added to or removed from the Trust on the related Addition Date
 or Removal Date, for the period from and including the related Addition
 Date or Removal Date to and including the last day of such Monthly Period.

           "Group One" shall mean Series 1999-2 and each other Series
 specified in the related Supplement to be included in Group One.

           "Initial Collateral Interest" shall mean the aggregate initial
 principal amount of the Collateral Interest, which is $37,500,000.

           "Initial Investor Interest" shall mean $500,000,000.

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

           "Investor Certificateholder" shall mean (a) with respect to the
 Class A Certificates, the holder of record of a Class A Certificate, (b)
 with respect to the Class B Certificates, the holder of record of a Class B
 Certificate and (c) with respect to the Collateral Interest, the Collateral
 Interest Holder.

           "Investor Certificates" shall mean the Class A Certificates, the
 Class B Certificates and the Collateral Interest.

           "Investor Default Amount" shall mean, with respect to any
 Receivable in a Defaulted Account, an amount equal to the product of (a)
 the Default Amount and (b) the Floating Investor Percentage on the day such
 Account became a Defaulted Account.

           "Investor Interest" shall mean, on any date of determination, an
 amount equal to the sum of (a) the Class A Investor Interest, (b) the Class
 B Investor Interest and (c) the Collateral Interest, each as of such date.

           "Investor Percentage" shall mean for any Monthly Period, (a) with
 respect to Finance Charge Receivables and Default Amounts at any time and
 Principal Receivables during the Revolving Period, the Floating Investor
 Percentage and (b) with respect to Principal Receivables during the
 Controlled Accumulation Period or the Rapid Amortization Period, the Fixed
 Investor Percentage.

           "Investor Principal Collections" shall mean, with respect to any
 Monthly Period, the sum of (a) the aggregate amount deposited into the
 Principal Account for such Monthly Period pursuant to subsections
 4.5(a)(ii), (iii) and (iv), 4.5(b)(ii), (iii) and (iv) or 4.5(c)(ii), in
 each case, as applicable to such Monthly Period and (b) the aggregate
 amount to be treated as Investor Principal Collections pursuant to
 subsections 4.9(a)(iii) and 4.11(a) (to the extent allocable to the Class A
 Investor Default Amount), (b), (c) (to the extent allocable to the Class B
 Investor Default Amount), (d), (g) and (h) for such Monthly Period (other
 than such amount paid from Reallocated Principal Collections).

           "Investor Servicing Fee shall have the meaning specified in
 subsection 3(a) hereof.

           "LIBOR" shall mean, for any Interest Period, the London interbank
 offered rate for one-month United States dollar deposits determined by the
 Trustee for each Interest Period in accordance with the provisions of
 Section 4.17.

           "LIBOR Determination Date" shall mean September 17, 1999 for the
 period from the Closing Date through October 14, 1999, October 13, 1999 for
 the period from October 15, 1999 through November 14, 1999 and the second
 London Business Day prior to the commencement of the second and each
 subsequent Interest Period.

           "Loan Agreement" shall mean the agreement among the Transferor,
 the Servicer, the Trustee, and the Collateral Interest Holder, dated as of
 September 21, 1999 as amended or modified from time to time.

           "London Business Day" shall mean any Business Day on which
 dealings in deposits in United States dollars are transacted in the London
 interbank market.

           "Monthly Period" shall have the meaning specified in the
 Agreement, except that the first Monthly Period with respect to the
 Investor Certificates shall begin on and include the Closing Date and shall
 end on and include October 31, 1999.

           "Monthly Principal Payment" shall mean with respect to any
 Monthly Period, for all Series (including Series 1999-2) which are in an
 Amortization Period or Accumulation Period (as such terms are defined in
 the related Supplements for all Series), the sum of (a) the Controlled
 Distribution Amount for the related Transfer Date for any Series in its
 Controlled Amortization Period (as such terms are defined in the related
 Supplements for all Series), (b) the Controlled Deposit Amount for the
 related Transfer Date for any Series in its Accumulation Period, other than
 its Rapid Accumulation Period, if applicable (as such terms are defined in
 the related Supplements for all Series), (c) the Investor Interest as of
 the end of the prior Monthly Period taking into effect any payments to be
 made on the following Distribution Date for any Series in its Principal
 Amortization Period or Rapid Amortization Period (as such terms are defined
 in the related Supplements for all Series), (d) the Adjusted Investor
 Interest as of the end of the prior Monthly Period taking into effect any
 payments or deposits to be made on the following Transfer Date and
 Distribution Date for any Series in Group One in its Rapid Accumulation
 Period (as such terms are defined in the related Supplements for all
 Series), (e) the excess of the Collateral Interest as of the Transfer Date
 occurring in such Monthly Period over the Required Collateral Interest for
 the related Transfer Date, assuming no Accumulation Shortfall and (f) such
 other amounts as may be specified in the related Supplements for all
 Series.

           "Net Servicing Fee Rate" shall mean (a) so long as the
 Transferor, an Affiliate thereof, The Bank of New York (Delaware) or an
 Affiliate thereof is the Servicer, 1% per annum and (b) if the Transferor,
 an Affiliate thereof, The Bank of New York (Delaware) or an Affiliate
 thereof is no longer the Servicer, 2% per annum.

           "Pay Out Commencement Date" shall mean the date on which a Trust
 Pay Out Event is deemed to occur pursuant to Section 9.1 or a Series 1999-2
 Pay Out Event is deemed to occur pursuant to Section 9 hereof.

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

           "Portfolio Yield" shall mean, with respect to any Monthly Period,
 the annualized percentage equivalent of a fraction, the numerator of which
 is an amount equal to the sum of (a) the amount of Collections of Finance
 Charge Receivables deposited into the Finance Charge Account (including
 recoveries on charged-off Receivables and net investment earnings on funds
 on deposit in the Excess Funding Account) and allocable to the Investor
 Certificates for such Monthly Period, (b) the Principal Funding Investment
 Proceeds deposited into the Finance Charge Account on the Transfer Date
 related to such Monthly Period, and (c) the amount of the Reserve Draw
 Amount (up to the Available Reserve Account Amount) plus any amounts of
 interest and earnings described in subsection 4.16, each deposited into the
 Finance Charge Account on the Transfer Date relating to such Monthly
 Period, such sum to be calculated on a cash basis after subtracting the
 Aggregate Investor Default Amount for such Monthly Period, and the
 denominator of which is the Investor Interest as of the close of business
 on the last day of such Monthly Period.

           "Principal Funding Account" shall have the meaning set forth in
 subsection 4.15(a).

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

           "Principal Funding Investment Proceeds" shall mean, with respect
 to each Transfer Date, the investment earnings on funds in the Principal
 Funding Account (net of investment expenses and losses) for the period from
 and including the immediately preceding Transfer Date to but excluding such
 Transfer Date.

           "Principal Funding Investment Shortfall" shall mean, with respect
 to each Transfer Date relating to the Controlled Accumulation Period, the
 amount, if any, by which the Principal Funding Investment Proceeds for such
 Transfer Date are less than the Covered Amount determined as of such
 Transfer Date.

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

           "Rapid Amortization Period" shall mean the Amortization Period
 commencing on the Pay Out Commencement Date and ending on the earlier to
 occur of (a) the Series 1999-2 Termination Date and (b) the termination of
 the Trust pursuant to Section 12.1.

           "Rating Agency" shall mean Moody's Investors Service, Inc.,
 Standard & Poor's, a division of McGraw-Hill Companies, and Fitch IBCA,
 Inc.

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

           "Reallocated Class B Principal Collections" shall mean, with
 respect to any Transfer Date, Collections of Principal Receivables applied
 in accordance with subsection 4.12(a) in an amount not to exceed the
 product of (a) the Class B Investor Allocation with respect to the Monthly
 Period relating to such Transfer Date and (b) the Investor Percentage with
 respect to the Monthly Period relating to such Transfer Date and (c) the
 amount of Collections of Principal Receivables with respect to the Monthly
 Period relating to such Transfer Date; provided however, that such amount
 shall not exceed the Class B Investor Interest after giving effect to any
 Class B Investor Charge-Offs for such Transfer Date.

           "Reallocated Collateral Principal Collections" shall mean, with
 respect to any Transfer Date, Collections of Principal Receivables applied
 in accordance with subsections 4.12(a) and (b) in an amount not to exceed
 the product of (a) the Collateral Allocation with respect to the Monthly
 Period relating to such Transfer Date and (b) the Investor Percentage with
 respect to the Monthly Period relating to such Transfer Date and (c) the
 amount of Collections of Principal Receivables with respect to the Monthly
 Period relating to such Transfer Date; provided however, that such amount
 shall not exceed the Collateral Interest after giving effect to any
 Collateral Charge-Offs for such Transfer Date.

           "Reallocated Principal Collections" shall mean the sum of (a)
 Reallocated Class B Principal Collections and (b) Reallocated Collateral
 Principal Collections.

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

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

           "Required Collateral Interest" shall mean (a) on the Initial
 Transfer Date, $37,500,000 and (b) on any Transfer Date thereafter, an
 amount equal to 7.5% of the sum of (x) the Class A Adjusted Investor
 Interest and the Class B Investor Interest on such Transfer Date, after
 taking into account deposits into the Principal Funding Account on such
 Transfer Date and payments to be made on the related Distribution Date and
 (y) the Collateral Interest on the prior Transfer Date after any
 adjustments made on such Transfer Date, but not less than $15,000,000;
 provided, however, that (x) if either (i) there is a reduction in the
 Collateral Interest pursuant to clause (c), (d) or (e) of the definition of
 such term or (ii) a Pay Out Event with respect to the Investor Certificates
 has occurred, the Required Collateral Interest for any Transfer Date shall
 equal the Required Collateral Interest for the Transfer Date immediately
 preceding such reduction or Pay Out Event, (y) in no event shall the
 Required Collateral Interest exceed the sum of the outstanding principal
 amounts of (i) the Class A Certificates and (ii) the Class B Certificates,
 each as of the last day of the Monthly Period preceding such Transfer Date
 after taking into account the payments to be made on the related
 Distribution Date and (z) the Required Collateral Interest may be reduced
 at the Transferor's option at any time to a lesser amount if the
 Transferor, the Servicer, the Collateral Interest Holder and the Trustee
 have been provided evidence that the Rating Agency Condition shall have
 been satisfied.

           "Required Reserve Account Amount" shall mean, with respect to any
 Transfer Date on or after the Reserve Account Funding Date, an amount equal
 to (a) 0.5% of the outstanding principal balance of the Class A
 Certificates or (b) any other amount designated by the Transferor;
 provided, however, that if such designation is of a lesser amount, the
 Transferor shall (i) provide the Servicer, the Collateral Interest Holder
 and the Trustee with evidence that the Rating Agency Condition shall have
 been satisfied and (ii) deliver to the Trustee a certificate of an
 authorized officer to the effect that, based on the facts known to such
 officer at such time, in the reasonable belief of the Transferor, such
 designation will not cause a Pay Out Event or an event that, after the
 giving of notice or the lapse of time, would cause a Pay Out Event to occur
 with respect to Series 1999-2.

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

           "Reserve Account Funding Date" shall mean the Transfer Date which
 occurs not later than the earliest of (a) the Transfer Date with respect to
 the Monthly Period which commences 3 months prior to the commencement of
 the Controlled Accumulation Period; (b) the first Transfer Date for which
 the Portfolio Adjusted Yield is less than 2%, but in such event the Reserve
 Account Funding Date shall not be required to occur earlier than the
 Transfer Date with respect to the Monthly Period which commences 12 months
 prior to the commencement of the Controlled Accumulation Period; (c) the
 first Transfer Date for which the Portfolio Adjusted Yield is less than 3%,
 but in such event the Reserve Account Funding Date shall not be required to
 occur earlier than the Transfer Date with respect to the Monthly Period
 which commences 6 months prior to the commencement of the Controlled
 Accumulation Period; and (d) the first Transfer Date for which the
 Portfolio Adjusted Yield is less than 4%, but in such event the Reserve
 Account Funding Date shall not be required to occur earlier than the
 Transfer Date with respect to the Monthly Period which commences 4 months
 prior to the commencement of the Controlled Accumulation Period.

           "Reserve Account Surplus" shall mean, as of any Transfer Date
 following the Reserve Account Funding Date, the amount, if any, by which
 the amount on deposit in the Reserve Account exceeds the Required Reserve
 Account Amount.

           "Reserve Draw Amount" shall have the meaning specified in
 subsection 4.16(c).

           "Revolving Period" shall mean the period from and including the
 Closing Date to, but not including, the earlier of (a) the day the
 Controlled Accumulation Period commences and (b) the Pay Out Commencement
 Date.

           "Series 1999-2" shall mean the Series of the Wachovia Credit Card
 Master Trust represented by the Investor Certificates.

           "Series 1999-2 Certificateholders" shall mean the holder of
 record of a Series 1999-2 Certificate.

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

           "Series 1999-2 Pay Out Event" shall have the meaning specified in
 Section 9 hereof.

           "Series 1999-2 Termination Date" shall mean the earliest to occur
 of (a) the Distribution Date on which the Investor Interest is paid in
 full, (b) the February 2004 Distribution Date and (c) the Trust Termination
 Date.

           "Series Principal Shortfall" shall mean with respect  to any
 Transfer Date, the excess, if any, of (a) (i) with respect to any Transfer
 Date relating to the Controlled Accumulation  Period, the sum of (A) the
 Controlled Deposit Amount for such  Transfer Date, and (B) the excess, if
 any, of the Collateral Interest for such Transfer Date over the Required
 Collateral Interest for such Transfer Date and (ii) with respect to any
 Transfer Date during the Rapid Amortization Period, the Adjusted Investor
 Interest over (b) the Investor Principal Collections minus the Reallocated
 Principal Collections for such Transfer Date.

           "Series Servicing Fee Percentage" shall mean 2%.

           "Servicer Interchange" shall mean, for any Monthly Period, the
 portion of Collections of Finance Charge Receivables allocated to the
 Investor Certificates and deposited in the Finance Charge Account with
 respect to such Monthly Period that is attributable to Interchange;
 provided, however, that Servicer Interchange for a Monthly Period shall not
 exceed one-twelfth of the product of (i) the Adjusted Investor Interest as
 of the last day of such Monthly Period and (ii) 1%.

           "Shared Excess Finance Charge Collections" shall mean, with
 respect to any Distribution Date, either (a) the amount described in
 subsection 4.11(l) allocated to the Investor Certificates but available to
 cover shortfalls in amounts payable from Collections of Finance Charge
 Receivables allocated to other Series in Group One, if any, or (b) the
 aggregate amount of Collections Finance Charge Receivables allocable to
 other Series in Group One in excess of the amounts necessary to make
 required payments with respect to such Series, if any, and available to
 cover shortfalls with respect to the Investor Certificates in accordance
 with subsection 4.14(b).

           "Shared Principal Collections" shall mean, with respect to any
 Distribution Date, either (a) the amount allocated to the Investor
 Certificates which may be applied to the Series Principal Shortfall with
 respect to other outstanding Series or (b) the sum of the Excess Funding
 Amount, with respect to any Distribution Date, and amounts allocated to the
 investor certificates of other Series which the applicable Supplements for
 such Series specify are to be treated as "Shared Principal Collections" and
 which may be applied to cover the Series Principal Shortfall with respect
 to the Investor Certificates.

           "Telerate Page 3750" shall mean the display page currently so
 designated on the Dow Jones Telerate Service (or such other page as may
 replace that page on that service for the purpose of displaying comparable
 rates or prices).

           SECTION 3.  Servicing Compensation and Assignment of Interchange.
 (a) The share of the Servicing Fee allocable to Series 1999-2 with respect
 to any Transfer Date (the "Investor Servicing Fee") shall be equal to one-
 twelfth of the product of (i) the Series Servicing Fee Percentage and (ii)
 the Adjusted Investor Interest as of the last day of the Monthly Period
 preceding such Transfer Date; provided, however, that with respect to the
 first Transfer Date, the Investor Servicing Fee shall be equal to
 $1,111,111.12.  On each Transfer Date for which the Transferor, an
 Affiliate thereof, The Bank of New York (Delaware) or an Affiliate thereof
 is the Servicer, a portion of Interchange with respect to the related
 Monthly Period that is on deposit in the Finance Charge Account shall be
 withdrawn from the Finance Charge Account and paid to the Servicer in
 payment of a portion of the Investor Servicing Fee with respect to such
 Monthly Period ("Servicer Interchange").  Should the Servicer Interchange
 on deposit in the Finance Charge Account on any Transfer Date with respect
 to the related Monthly Period be less than one-twelfth of 1% of the
 Adjusted Investor Interest as of the last day of such Monthly Period, the
 Investor Servicing Fee with respect to such Monthly Period will not be paid
 to the extent of such insufficiency of Servicer Interchange on deposit in
 the Finance Charge Account.  The share of the Investor Servicing Fee
 allocable to the Class A Investor Interest with respect to any Transfer
 Date (the "Class A Servicing Fee") shall be equal to one-twelfth of the
 product of (i) the Class A Floating Allocation, (ii) the Net Servicing Fee
 Rate and (iii) the Adjusted Investor Interest as of the last day of the
 Monthly Period preceding such Transfer Date; provided, however, that with
 respect to the first Transfer Date, the Class A Servicing Fee shall be
 equal to $480,555.56.  The share of the Investor Servicing Fee allocable to
 the Class B Investor Interest with respect to any Transfer Date (the "Class
 B Servicing Fee") shall be equal to one-twelfth of the product of (i) the
 Class B Floating Allocation, (ii) the Net Servicing Fee Rate and (iii) the
 Adjusted Investor Interest as of the last day of the Monthly Period
 preceding such Transfer Date; provided, however, that with respect to the
 first Transfer Date, the Class B Servicing Fee shall be equal to
 $33,333.33.  The share of the Investor Servicing Fee allocable to the
 Collateral Interest with respect to any Transfer Date (the "Collateral
 Interest Servicing Fee") shall be equal to one-twelfth of the product of
 (i) the Collateral Floating Allocation, (ii) the Net Servicing Fee Rate and
 (iii) the Adjusted Investor Interest as of the last day of the Monthly
 Period preceding such Transfer Date; provided, however, that with respect
 to the first Transfer Date, the Collateral Interest Servicing Fee shall be
 equal to $41,666.67.  Except as specifically provided above, the Servicing
 Fee shall be paid by the cash flows from the Trust allocated to the
 Transferor or the certificateholders of other Series (as provided in the
 related Supplements) and in no event shall the Trust, the Trustee or the
 Investor Certificateholders be liable therefor.  The Class A Servicing Fee
 shall be payable to the Servicer solely to the extent amounts are available
 for distribution in respect thereof pursuant to subsections 4.9(a)(ii) and
 4.11(a).  The Class B Servicing Fee shall be payable solely to the extent
 amounts are available for distribution in respect thereof pursuant to
 subsections 4.9(b)(ii) and 4.11(c).  The Collateral Interest Servicing Fee
 shall be payable solely to the extent amounts are available for
 distribution in respect thereof pursuant to subsection 4.11(f) or, if
 applicable, subsection 4.9(c)(i).

           (b) On or before each Transfer Date, the Transferor shall notify
 the Servicer of the amount of Interchange to be included as Collections of
 Finance Charge Receivables and allocable to the Investor Certificateholders
 with respect to the preceding Monthly Period as determined pursuant to this
 subsection 3(b).  Such amount of Interchange shall be equal to the product
 of (i) the total amount of Interchange paid or payable to the Transferor
 with respect to such Monthly Period, (ii) a fraction the numerator of which
 is the aggregate amount of cardholder charges for goods and services in the
 Accounts with respect to such Monthly Period and the denominator of which
 is the aggregate amount of cardholder charges for goods and services in all
 MasterCard and VISA consumer revolving credit card accounts owned by the
 Transferor with respect to such Monthly Period and (iii) the Investor
 Percentage with respect to Finance Charge Receivables with respect to such
 Monthly Period.  On each Transfer Date, the Transferor shall pay to the
 Servicer, and the Servicer shall deposit into the Finance Charge Account,
 in immediately available funds, the amount of Interchange to be so included
 as Collections of Finance Charge Receivables allocable to the Investor
 Certificates with respect to the preceding Monthly Period.  The Transferor
 hereby assigns, sets-over, conveys, pledges and grants a security interest
 and lien to the Trustee for the benefit of the Investor Certificateholders
 in Interchange and the proceeds of Interchange, as set forth in this
 subsection 3(b).  In connection with the foregoing grant of a security
 interest, this Series Supplement shall constitute a security agreement
 under applicable law.  To the extent that a Supplement for a related
 Series, other than Series 1999-2, assigns, sets-over, conveys, pledges or
 grants a security interest in Interchange allocable to the Trust, all
 investor certificates of any such Series (except as otherwise specified in
 any such Supplement) and the Investor Certificates shall rank pari passu
 and be equally and ratably entitled as provided herein to the benefits of
 such Interchange without preference or priority on account of the actual
 time or times of authentication and delivery, all in accordance with the
 terms and provisions of this Series Supplement and other related
 Supplements.

           SECTION 4.  Reassignment and Transfer Terms.  The Investor
 Certificates shall be subject to purchase by the Transferor at its option,
 in accordance with the terms specified in subsection 12.2(a), on any
 Distribution Date on or after the Distribution Date on which the Investor
 Interest is reduced to an amount less than or equal to 5% of the Initial
 Investor Interest.  The deposit required in connection with any such
 purchase shall include the amount, if any, on deposit in the Principal
 Funding Account and will be equal to the sum of (a) the Investor Interest
 and (b) accrued and unpaid interest on the Investor Certificates through
 the day preceding the Distribution Date on which the repurchase occurs.

           SECTION 5.  Delivery and Payment for the Investor Certificates.
 The Transferor shall execute and deliver the Series 1999-2 Certificates to
 the Trustee for authentication in accordance with Section 6.1. The Trustee
 shall deliver such Certificates when authenticated in accordance with
 Section 6.2.

           SECTION 6.  Depository; Form of Delivery of Investor
 Certificates.

           (a) The Class A Certificates and the Class B Certificates shall
 be delivered as Book-Entry Certificates as provided in Sections 6.1 and
 6.10.

           (b) The Depository for Series 1999-2 shall be The Depository
 Trust Company, and the Class A Certificates and Class B Certificates shall
 be initially registered in the name of Cede & Co., its nominee.

           SECTION 7.  Article IV of Agreement.  Sections 4.1, 4.2 and 4.3
 shall be read in their entirety as provided in the Agreement.  Article IV
 (except for Sections 4.1, 4.2 and 4.3 thereof) shall be read in its
 entirety as follows and shall be applicable only to the Investor
 Certificates:

                                 ARTICLE IV

                      RIGHTS OF CERTIFICATEHOLDERS AND
                 ALLOCATION AND APPLICATION OF COLLECTIONS

           SECTION 4.4  Rights of Certificateholders.  The Investor
 Certificates shall represent undivided interests in the Trust, consisting
 of the right to receive, to the extent necessary to make the required
 payments with respect to such Investor Certificates at the times and in the
 amounts specified in this Agreement, (a) the Floating Investor Percentage
 and Fixed Investor Percentage (as applicable from time to time) of
 Collections received with respect to the Receivables and (b) funds on
 deposit in the Collection Account, the Excess Funding Account, the Finance
 Charge Account, the Principal Account, the Principal Funding Account, the
 Reserve Account and the Distribution Account.  The Collateral Interest
 shall be subordinate to the Class A Certificates and the Class B
 Certificates.  The Class B Certificates shall be subordinate to the Class A
 Certificates.  The Transferor Certificate shall not represent any interest
 in the Collection Account, the Excess Funding Account, the Finance Charge
 Account, the Principal Account, the Principal Funding Account, the Reserve
 Account or the Distribution Account, except as specifically provided in
 this Article IV.

           SECTION 4.5  Allocations.

           (a)  Allocations During the Revolving Period.  During the
 Revolving Period, the Servicer shall, prior to the close of business on the
 day any Collections are deposited in the Collection Account, allocate to
 the Investor Certificateholders or the Holder of the Transferor Certificate
 and pay or deposit from the Collection Account the following amounts as set
 forth below:

           (i)  Deposit into the Finance Charge Account an amount equal to
      the product of (A) the Investor Percentage on the Date of Processing
      of such Collections and (B) the aggregate amount of Collections
      processed in respect of Finance Charge Receivables on such Date of
      Processing to be applied in accordance with Section 4.9.

           (ii)  Deposit into the Principal Account an amount equal to the
      product of (A) the Collateral Allocation on the Date of Processing of
      such Collections, (B) the Investor Percentage on the Date of
      Processing of such Collections and (C) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing to be applied first in accordance with Section 4.12 and
      then in accordance with subsection 4.9(d).

           (iii)  Deposit into the Principal Account an amount equal to the
      product of (A) the Class B Investor Allocation on the Date of
      Processing of such Collections, (B) the Investor Percentage on the
      Date of Processing of such Collections and (C) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing to be applied first in accordance with Section 4.12 and
      then in accordance with subsection 4.9(d).

           (iv) (A) Deposit into the Principal Account an amount equal to
      the product of (1) the Class A Investor Allocation on the Date of
      Processing of such Collections, (2) the Investor Percentage on the
      Date of Processing of such Collections and (3) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing; provided, however, that the amount deposited into the
      Principal Account pursuant to this subsection 4.5(a)(iv)(A) shall not
      exceed the Daily Principal Shortfall, and (B) pay to the Holder of the
      Transferor Certificate an amount equal to the excess, if any,
      identified in the proviso to clause (A) above; provided, however, that
      the amount to be paid to the Holder of the Transferor Certificate
      pursuant to this subsection 4.5(a)(iv)(B) with respect to any Date of
      Processing shall be paid to the Holder of the Transferor Certificate
      only if the Transferor Amount on such Date of Processing is greater
      than the Minimum Transferor Amount (after giving effect to the
      inclusion in the Trust of all Receivables created on or prior to such
      Date of Processing and the application of payments referred to in
      subsection 4.3(b)) and otherwise shall be deposited into the Excess
      Funding Account.

           (b) Allocations During the Controlled Accumulation Period.
 During the Controlled Accumulation Period, the Servicer shall, prior to the
 close of business on the day any Collections are deposited in the
 Collection Account, allocate to the Investor Certificateholders or the
 Holder of the Transferor Certificate and pay or deposit from the Collection
 Account the following amounts as set forth below:

           (i)  Deposit into the Finance Charge Account an amount equal to
      the product of (A) the Investor Percentage on the Date of Processing
      of such Collections and (B) the aggregate amount of Collections
      processed in respect of Finance Charge Receivables on such Date of
      Processing to be applied in accordance with Section 4.9.

           (ii)  Deposit into the Principal Account an amount equal to the
      product of (A) the Collateral Allocation on the Date of Processing of
      such Collections, (B) the Investor Percentage on the Date of
      Processing of such Collections and (C) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing to be applied first in accordance with Section 4.12 and
      then in accordance with subsection 4.9(e).

           (iii)  Deposit into the Principal Account an amount equal to the
      product of (A) the Class B Investor Allocation on the Date of
      Processing of such Collections, (B) the Investor Percentage on the
      Date of Processing of such Collections and (C) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing to be applied first in accordance with Section 4.12 and
      then in accordance with subsection 4.9(e).

           (iv) (A) Deposit into the Principal Account an amount equal to
      the product of (1) the Class A Investor Allocation on the Date of
      Processing of such Collections, (2) the Investor Percentage on the
      Date of Processing of such Collections and (3) the aggregate amount of
      Collections processed in respect of Principal Receivables on such Date
      of Processing; provided, however, that the amount deposited into the
      Principal Account pursuant to this subsection 4.5(b)(iv)(A) shall not
      exceed the Daily Principal Shortfall, and (B) pay to the Holder of the
      Transferor Certificate an amount equal to the excess, if any,
      identified in the proviso to clause (A) above; provided, however, that
      the amount to be paid to the Holder of the Transferor Certificate
      pursuant to this subsection 4.5(b)(iv)(B) with respect to any Date of
      Processing shall be paid to the Holder of the Transferor Certificate
      only if the Transferor Amount on such Date of Processing is greater
      than the Minimum Transferor Amount (after giving effect to the
      inclusion in the Trust of all Receivables created on or prior to such
      Date of Processing and the application of payments referred to in
      subsection 4.3(b)) and otherwise shall be deposited into the Excess
      Funding Account.

           (c) Allocations During the Rapid Amortization Period.  During the
 Rapid Amortization Period, the Servicer shall, prior to the close of
 business on the day any Collections are deposited in the Collection
 Account, allocate to the Investor Certificateholders and pay or deposit
 from the Collection Account the following amounts as set forth below:

           (i)  Deposit into the Finance Charge Account an amount equal to
      the product of (A) the Investor Percentage on the Date of Processing
      of such Collections and (E) the aggregate amount of Collections
      processed in respect of Finance Charge Receivables on such Date of
      Processing to be applied in accordance with Section 4.9.

           (ii) (A) Deposit into the Principal Account an amount equal to
      the product of (1) the Investor Percentage on the Date of Processing
      of such Collections and (2) the aggregate amount of Collections
      processed in respect of Principal Receivables on such Date of
      Processing; provided, however, that the amount deposited into the
      Principal Account pursuant to this subsection 4.5(c)(ii)(A) shall not
      exceed the sum of the Investor Interest as of the close of business on
      the last day of the prior Monthly Period (after taking into account
      any payments to be made on the Distribution Date relating to such
      prior Monthly Period and deposits and any adjustments to be made to
      the Investor Interest to be made on the Transfer Date relating to such
      Monthly Period) and any Reallocated Principal Collections relating to
      the Monthly Period in which such deposit is made and (B) pay to the
      Holder of the Transferor Certificate an amount equal to the excess, if
      any, identified in the proviso to clause (A) above; provided, however,
      that the amount to be paid to the Holder of the Transferor Certificate
      pursuant to this subsection 4.5(c)(ii)(B) with respect to any Date of
      Processing shall be paid to the Holder of the Transferor Certificate
      only if the Transferor Amount on such Date of Processing is greater
      than the Minimum Transferor Amount (after giving effect to the
      inclusion in the Trust of all Receivables created on or prior to such
      Date of Processing and the application of payments referred to in
      subsection 4.3(b)) and otherwise shall be deposited into the Excess
      Funding Account.

           (d) Limitation on Required Deposits.  With respect to the
 Investor Certificates, and notwithstanding anything in the Agreement or
 this Series Supplement to the contrary, whether or not the Servicer is
 required to make monthly or daily deposits from the Collection Account into
 the Finance Charge Account or the Principal Account pursuant to subsections
 4.5(a), 4.5(b) and 4.5(c), with respect to any Monthly Period (i) the
 Servicer will only be required to deposit Collections from the Collection
 Account into the Finance Charge Account or the Principal Account up to the
 required amount to be deposited into any such deposit account or, without
 duplication, distributed on or prior to the related Distribution Date to
 the Investor Certificateholders and (ii) if at any time prior to such
 Distribution Date the amount of Collections deposited in the Collection
 Account exceeds the amount required to be deposited pursuant to clause (i)
 above, the Servicer will be permitted to withdraw the excess from the
 Collection Account.  To the extent that, in accordance with this subsection
 4.5(d), the Servicer has retained amounts which would otherwise be required
 to be deposited in the Finance Charge Account or the Principal Account with
 respect to any Monthly Period, the Servicer shall be required to deposit
 such amounts in the Finance Charge Account or the Principal Account on the
 related Transfer Date to the extent necessary to make required
 distributions to the Investor Certificateholders on the related
 Distribution Date, including any amounts which are required to be applied
 as Reallocated Principal Collections.

           For so long as the Servicer shall (i) satisfy the conditions
 specified in the third paragraph of subsection 4.3(a) of the Agreement and
 (ii) be making deposits to the Collection Account, the Principal Account
 and Finance Charge Account on a monthly basis, all requirements herein to
 deposit amounts on a daily basis shall be deemed to be satisfied to the
 extent that the required monthly deposit is made and all references to
 amounts on deposit in such accounts shall be deemed to include amounts
 which would otherwise have been deposited therein on a daily basis.

           SECTION 4.6  Determination of Monthly Interest.

           (a) The amount of monthly interest distributable to the Class A
 Certificates shall be an amount equal to the product of (i)(A) a fraction,
 the numerator of which is the actual number of days in the related Interest
 Period and the denominator of which is 360, times (B) the Class A
 Certificate Rate in effect with respect to the related Interest Period, and
 (ii) the outstanding principal balance of the Class A Certificates
 determined as of the Record Date preceding the related Transfer Date (the
 "Class A Monthly Interest"); provided, however, that in addition to Class A
 Monthly Interest an amount equal to the amount of any unpaid Class A
 Deficiency Amounts, as defined below, plus an amount equal to the product
 of (A) (1) a fraction, the numerator of which is the actual number of days
 in the related Interest Period and the denominator of which is 360, times
 (2) the sum of the Class A Certificate Rate in effect with respect to the
 related Interest Period, plus 2% per annum, and (B) any Class A Deficiency
 Amount from the prior Transfer Date, as defined below (or the portion
 thereof which has not theretofore been paid to Class A Certificateholders)
 (the "Class A Additional Interest") shall also be distributable to the
 Class A Certificates, and on such Transfer Date the Trustee shall deposit
 such funds, to the extent available, into the Distribution Account.  The
 "Class A Deficiency Amount" for any Transfer Date shall be equal to the
 excess, if any, of the aggregate amount accrued pursuant to this subsection
 4.6(a) as of the prior Interest Period over the amount actually transferred
 to the Distribution Account for payment of such amount.

           (b) The amount of monthly interest distributable to the Class B
 Certificates shall be an amount equal to the product of (i)(A) a fraction,
 the numerator of which is the actual number of days in the related Interest
 Period and the denominator of which is 360, times (B) the Class B
 Certificate Rate in effect with respect to the related Interest Period, and
 (ii) the outstanding principal balance of the Class B Certificates
 determined as of the Record Date preceding the related Transfer Date (the
 "Class B Monthly Interest"); provided, however, that in addition to the
 Class B Monthly Interest an amount equal to the amount of any unpaid Class
 B Deficiency Amounts, as defined below, plus an amount equal to the product
 of (A) (1) a fraction, the numerator of which is the actual number of days
 in the related Interest Period and the denominator of which is 360, times
 (2) the sum of the Class B Certificate Rate in effect with respect to the
 related Interest Period, plus 2% per annum, and (B) any Class B Deficiency
 Amount from the prior Transfer Date, as defined below (or the portion
 thereof which has not theretofore been paid to Class B Certificateholders)
 (the "Class B Additional Interest") shall also be distributable to the
 Class B Certificates, and on such Transfer Date the Trustee shall deposit
 such funds, to the extent available, into the Distribution Account.  The
 "Class B Deficiency Amount" for any Transfer Date shall be equal to the
 excess, if any, of the aggregate amount accrued pursuant to this subsection
 4.6(b) as of the prior Interest Period over the amount actually transferred
 to the Distribution Account for payment of such amount.

           (c) The amount of monthly interest distributable to the
 Collateral Interest, which shall be an amount equal to the product of
 (i)(A) a fraction, the numerator of which is the actual number of days in
 the related Interest Period and the denominator of which is 360, times (B)
 the Collateral Rate in effect with respect to the related Interest Period,
 and (ii) the Collateral Interest determined as of the Record Date preceding
 such Transfer Date (the "Collateral Monthly Interest"); provided, however,
 that for the purposes of determining Collateral Monthly Interest only, the
 Collateral Rate shall not exceed a per annum rate of 1.0% in excess of
 LIBOR as determined on the related LIBOR Determination Date.

           SECTION 4.7  Determination of Monthly Principal.

           (a) The amount of monthly principal distributable from the
 Principal Account with respect to the Class A Certificates on each Transfer
 Date ("Class A Monthly Principal"), beginning with the Transfer Date in the
 month following the month in which the Controlled Accumulation Period or,
 if earlier, the Rapid Amortization Period, begins, shall be equal to the
 least of (i) the Available Investor Principal Collections on deposit in the
 Principal Account with respect to such Transfer Date, (ii) for each
 Transfer Date with respect to the Controlled Accumulation Period prior to
 the Class A Scheduled Payment Date, the Controlled Deposit Amount for such
 Transfer Date and (iii) the Class A Adjusted Investor Interest on such
 Transfer Date prior to any deposit into the Principal Funding Account to be
 made on such day.

           (b) The amount of monthly principal distributable from the
 Principal Account with respect to the Class B Certificates on each Transfer
 Date (the "Class B Monthly Principal"), for the Controlled Accumulation
 Period, beginning with the Transfer Date following the Monthly Period in
 which the Class A Investor Interest has been paid in full, and during the
 Rapid Amortization Period, beginning with the Transfer Date immediately
 preceding the Distribution Date on which the Class A Investor Interest has
 been paid in full, shall be an amount equal to the lesser of (i) the
 Available Investor Principal Collections on deposit in the Principal
 Account with respect to such Transfer Date (minus the portion of such
 Available Investor Principal Collections applied to Class A Monthly
 Principal on such Transfer Date) and (ii) the Class B Investor Interest
 (after taking into account any adjustments to be made on such Transfer Date
 pursuant to Sections 4.10 and 4.12) on such Transfer Date.

           (c) The amount of monthly principal (the "Collateral Monthly
 Principal") distributable from the Principal Account with respect to the
 Collateral Interest on each Transfer Date shall be (A) during the Revolving
 Period following any reduction of the Required Collateral Interest pursuant
 to clause (z) of the proviso in the definition thereof, at the option of
 the Transferor, an amount equal to the lesser of (1) the excess, if any, of
 the Collateral Interest (after taking into account any adjustments to be
 made on such Transfer Date pursuant to Sections 4.10 and 4.12) over the
 Required Collateral Interest on such Transfer Date and (2) the Available
 Investor Principal Collections on such Transfer Date or (B) during the
 Controlled Accumulation Period or Rapid Amortization Period, an amount
 equal to the lesser of (1) the excess, if any, of the sum of the Collateral
 Interest (after taking into account any adjustments to be made on such
 Transfer Date pursuant to Sections 4.10 and 4.12) over the Required
 Collateral Interest on such Transfer Date, and (2) the excess, if any, of
 (i) the Available Investor Principal Collections on such Transfer Date over
 (ii) the sum of the Class A Monthly Principal and the Class B Monthly
 Principal for such Transfer Date.

           SECTION 4.8  Coverage of Required Amount.  (a) On or before each
 Transfer Date, the Servicer shall determine the amount (the "Class A
 Required Amount"), if any, by which the sum of (i) the Class A Monthly
 Interest for such Transfer Date, plus (ii) the Class A Deficiency Amount,
 if any, for such Transfer Date, plus (iii) the Class A Additional Interest,
 if any, for such Transfer Date, plus (iv) the Class A Servicing Fee for the
 prior Monthly Period plus (v) the Class A Servicing Fee, if any, due but
 not paid on any prior Transfer Date, plus (vi) the Class A Investor Default
 Amount, if any, for the prior Monthly Period, exceeds the Class A Available
 Funds for the related Monthly Period.

           (b) On or before each Transfer Date, the Servicer shall also
 determine the amount (the "Class B Required Amount"), if any, equal to the
 sum of (i) the amount, if any, by which the sum of (A) the Class B Monthly
 Interest for such Transfer Date, plus (B) the Class B Deficiency Amount, if
 any, for such Transfer Date plus (C) the Class B Additional Interest, if
 any, for such Transfer Date, plus (D) the Class B Servicing Fee for the
 prior Monthly Period plus (E) the Class B Servicing Fee, if any, due but
 not paid on any prior Transfer Date, exceeds the Class B Available Funds
 for the related Monthly Period plus (ii) the Class B Investor Default
 Amount, if any, for the prior Monthly Period.

           (c) In the event that the sum of the Class A Required Amount and
 the Class B Required Amount for such Transfer Date is greater than zero,
 the Servicer shall give written notice to the Trustee of such positive
 Class A Required Amount or Class B Required Amount on or before such
 Transfer Date.  In the event that the Class A Required Amount for such
 Transfer Date is greater than zero, all or a portion of the Excess Spread
 and Shared Excess Finance Charge Collections allocable to Series 1999-2
 with respect to such Transfer Date in an amount equal to the Class A
 Required Amount, to the extent available, for such Transfer Date shall be
 distributed from the Finance Charge Account on such Transfer Date pursuant
 to subsection 4.11(a).  In the event that the Class A Required Amount for
 such Transfer Date exceeds the amount of Excess Spread and Shared Excess
 Finance Charge Collections allocable to Series 1999-2 with respect to such
 Transfer Date, the Collections of Principal Receivables allocable to the
 Collateral Interest and the Collections of Principal Receivables allocable
 to the Class B Certificates with respect to the prior Monthly Period shall
 be applied as specified in Section 4.12.  In the event that the Class B
 Required Amount for such Transfer Date exceeds the amount of Excess Spread
 and Shared Excess Finance Charge Collections allocable to Series 1999-2
 with respect to such Transfer Date and not applied toward the Class A
 Required Amount, the Collections of Principal Receivables allocable to the
 Collateral Interest (after application to the Class A Required Amount)
 shall be applied as specified in Section 4.12; provided, however, that the
 sum of any payments pursuant to this paragraph shall not exceed the sum of
 the Class A Required Amount and Class B Required Amount.

           SECTION 4.9  Monthly Payments.  On or before each Transfer Date,
 the Servicer shall instruct the Trustee in writing (which writing shall be
 substantially in the form of Exhibit B hereto) to withdraw and the Trustee,
 acting in accordance with such instructions, shall withdraw on such
 Transfer Date or the related Distribution Date, as applicable, to the
 extent of available funds, the amounts required to be withdrawn from the
 Finance Charge Account, the Principal Account, the Principal Funding
 Account and the Distribution Account as follows:

           (a) An amount equal to the Class A Available Funds deposited into
 the Finance Charge Account for the related Monthly Period shall be
 distributed on each Transfer Date in the following priority:

           (i)  an amount equal to Class A Monthly Interest for such
      Transfer Date, plus the amount of any Class A Deficiency Amount for
      such Transfer Date, plus the amount of any Class A Additional Interest
      for such Transfer Date, shall be deposited by the Servicer or the
      Trustee into the Distribution Account;

           (ii)  an amount equal to the Class A Servicing Fee for such
      Transfer Date plus the amount of any Class A Servicing Fee due but not
      paid to the Servicer on any prior Transfer Date shall be distributed
      to the Servicer;

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

           (iv)  the balance, if any, shall constitute Excess Spread and
      shall be allocated and distributed as set forth in Section 4.11.

           (b) An amount equal to the Class B Available Funds deposited into
 the Finance Charge Account for the related Monthly Period shall be
 distributed on each Transfer Date in the following priority:

           (i)  an amount equal to the Class B Monthly Interest for such
      Transfer Date, plus the amount of any Class B Deficiency Amount for
      such Transfer Date, plus the amount of any Class B Additional Interest
      for such Transfer Date, shall be deposited by the Servicer or the
      Trustee into the Distribution Account;

           (ii)  an amount equal to the Class B Servicing Fee for such
      Transfer Date, plus the amount of any Class B Servicing Fee due but
      not paid to the Servicer on any prior Transfer Date for such Transfer
      Date shall be distributed to the Servicer; and

           (iii)  the balance, if any, shall constitute Excess Spread and
      shall be allocated and distributed as set forth in Section 4.11.

           (c) An amount equal to the Collateral Available Funds deposited
 into the Finance Charge Account for the related Monthly Period shall be
 distributed on each Transfer Date in the following priority:

           (i)  if the Transferor, an Affiliate thereof, The Bank of New
      York (Delaware) or an Affiliate thereof is no longer the Servicer, an
      amount equal to the Collateral Interest Servicing Fee for such
      Transfer Date plus the amount of any Collateral Interest Servicing Fee
      due but not paid to the Servicer on any prior Transfer Date shall be
      distributed to the Servicer; and

           (ii)  the balance, if any, shall constitute Excess Spread and
      shall be allocated and distributed as set forth in Section 4.11.

           (d) During the Revolving Period, an amount equal to the Available
 Investor Principal Collections deposited into the Principal Account for the
 related Monthly Period shall be distributed on each Transfer Date in the
 following priority:

           (i)  an amount equal to the Collateral Monthly Principal for such
      Transfer Date shall be distributed to the Collateral Interest Holder
      in accordance with the Loan Agreement;

           (ii)  an amount equal to the lesser of (A) the product of (1) a
      fraction, the numerator of which is equal to the Available Investor
      Principal Collections remaining after the application specified in
      subsection 4.9(d)(i) above and the denominator of which is equal to
      the sum of the Available Investor Principal Collections available for
      sharing as specified in the related Supplement for each Series and (2)
      the Cumulative Series Principal Shortfall and (B) Available Investor
      Principal Collections shall remain in the Principal Account to be
      treated as Shared Principal Collections and applied to other Series;
      and

           (iii)  an amount equal to the excess, if any, of (A) the
      Available Investor Principal Collections for such Transfer Date over
      (B) the applications specified in subsections 4.9(d)(i) and (ii) above
      shall be paid to the Holder of the Transferor Certificate; provided,
      however, that the amount to be paid to the Holder of the Transferor
      Certificate pursuant to this subsection 4.9(d)(iii) with respect to
      such Transfer Date shall be paid to the Holder of the Transferor
      Certificate only if the Transferor Amount on such Date of Processing
      is greater than the Minimum Transferor Amount (after giving effect to
      the inclusion in the Trust of all Receivables created on or prior to
      such Transfer Date and the application of payments referred to in
      subsection 4.3(b)) and otherwise shall be deposited into the Excess
      Funding Account.

           (e) During the Controlled Accumulation Period or the Rapid
 Amortization Period, an amount equal to the Available Investor Principal
 Collections deposited into the Principal Account for the related Monthly
 Period shall be distributed on each Transfer Date in the following
 priority:

           (i)  an amount equal to the Class A Monthly Principal for such
      Transfer Date, shall be (A) during the Controlled Accumulation Period,
      deposited into the Principal Funding Account, and (B) during the Rapid
      Amortization Period, deposited into the Distribution Account;

           (ii)  after giving effect to the distribution referred to in
      clause (i) above, an amount equal to the Class B Monthly Principal,
      shall be deposited into the Distribution Account;

           (iii)  for each Transfer Date (other than the Transfer Date
      immediately preceding the Series 1999-2 Termination Date, in which
      case on the Series 1999-2 Termination Date) after giving effect to the
      distribution referred to in clauses (i) and (ii) above, an amount
      equal to Collateral Monthly Principal shall be distributed to the
      Collateral Interest Holder in accordance with the Loan Agreement;

           (iv)  an amount equal to the lesser of (A) the product of (1) a
      fraction, the numerator of which is equal to the Available Investor
      Principal Collections remaining after the application specified in
      subsections 4.9(e)(i), (ii) and (iii) above and the denominator of
      which is equal to the sum of the Available Investor Principal
      Collections available for sharing as specified in the related
      Supplement for each Series and (2) the Cumulative Series Principal
      Shortfall and (B) the Available Investor Principal Collections shall
      remain in the Principal Account to be treated as Shared Principal
      Collections and applied to other Series; and

           (v)  an amount equal to the excess, if any, of (A) the Available
      Investor Principal Collections over (B) the applications specified in
      subsections 4.9(e)(i) through (iv) above shall be paid to the Holder
      of the Transferor Certificate; provided, however, that the amount to
      be paid to the Holder of the Transferor Certificate pursuant to this
      subsection 4.9(e)(v) with respect to such Transfer Date shall be paid
      to the Holder of the Transferor Certificate only if the Transferor
      Amount on such Date of Processing is greater than the Minimum
      Transferor Amount (after giving effect to the inclusion in the Trust
      of all Receivables created on or prior to such Transfer Date and the
      application of payments referred to in subsection 4.3(b)) and
      otherwise shall be deposited into the Excess Funding Account.

           (f) on the earlier to occur of (i) the first Transfer Date with
 respect to the Rapid Amortization Period and (ii) the Transfer Date
 immediately preceding the Class A Scheduled Payment Date, the Trustee,
 acting in accordance with instructions from the Servicer, shall withdraw
 from the Principal Funding Account and deposit in the Distribution Account
 the amount on deposit in the Principal Funding Account.

           (g) On each Distribution Date, the Trustee shall pay in
 accordance with subsection 5.1(a) to the Class A Certificateholders from
 the Distribution Account, the amount deposited into the Distribution
 Account pursuant to subsection 4.9(a)(i) on the preceding Transfer Date and
 (b) to the Class B Certificateholders from the Distribution Account, the
 amount deposited into the Distribution Account pursuant to subsection
 4.9(b)(i) on the preceding Transfer Date.

           (h) On the earlier to occur of (i) the first Distribution Date
 with respect to the Rapid Amortization Period and (ii) the Class A
 Scheduled Payment Date and on each Distribution Date thereafter, the
 Trustee, acting in accordance with instructions from the Servicer, shall
 pay in accordance with Section 5.1 from the Distribution Account the amount
 so deposited into the Distribution Account pursuant to subsections 4.9(e)
 and (f) on the related Transfer Date in the following priority:

           (i)  an amount equal to the lesser of such amount on deposit in
      the Distribution Account and the Class A Investor Interest shall be
      paid to the Class A Certificateholders; and

           (ii)  for each Distribution Date with respect to the Rapid
      Amortization Period and on the Class B Scheduled Payment Date, after
      giving effect to the distributions referred to in clause (i) above, an
      amount equal to the lesser of such amount on deposit in the
      Distribution Account and the Class B Investor Interest shall be paid
      to the Class B Certificateholders.

           (i)  The Controlled Accumulation Period is scheduled to commence
 at the close of business on August 31, 2000; provided, however, that, if
 the Accumulation Period Length (determined as described below) is less than
 12 months, the date on which the Controlled Accumulation Period actually
 commences will be delayed to the first Business Day of the month that is a
 number of whole months prior to the Class A Scheduled Payment Date at least
 equal to the Accumulation Period Length and, as a result, the number of
 Monthly Periods in the Controlled Accumulation Period will at least equal
 the Accumulation Period Length.  On the Determination Date immediately
 preceding the November 1999 Distribution Date, and each Determination Date
 thereafter until the Controlled Accumulation Period begins, the Servicer
 will determine the "Accumulation Period Length" which will equal the number
 of whole months such that the sum of the Accumulation Period Factors for
 each month during such period will be equal to or greater than the Required
 Accumulation Factor Number; provided, however, that the Accumulation Period
 Length will not be determined to be less than one month.

           SECTION 4.10  Investor Charge-Offs.

           (a) On or before each Transfer Date, the Servicer shall calculate
 the Class A Investor Default Amount.  If on any Transfer Date, the Class A
 Investor Default Amount for the prior Monthly Period exceeds the sum of the
 amount allocated with respect thereto pursuant to subsection 4.9(a)(iii),
 subsection 4.11(a) and Section 4.12 with respect to such Monthly Period,
 the Collateral Interest (after giving effect to reductions for any
 Collateral Charge-Offs and any Reallocated Principal Collections on such
 Transfer Date) will be reduced by the amount of such excess, but not by
 more than the lesser of the Class A Investor Default Amount and the
 Collateral Interest (after giving effect to reductions for any Collateral
 Charge-Offs and any Reallocated Principal Collections on such Transfer
 Date) for such Transfer Date.  In the event that such reduction would cause
 the Collateral Interest to be a negative number, the Collateral Interest
 will be reduced to zero, and the Class B Investor Interest (after giving
 effect to reductions for any Class B Investor Charge-Offs and any
 Reallocated Class B Principal Collections on such Transfer Date) will be
 reduced by the amount by which the Collateral Interest would have been
 reduced below zero.  In the event that such reduction would cause the Class
 B Investor Interest to be a negative number, the Class B Investor Interest
 will be reduced to zero, and the Class A Investor Interest will be reduced
 by the amount by which the Class B Investor Interest would have been
 reduced below zero, but not by more than the Class A Investor Default
 Amount for such Transfer Date (a "Class A Investor Charge-Off").  If the
 Class A Investor Interest has been reduced by the amount of any Class A
 Investor Charge-Offs, it will be reimbursed on any Transfer Date (but not
 by an amount in excess of the aggregate Class A Investor Charge-Offs) by
 the amount of Excess Spread and Shared Excess Finance Charge Collections
 allocable to Series 1999-2 allocated and available for such purpose
 pursuant to subsection 4.11(b).

           (b) On or before each Transfer Date, the Servicer shall calculate
 the Class B Investor Default Amount.  If on any Transfer Date, the Class B
 Investor Default Amount for the prior Monthly Period exceeds the amount of
 Excess Spread and Shared Excess Finance Charge Collections allocable to
 Series 1999-2 and the Reallocated Collateral Principal Collections which
 are allocated and available to fund such amount pursuant to subsection
 4.11(c) and Section 4.12, the Collateral Interest (after giving effect to
 reductions for any Collateral Charge-Offs and any Reallocated Principal
 Collections on such Transfer Date and any adjustments with respect thereto
 as described in subsection 4.10(a) above) 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 Interest (after giving effect to reductions for
 any Collateral Charge-Offs and any Reallocated Principal Collections on
 such Transfer Date and any adjustments with respect thereto as described in
 subsection 4.10(a) above) for such Transfer Date.  In the event that such
 reduction would cause the Collateral Interest to be a negative number, the
 Collateral Interest shall be reduced to zero and the Class B Investor
 Interest shall be reduced by the amount by which the Collateral Interest
 would have been reduced below zero, but not by more than the Class B
 Investor Default Amount for such Transfer Date (a "Class B Investor Charge-
 Off").  The Class B Investor Interest will also be reduced by the amount of
 Reallocated Class B Principal Collections in excess of the Collateral
 Interest pursuant to Section 4.12 and the amount of any portion of the
 Class B Investor Interest allocated to the Class A Certificates to avoid a
 reduction in the Class A Investor Interest pursuant to subsection 4.10(a)
 above.  The Class B Investor Interest will thereafter be reimbursed (but
 not to an amount in excess of the unpaid principal balance of the Class B
 Certificates) on any Transfer Date by the amount of Excess Spread and
 Shared Excess Finance Charge Collections allocable to Series 1999-2
 allocated and available for that purpose as described under subsection
 4.11(d).

           (c)  On or before each Transfer Date, the Servicer shall
 calculate the Collateral Default Amount.  If on any Transfer Date, the
 Collateral Default Amount for the prior Monthly Period exceeds the amount
 of Excess Spread and Shared Excess Finance Charge Collections allocable to
 Series 1999-2 which are allocated and available to fund such amount
 pursuant to subsection 4.11(g), the Collateral Interest will be reduced by
 the amount of such excess but not by more than the lesser of the Collateral
 Default Amount and the Collateral Interest for such Transfer Date (a
 "Collateral Charge-Off").  The Collateral Interest will also be reduced by
 the amount of Reallocated Principal Collections pursuant to Section 4.12
 and the amount of any portion of the Collateral Interest allocated to the
 Class A Certificates or the Class B Certificates to avoid a reduction in
 the Class A Investor Interest, pursuant to subsection 4.10(a), or the Class
 B Investor Interest, pursuant to subsection 4.10(b), respectively.  The
 Collateral Interest will thereafter be reimbursed (but not by an amount in
 excess of the unpaid principal balance of the Collateral Interest) on any
 Transfer Date by the amount of the Excess Spread and Shared Excess Finance
 Charge Collections allocable to Series 1999-2 allocated and available for
 that purpose as described under subsection 4.11(h).

           SECTION 4.11  Excess Spread; Shared Excess Finance Charge
 Collections.  On or before each Transfer Date, the Servicer shall instruct
 the Trustee in writing (which writing shall be substantially in the form of
 Exhibit B hereto) to apply, Excess Spread with respect to the related
 Monthly Period, and to the extent of the Finance Charge Shortfall, any
 Shared Excess Finance Charge Collections with respect to other Series in
 Group One allocable to Series 1999-2, to make the following distributions
 on each Transfer Date in the following priority:

           (a) an amount equal to the Class A Required Amount, if any, with
 respect to such Transfer Date shall be used to fund the Class A Required
 Amount and be applied in accordance with, and in the priority set forth in,
 subsection 4.9(a);

           (b) an amount equal to the aggregate amount of Class A Investor
 Charge-Offs which have not been previously reimbursed shall be treated as a
 portion of Investor Principal Collections and deposited into the Principal
 Account on such Transfer Date;

           (c) an amount equal to the Class B Required Amount, if any, with
 respect to such Transfer Date shall be used to fund the Class B Required
 Amount and be applied first in accordance with, and in the priority set
 forth in, subsection 4.9(b) and then any remaining amount available to pay
 the Class B Investor Default Amount shall be treated as a portion of
 Investor Principal Collections and deposited into the Principal Account on
 such Transfer Date;

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

           (e) an amount equal to the Collateral Monthly Interest plus the
 amount of any past due Collateral Monthly Interest for such Transfer Date
 shall be paid to the Collateral Interest Holder in accordance with the Loan
 Agreement;

           (f) if the Transferor, an Affiliate thereof, The Bank of New York
 (Delaware) or an Affiliate thereof is the Servicer, an amount equal to the
 aggregate amount of accrued but unpaid Collateral Interest Servicing Fees
 shall be paid to the Servicer;

           (g) an amount equal to the Collateral Default Amount, if any, for
 the prior Monthly Period shall be treated as a portion of Investor
 Principal Collections and deposited into the Principal Account on such
 Transfer Date;

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

           (i) on each Transfer Date from and after the Reserve Account
 Funding Date, but prior to the date on which the Reserve Account terminates
 as described in Section 4.16(f), 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;

           (j) the aggregate of any other amounts then due to the Collateral
 Interest Holder pursuant to the Loan Agreement shall be paid to the
 Collateral Interest Holder for application in accordance with the Loan
 Agreement; and

           (k) the balance, if any, after giving effect to the payments made
 pursuant to subparagraphs (a) through (j) above shall first be treated as
 "Shared Excess Finance Charge Collections" with respect to other Series in
 Group One and then the balance, if any, remaining after such sharing shall
 be paid to the holder of the Transferor Certificate.

           SECTION 4.12  Reallocated Principal Collections.  On or before
 each Transfer Date, the Servicer shall instruct the Trustee in writing
 (which writing shall be substantially in the form of Exhibit B hereto) to
 withdraw from the Principal Account and apply Reallocated Principal
 Collections (applying all Reallocated Collateral Principal Collections in
 accordance with subsections 4.12(a) and (b) prior to applying any
 Reallocated Class B Principal Collections in accordance with subsection
 4.12(a) for any amounts still owing after the application of Reallocated
 Collateral Principal Collections) with respect to such Transfer Date, to
 make the following distributions on each Transfer Date in the following
 priority:

           (a) an amount equal to the excess, if any, of (i) the Class A
 Required Amount, if any, with respect to such Transfer Date over (ii) the
 amount of Excess Spread with respect to the related Monthly Period and the
 amount of Shared Excess Finance Charge Collections, shall be applied in
 accordance with, and in the priority set forth in, subsection 4.9(a); and

           (b) an amount equal to the excess, if any, of (i) the Class B
 Required Amount, if any, with respect to such Transfer Date over (ii) the
 amount of Excess Spread and the amount of Shared Excess Finance Charge
 Collections allocated and available to the Class B Certificates pursuant to
 subsection 4.11(c) on such Transfer Date shall be applied first in
 accordance with and in the priority set forth in, subsection 4.9(b) and
 then pursuant to subsection 4.11(c).

           (c) On each Transfer Date, the Collateral Interest shall be
 reduced by the amount of Reallocated Collateral Principal Collections and
 by the amount of Reallocated Class B Principal Collections for such
 Transfer Date.  In the event that such reduction would cause the Collateral
 Interest (after giving effect to any Collateral Charge-Offs for such
 Transfer Date) to be a negative number, the Collateral Interest (after
 giving effect to any Collateral Charge-Offs for such Transfer Date) shall
 be reduced to zero and the Class B Investor Interest shall be reduced by
 the amount by which the Collateral Interest would have been reduced below
 zero.  In the event that the reallocation of Reallocated Principal
 Collections would cause the Class B Investor Interest (after giving effect
 to any Class B Investor Charge-Offs for such Transfer Date) to be a
 negative number on any Transfer Date, Reallocated Principal Collections
 shall be reallocated on such Transfer Date in an aggregate amount not to
 exceed the amount which would cause the Class B Investor Interest (after
 giving effect to any Class B Investor Charge-Offs for such Transfer Date)
 to be reduced to zero.

           SECTION 4.13  Shared Principal Collections.

           (a) The portion of Shared Principal Collections on deposit in the
 Principal Account equal to the amount of Shared Principal Collections
 allocable to Series 1999-2 on any Transfer Date shall be applied as an
 Available Investor Principal Collection pursuant to Section 4.9 and
 pursuant to such Section 4.9 shall be deposited in the Distribution Account
 or distributed in accordance with the Loan Agreement.

           (b) Shared Principal Collections allocable to Series 1999-2 with
 respect to any Transfer Date shall mean an amount equal to the Series
 Principal Shortfall, if any, with respect to Series 1999-2 for such
 Transfer Date; provided, however, that if the aggregate amount of Shared
 Principal Collections for all Series for such Transfer Date (including the
 Excess Funding Amount) is less than the Cumulative Series Principal
 Shortfall for such Transfer Date, then Shared Principal Collections
 allocable to Series 1999-2 on such Transfer Date shall equal the product of
 (i) Shared Principal Collections for all Series for such Transfer Date
 (including the Excess Funding Amount) and (ii) a fraction, the numerator of
 which is the Series Principal Shortfall with respect to Series 1999-2 for
 such Transfer Date and the denominator of which is the aggregate amount of
 Cumulative Series Principal Shortfall for all Series for such Transfer
 Date.

           SECTION 4.14  Shared Excess Finance Charge Collections.

           (a)  The portion of Shared Excess Finance Charge Collections on
 deposit in the Finance Charge Account equal to the amount of Shared Excess
 Finance Charge Collections allocable to Series 1999-2 on any Transfer Date
 shall be applied pursuant to Section 4.11.

           (b)  Shared Excess Finance Charge Collections allocable to Series
 1999-2 with respect to any Transfer Date shall mean an amount equal to the
 Finance Charge Shortfall, if any, with respect to Series 1999-2 for such
 Transfer Date; provided, however, that if the aggregate amount of Shared
 Excess Finance Charge Collections for all Series in Group One for such
 Transfer Date is less than the Cumulative Finance Charge Shortfall for such
 Transfer Date, the Shared Excess Finance Charge Collections allocable to
 Series 1999-2 on such Transfer Date shall equal the product of (i) Shared
 Excess Finance Charge Collections for all Series in Group One for such
 Transfer Date and (ii) a fraction, the numerator of which is the Finance
 Charge Shortfall with respect to Series 1999-2 for such Transfer Date and
 the denominator of which is the aggregate amount of the Cumulative Finance
 Charge Shortfall for all Series on such Transfer Date.

           SECTION 4.15  Principal Funding Account.

           (a) The Trustee shall establish and maintain with a Qualified
 Institution, which may be the Trustee, in the name of the Trust, on behalf
 of the Trust, for the benefit of the Investor Certificateholders, a
 segregated trust account (the "Principal Funding Account"), bearing a
 designation clearly indicating that the funds deposited therein are held
 for the benefit of the Investor Certificateholders.  The Trustee shall
 possess all right, title and interest in all funds on deposit from time to
 time in the Principal Funding Account and in all proceeds thereof.  The
 Principal Funding Account shall be under the sole dominion and control of
 the Trustee for the benefit of the Investor Certificateholders.  If at any
 time the institution holding the Principal Funding Account ceases to be a
 Qualified Institution, the Transferor shall notify the Trustee, and the
 Trustee upon being notified (or the Servicer on its behalf) shall, within
 10 Business Days, establish a new Principal Funding Account meeting the
 conditions specified above with a Qualified Institution, and shall transfer
 any cash or any investments to such new Principal Funding Account.  The
 Trustee, at the direction of the Servicer, shall (i) make withdrawals from
 the Principal Funding Account from time to time, in the amounts and for the
 purposes set forth in this Series Supplement, and (ii) on each Transfer
 Date (from and after the commencement of the Controlled Accumulation
 Period) prior to termination of the Principal Funding Account make a
 deposit into the Principal Funding Account in the amount specified in, and
 otherwise in accordance with, subsection 4.9(e).

           (b) Funds on deposit in the Principal Funding Account shall be
 invested at the direction of the Servicer by the Trustee in Permitted
 Investments.  Funds on deposit in the Principal Funding Account on any
 Transfer Date, after giving effect to any withdrawals from the Principal
 Funding Account on such Transfer Date, shall be invested in such
 investments that will mature so that such funds will be available for
 withdrawal on or prior to the following Transfer Date.  The Trustee shall
 maintain for the benefit of the Investor Certificateholders possession of
 the negotiable instruments or securities, if any, evidencing such Permitted
 Investments.  No Permitted Investment shall be disposed of prior to its
 maturity.

           On the Transfer Date occurring in the month following the
 commencement of the Controlled Accumulation Period and on each Transfer
 Date thereafter with respect to the Controlled Accumulation Period, the
 Trustee, acting at the Servicer's direction given on or before such
 Transfer Date, shall transfer from the Principal Funding Account to the
 Finance Charge Account the Principal Funding Investment Proceeds on deposit
 in the Principal Funding Account, but not in excess of the Covered Amount,
 for application as Class A Available Funds applied pursuant to subsection
 4.9(a)(i).

           Any Excess Principal Funding Investment Proceeds shall be paid to
 the Transferor on each Transfer Date.  An amount equal to any Principal
 Funding Investment Shortfall shall be deposited in the Finance Charge
 Account on each Transfer Date from the Reserve Account to the extent funds
 are available pursuant to subsection 4.16(d). Principal Funding Investment
 Proceeds (including reinvested interest) shall not be considered part of
 the amounts on deposit in the Principal Funding Account for purposes of
 this Series Supplement.

           SECTION 4.16  Reserve Account.

           (a) The Trustee shall establish and maintain with a Qualified
 Institution, which may be the Trustee, in the name of the Trust, on behalf
 of the Trust, for the benefit of the Investor Certificateholders, a
 segregated trust account (the "Reserve Account"), bearing a designation
 clearly indicating that the funds deposited therein are held for the
 benefit of the Investor Certificateholders.  The Trustee shall possess all
 right, title and interest in all funds on deposit from time to time in the
 Reserve Account and in all proceeds thereof.  The Reserve Account shall be
 under the sole dominion and control of the Trustee for the benefit of the
 Investor Certificateholders.  If at any time the institution holding the
 Reserve Account ceases to be a Qualified Institution, the Transferor shall
 notify the Trustee, and the Trustee upon being notified (or the Servicer on
 its behalf) shall, within 10 Business Days, establish a new Reserve Account
 meeting the conditions specified above with a Qualified Institution, and
 shall transfer any cash or any investments to such new Reserve Account.
 The Trustee, at the direction of the Servicer, shall (i) make withdrawals
 from the Reserve Account from time to time in an amount up to the Available
 Reserve Account Amount at such time, for the purposes set forth in this
 Series Supplement, and (ii) on each Transfer Date (from and after the
 Reserve Account Funding Date) prior to termination of the Reserve Account
 make a deposit into the Reserve Account in the amount specified in, and
 otherwise in accordance with, subsection 4.11(i).

           (b) Funds on deposit in the Reserve Account shall be invested at
 the direction of the Servicer by the Trustee in Permitted Investments.
 Funds on deposit in the Reserve Account on any Transfer Date, after giving
 effect to any withdrawals from the Reserve Account on such Transfer Date,
 shall be invested in such investments that will mature so that such funds
 will be available for withdrawal on or prior to the following Transfer
 Date.  The Trustee shall maintain for the benefit of the Investor
 Certificateholders possession of the negotiable instruments or securities,
 if any, evidencing such Permitted Investments.  No Permitted Investment
 shall be disposed of prior to its maturity.  On each Transfer Date, all
 interest and earnings (net of losses and investment expenses) accrued since
 the preceding Transfer Date on funds on deposit in the Reserve Account
 shall be retained in the Reserve Account (to the extent that the Available
 Reserve Account Amount is less than the Required Reserve Account Amount)
 and the balance, if any, shall be deposited into the Finance Charge Account
 and included in Class A Available Funds for such Transfer Date.  For
 purposes of determining the availability of funds or the balance in the
 Reserve Account for any reason under this Series Supplement, except as
 otherwise provided in the preceding sentence, investment earnings on such
 funds shall be deemed not to be available or on deposit.

           (c) On or before each Transfer Date with respect to the
 Controlled Accumulation Period prior to the payment in full of the Class A
 Investor Interest and on or before the first Transfer Date with respect to
 the Rapid Amortization Period, the Servicer shall calculate the "Reserve
 Draw Amount" which shall be equal to the Principal Funding Investment
 Shortfall with respect to each Transfer Date with respect to the Controlled
 Accumulation Period or the first Transfer Date with respect to the Rapid
 Amortization Period; provided, however, that such amount will be reduced to
 the extent that funds otherwise would be available for deposit in the
 Reserve Account under Section 4.11(i) with respect to such Transfer Date.

           (d) In the event that for any Transfer Date the Reserve Draw
 Amount is greater than zero, the Reserve Draw Amount, up to the Available
 Reserve Account Amount, shall be withdrawn from the Reserve Account on such
 Transfer Date by the Trustee (acting in accordance with the instructions of
 the Servicer), deposited into the Finance Charge Account and included in
 Class A Available Funds for such Transfer Date.

           (e) In the event that the Reserve Account Surplus on any Transfer
 Date, after giving effect to all deposits to and withdrawals from the
 Reserve Account with respect to such Transfer Date, is greater than zero,
 the Trustee, acting in accordance with the instructions of the Servicer,
 shall withdraw from the Reserve Account, and pay in accordance with the
 Loan Agreement, an amount equal to such Reserve Account Surplus.

           (f) Upon the earliest to occur of (i) the termination of the
 Trust pursuant to Article XII of the Agreement, (ii) if the Controlled
 Accumulation Period has not commenced, the first Transfer Date relating to
 the Rapid Amortization Period and (iii) if the Controlled Accumulation
 Period has commenced, the earlier of the first Transfer Date with respect
 to the Rapid Amortization Period and the Transfer Date immediately
 preceding the Class A Scheduled Payment Date, the Trustee, acting in
 accordance with the instructions of the Servicer, after the prior payment
 of all amounts owing to the Series 1999-2 Certificateholders that are
 payable from the Reserve Account as provided herein, shall withdraw from
 the Reserve Account and pay in accordance with the Loan Agreement, all
 amounts, if any, on deposit in the Reserve Account and the Reserve Account
 shall be deemed to have terminated for purposes of this Series Supplement.

           SECTION 4.17  Determination of LIBOR.

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

           (b) The Class A Certificate Rate and Class B Certificate Rate
 applicable to the then current and the immediately preceding Interest
 Periods may be obtained by any Investor Certificateholder by telephoning
 the Trustee at (800) 254-2826.

           (c) On each LIBOR Determination Date prior to 12:00 noon New York
 City time, the Trustee shall send to the Servicer by facsimile notification
 of LIBOR for the following Interest Period.

           SECTION 4.18  Transferor's or Servicer's Failure to Make a
 Deposit or Payment.

           If the Servicer or the Transferor fails to make, or give
 instructions to make, any payment or deposit (other than as required by
 subsections 2.4(d) and (e) and 12.2(a) or Sections 10.2 and 12.1) required
 to be made or given by the Servicer or Transferor, respectively, at the
 time specified in the Agreement (including applicable grace periods), the
 Trustee shall make such payment or deposit from the applicable Investor
 Account without instruction from the Servicer or Transferor.  The Trustee
 shall be required to make any such payment, deposit or withdrawal hereunder
 only to the extent that the Trustee has sufficient information to allow it
 to determine the amount thereof; provided, however, that the Trustee shall
 in all cases be deemed to have sufficient information to determine the
 amount of interest payable to the Series 1999-2 Certificateholders on each
 Distribution Date.  The Servicer shall, upon request of the Trustee,
 promptly provide the Trustee with all information necessary to allow the
 Trustee to make such payment, deposit or withdrawal.  Such funds or the
 proceeds of such withdrawal shall be applied by the Trustee in the manner
 in which such payment or deposit should have been made by the Transferor or
 the Servicer, as the case may be.


           SECTION 8.  Article V of the Agreement.  Article V of the
 Agreement shall read in its entirety as follows and shall be applicable
 only to the Investor Certificateholders:

                                 ARTICLE V

                  DISTRIBUTIONS AND REPORTS TO INVESTOR
                            CERTIFICATEHOLDERS

           SECTION 5.1  Distributions.  (a) On each Distribution Date, the
 Trustee shall distribute (in accordance with the certificate delivered on
 or before the related Transfer Date by the Servicer to the Trustee pursuant
 to subsection 3.4(b)) to each Class A Certificateholder of record on the
 immediately preceding Record Date (other than as provided in subsection
 2.4(e) or Section 12.3 respecting a final distribution) such
 Certificateholder's pro rata share (based on the aggregate Undivided
 Interests represented by Class A Certificates held by such
 Certificateholder) of amounts on deposit in the Distribution Account as are
 payable to the Class A Certificateholders pursuant to Section 4.9 by check
 mailed to each Class A Certificateholder (at such Certificateholder's
 address as it appears in the Certificate Register), except that with
 respect to Class A Certificates registered in the name of the nominee of a
 Clearing Agency, such distribution shall be made in immediately available
 funds.

           (b) On each Distribution Date, the Trustee shall distribute (in
 accordance with the certificate delivered on or before the related Transfer
 Date by the Servicer to the Trustee pursuant to subsection 3.4(b)) to each
 Class B Certificateholder of record on the immediately preceding Record
 Date (other than as provided in subsection 2.4(e) or Section 12.3
 respecting a final distribution) such Certificateholder's pro rata share
 (based on the aggregate Undivided Interests represented by Class B
 Certificates held by such Certificateholder) of amounts on deposit in the
 Distribution Account as are payable to the Class B Certificateholders
 pursuant to Section 4.9 by check mailed to each Class B Certificateholder
 (at such Certificateholder's address as it appears in the Certificate
 Register), except that with respect to Class B Certificates registered in
 the name of the nominee of a Clearing Agency, such distribution shall be
 made in immediately available funds.

           SECTION 5.2  Monthly Series 1999-2 Certificateholders' Statement.

           (a) On or before each Distribution Date, the Trustee shall
 forward to each Series 1999-2 Certificateholder, each Rating Agency and the
 Collateral Interest Holder a statement substantially in the form of Exhibit
 C to this Series Supplement prepared by the Servicer, delivered to the
 Trustee and setting forth, among other things, the following information
 (which, in the case of subclauses (i) and (ii) below, shall be stated on
 the basis of an original principal amount of $1,000 per Certificate and, in
 the case of subclauses (viii) and (ix) shall be stated on an aggregate
 basis and on the basis of an original principal amount of $1,000 per
 Certificate, as applicable):

           (i)  the amount of the current distribution allocable to Class A
      Monthly Principal, Class B Monthly Principal and Collateral Monthly
      Principal, respectively;

           (ii)  the amount of the current distribution allocable to Class A
      Monthly Interest, Class A Deficiency Amounts, Class A Additional
      Interest, Class B Monthly Interest, Class B Deficiency Amounts, Class
      B Additional Interest and Collateral Monthly Interest, and any past
      due Collateral Monthly Interest, respectively;

           (iii)  the amount of Collections of Principal Receivables
      processed during the related Monthly Period and allocated in respect
      of the Class A Certificates, the Class B Certificates and the
      Collateral Interest, respectively;

           (iv)  the amount of Collections of Finance Charge Receivables
      processed during the related Monthly Period and allocated in respect
      of the Class A Certificates, the Class B Certificates and the
      Collateral Interest, respectively;

           (v)  the aggregate amount of Principal Receivables, the Investor
      Interest, the Adjusted Investor Interest, the Class A Investor
      Interest, the Class A Adjusted Investor Interest, the Class B Investor
      Interest, the Collateral Interest, the Floating Investor Percentage,
      the Class A Floating Allocation, the Class B Floating Allocation, the
      Collateral Floating Allocation and the Fixed Investor Percentage,
      Class A Fixed Allocation, the Class B Fixed Allocation and the
      Collateral Fixed Allocation with respect to the Principal Receivables
      in the Trust as of the end of the day on the Record Date;

           (vi)  the aggregate outstanding balance of Accounts which were 30
      to 59, 60 to 89 and 90 or more days delinquent as of the end of the
      day on the Record Date;

           (vii)  the Aggregate Investor Default Amount, the Class A
      Investor Default Amount, the Class B Investor Default Amount and the
      Collateral Default Amount for the related Monthly Period;

           (viii)  the aggregate amount of Class A Investor Charge-Offs,
      Class B Investor Charge-Offs and Collateral Charge-Offs for the
      related Monthly Period;

           (ix)  the aggregate amount of Class A Investor Charge-Offs, Class
      B Investor Charge-Offs and Collateral Charge-Offs reimbursed on the
      Transfer Date immediately preceding such Distribution Date;

           (x)  the amount of the Class A Servicing Fee, the Class B
      Servicing Fee and the Collateral Servicing Fee for the related Monthly
      Period;

           (xi)  the Portfolio Yield for the preceding Monthly Period;

           (xii)  the amount of Reallocated Collateral Principal Collections
      and Reallocated Class B Principal Collections with respect to such
      Distribution Date;

           (xiii)  the Class B Investor Interest and the Collateral Interest
      as of the close of business on such Distribution Date;

           (xiv)  LIBOR for the Interest Period ending on such Distribution
      Date;

           (xv)  the Principal Funding Account Balance on the Transfer Date;

           (xvi)  the Accumulation Shortfall;

           (xvii)  the Principal Funding Investment Proceeds transferred to
      the Finance Charge Account on the related Transfer Date;

           (xviii)  the Principal Funding Investment Shortfall on the
      related Transfer Date;

           (xix)  the amount of Class A Available Funds and Class B
      Available Funds on deposit in the Finance Charge Account on the
      related Transfer Date;

           (xx)  the amount of the Reserve Draw Amount on the related
      Transfer Date; and

           (xxi)  such other items as are set forth in Exhibit C to this
      Series Supplement.

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

           SECTION 5.3  Rule 144A Information.  So long as any of the Class
 B Certificates are "restricted securities" within the meaning of Rule
 144(a)(3) under the Securities Act and during any period in which the Trust
 is not subject to Section 13 or 15(d) of the Exchange Act, the Transferor
 agrees to make available to any QIB or beneficial owner of the Class B
 Certificates in connection with any sale thereof and any prospective
 purchaser of such Class B Certificates from such QIB or beneficial owner,
 the information required by Rule 144A(d)(4) under the Securities Act.


           SECTION 9.  Series 1999-2 Pay Out Events.  If any one of the
 following events shall occur with respect to the Investor Certificates:

           (a) failure on the part of the Transferor (i) to make any payment
 or deposit required by the terms of (A) the Agreement or (B) this Series
 Supplement, on or before the date occurring five days after the date such
 payment or deposit is required to be made herein or (ii) duly to observe or
 perform in any material respect any covenants or agreements of the
 Transferor set forth in the Agreement or this Series Supplement, which
 failure has a material adverse effect on the Series 1999-2
 Certificateholders (which determination shall be made without reference to
 the amount of the Collateral Interest) and which continues unremedied for a
 period of 60 days after the date on which written notice of such failure,
 requiring the same to be remedied, shall have been given to the Transferor
 by the Trustee, or to the Transferor and the Trustee by the Holders of
 Investor Certificates evidencing Undivided Interests aggregating not less
 than 50% of the Investor Interest of this Series 1999-2, and continues to
 affect materially and adversely the interests of the Series 1999-2
 Certificateholders (which determination shall be made without reference to
 the amount of the Collateral Interest) for such period;

           (b) any representation or warranty made by the Transferor in the
 Agreement or this Series Supplement, or any information contained in a
 computer file or microfiche list required to be delivered by the Transferor
 pursuant to Section 2.1 or 2.6, (i) shall prove to have been incorrect in
 any material respect when made or when delivered, which continues to be
 incorrect in any material respect for a period of 60 days after the date on
 which written notice of such failure, requiring the same to be remedied,
 shall have been given to the Transferor by the Trustee, or to the
 Transferor and the Trustee by the Holders of Investor Certificates
 evidencing Undivided Interests aggregating not less than 50% of the
 Investor Interest of this Series 1999-2, and (ii) as a result of which the
 interests of the Series 1999-2 Certificateholders are materially and
 adversely affected (which determination shall be made without reference to
 the amount of the Collateral Interest) and continue to be materially and
 adversely affected for such period; provided, however, that a Series 1999-2
 Pay Out Event pursuant to this subsection 9(b) shall not be deemed to have
 occurred hereunder if the Transferor has accepted reassignment of the
 related Receivable, or all of such Receivables, if applicable, during such
 period in accordance with the provisions of the Agreement;

           (c) the average Portfolio Yield for any three consecutive Monthly
 Periods is reduced to a rate which is less than the average Base Rate for
 such period;

           (d) the Transferor shall fail to convey Receivables arising under
 Additional Accounts, or Participations, to the Trust, as required by
 subsection 2.6(a);

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

           (f) the Class A Investor Interest shall not be paid in full on
 the Class A Scheduled Payment Date or the Class B Investor Interest shall
 not be paid in full on the Class B Scheduled Payment Date;

 then, in the case of any event described in subsection 9(a), (b) or (e)
 hereof, after the applicable grace period set forth in such subparagraphs,
 either the Trustee or Holders of Investor Certificates evidencing Undivided
 Interests aggregating not less than 50% of the Investor Interest of this
 Series 1999-2 by notice then given in writing to the Transferor and the
 Servicer (and to the Trustee if given by the Certificateholders) may
 declare that a pay out event (a "Series 1999-2 Pay Out Event") has occurred
 as of the date of such notice, and in the case of any event described in
 subsection 9(c), (d) or (f) hereof, a Series 1999-2 Pay Out Event shall
 occur without any notice or other action on the part of the Trustee or the
 Investor Certificateholders immediately upon the occurrence of such event.

           SECTION 10.  Series 1999-2 Termination.  The right of the
 Investor Certificateholders to receive payments from the Trust will
 terminate on the first Business Day following the Series 1999-2 Termination
 Date.

           SECTION 11.  Transfers of Collateral Interest.

                The Collateral Interest shall be subject to the restrictions
 on transfer set forth in the Loan Agreement, including Section 7.08
 thereof.

           SECTION 12.  Counterparts.  This Series Supplement may be
 executed in any number of counterparts, each of which so executed shall be
 deemed to be an original, but all of such counterparts shall together
 constitute but one and the same instrument.

           SECTION 13.  Governing Law.  THIS SERIES SUPPLEMENT SHALL BE
 CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT
 REFERENCE TO ITS CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS
 AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE
 WITH SUCH LAWS.

           SECTION 14.  No Petition.  The Transferor, the Servicer and the
 Trustee, by entering into this Series Supplement and each Investor
 Certificateholder, by accepting a Series 1999-2 Certificate hereby covenant
 and agree that they will not at any time institute against the Trust, or
 join in any institution against the Trust of, any bankruptcy proceedings
 under any United States Federal or state bankruptcy or similar law in
 connection with any obligations relating to the Investor
 Certificateholders, the Agreement or this Series Supplement.

           SECTION 15.  Tax Representation and Covenant.

           (a) It is the intention of the parties hereto that the Collateral
 Interest be treated under applicable tax law as indebtedness.  In the event
 that the Collateral Interest is not so treated, it is the intention of the
 parties that the Collateral Interest be treated under applicable tax law as
 an interest in a partnership that owns the Receivables.  In the event that
 the Collateral Interest is treated under applicable tax law as an interest
 in a partnership, it is the intention of the parties that the Collateral
 Interest be treated as guaranteed payments and, if for any reason it is not
 so treated, that the holder of the Collateral Interest be specially
 allocated gross interest income equal to the interest accrued during each
 Interest Period on the Collateral Interest.

           (b) Any Collateral Interest Holder shall be required to represent
 and covenant in connection with its acquisition of an interest in the Trust
 (x) it has neither acquired, nor will it sell, trade or transfer any
 interest in the Trust or cause any interest in the Trust to be marketed on
 or through an "established securities market" within the meaning of Code
 section 7704(b)(1), including without limitation an interdealer quotation
 system that regularly disseminates firm buy or sell quotations by
 identified brokers or dealers by electronic means or otherwise, (y) unless
 the Transferor consents otherwise, such holder (i) is properly classified
 as, and will remain classified as, a "corporation" as described in Code
 section 7701(a)(3) and (ii) is not, and will not become, an S corporation
 as described in Code section 1361, and (z) it will (i) cause any
 participant with respect to such interest otherwise permitted hereunder to
 make similar representations and covenants for the benefit of the
 Transferor and the Trust and (ii) forward a copy of such representations
 and covenants to the Trustee.  Each such holder shall further agree in
 connection with its acquisition of such interest that, in the event of any
 breach of its (or its participant's) representation and covenant that it
 (or its participant) is and shall remain classified as a corporation other
 than an S corporation, the Transferor shall have the right to procure a
 replacement investor to replace such holder (or its participant), and
 further that such holder shall take all actions necessary to permit such
 replacement investor to succeed to its rights and obligations as a holder
 (or to the rights of its participant).

           SECTION 16. Rights Upon Insolvency Event.  If an Insolvency Event
 occurs relating to the Transferor or any holder of an interest in the
 Transferor Certificate (including any Transferor Participation) while any
 of the Series 1995-1 Certificates or the Series 1999-1 Certificates remain
 outstanding, in accordance with Section 9.2 of the Agreement, within
 fifteen (15) days of the Appointment Day, the Trustee will publish a notice
 of the occurrence of such event stating that the Trustee intends to sell,
 dispose of or otherwise liquidate the Receivables in a commercially
 reasonable manner.  Notwithstanding the foregoing and anything to the
 contrary set forth in this Supplement, the Series Supplement for any other
 Series or the Agreement, no such sale, disposal or liquidation of
 Receivables shall occur in connection with an Insolvency Event after the
 Series 1995-1 Certificates or the Series 1999-1 Certificates have been paid
 in full.

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


                                 THE FIRST NATIONAL BANK
                                   OF ATLANTA
                                   Transferor and Servicer


                                 By: /s/  Suzanne Bachman
                                    ------------------------------
                                    Name:  Suzanne Bachman
                                    Title: Vice President


                                 THE BANK OF NEW YORK
                                 (DELAWARE)
                                   Trustee


                                By: /s/  Reyne A. Macadaeg
                                   ------------------------------
                                   Name:  Reyne A. Macadaeg
                                   Title: Vice President





                                                                EXHIBIT A-1

                            FORM OF CERTIFICATE

                                  CLASS A

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


 No.__                                                             $_______

                                                      CUSIP NO. 929772 AF 8


                      WACHOVIA CREDIT CARD MASTER TRUST
                            CLASS A FLOATING RATE
                  ASSET BACKED CERTIFICATE, SERIES 1999-2

 Evidencing an Undivided Interest in a trust, the corpus of which consists
 of a portfolio of MasterCard(R) and VISA(R)* credit card receivables
 generated or acquired by The First National Bank of Atlanta and other
 assets and interests constituting the Trust under the Amended and Restated
 Pooling and Servicing Agreement described below.

                   (Not an interest in or obligation of
                    The First National Bank of Atlanta
                        or any Affiliate thereof.)

 --------------------
 *    MasterCard(R) and VISA(R) are federally registered service marks of
      MasterCard International Inc. and of Visa U.S.A., Inc., respectively.


           This certifies that CEDE & CO. (the "Class A Certificateholder")
 is the registered owner of an Undivided Interest in a trust (the "Trust"),
 the corpus of which consists of a portfolio of receivables (the
 "Receivables") now existing or hereafter created and arising in connection
 with selected MasterCard and VISA credit card accounts (the "Accounts") of
 The First National Bank of Atlanta, a national banking association, all
 monies due or to become due in payment of the Receivables (including all
 Finance Charge Receivables and recoveries on any charged-off Receivables),
 the right to certain amounts received as Intercharge and the Collateral
 Interest, all proceeds of the foregoing and the other assets and interests
 constituting the Trust pursuant to an Amended and Restated Pooling and
 Servicing Agreement dated as of June 4, 1999 as supplemented by the Series
 1999-2 Supplement dated as of September 21, 1999 (collectively, as amended
 from time to time, the "Pooling and Servicing Agreement"), by and between
 The First National Bank of Atlanta, as Transferor (the "Transferor") and as
 Servicer (the "Servicer"), and The Bank of New York (Delaware), as Trustee
 (the "Trustee"), a summary of certain of the pertinent provisions of which
 is set forth herein.  To the extent not defined herein, capitalized terms
 used herein have the respective meanings assigned to them in the Pooling
 and Servicing Agreement.

           The Series 1999-2 Certificates are issued in two classes, the
 Class A Certificates (of which this certificate is one) and the Class B
 Certificates, which are subordinated to the Class A Certificates in certain
 rights of payment as described herein and in the Pooling and Servicing
 Agreement.

           The Transferor has structured the Pooling and Servicing Agreement
 and the Series 1999-2 Certificates with the intention that the Series 1999-
 2 Certificates will qualify under applicable tax law as indebtedness, and
 each of the Transferor, the Holder of the Transferor Certificate, the
 Servicer and each Series 1999-2 Certificateholder (or Series 1999-2
 Certificate Owner) by acceptance of its Series 1999-2 Certificate (or in
 the case of a Series 1999-2 Certificate Owner, by virtue of such Series
 1999-2 Certificate Owner's acquisition of a beneficial interest therein),
 agrees to treat and to take no action inconsistent with the treatment of
 the Series 1999-2 Certificates (or any beneficial interest therein) as
 indebtedness for purposes of federal, state, local and foreign income or
 franchise taxes and any other tax imposed on or measured by income.  Each
 Series 1999-2 Certificateholder agrees that it will cause any Series 1999-2
 Certificate Owner acquiring an interest in a Series 1999-2 Certificate
 through it to comply with the Pooling and Servicing Agreement as to
 treatment of the Series 1999-2 Certificates as indebtedness for certain tax
 purposes.

           This Class A Certificate is issued under and is subject to the
 terms, provisions and conditions of the Pooling and Servicing Agreement, to
 which Pooling and Servicing Agreement, as amended from time to time, the
 Class A Certificateholder by virtue of the acceptance hereof assents and by
 which the Class A Certificateholder is bound.  This Class A Certificates is
 one of a duly authorized Series of Investor Certificates entitled "Wachovia
 Credit Card Master Trust Class A Floating Rate Asset Backed Certificates,
 Series 1999-2" (the "Class A Certificates"), each of which represents an
 Undivided Interest in the Trust, including the right to receive the
 Collections and other amounts allocated to the Class A Certificates at the
 times and in the amounts specified in the Pooling and Servicing Agreement
 and to be deposited in the Investor Accounts, the Principal Funding Account
 and the Reserve Account or paid to the Class A Certificateholders.

           Also issued under the Pooling and Servicing Agreement are the
 "Wachovia Credit Master Card Trust Class B Floating Rate Asset Backed
 Certificates, Series 1999-2" (the "Class B Certificates"), which represent
 an Undivided Interest in the Trust subordinate to the Class A Certificates,
 and the "Wachovia Credit Card Master Trust Collateral Interest, Series
 1999-2" (the "Collateral Interest" and, collectively with the Class A
 Certificates and the Class B Certificates, the "Investor Certificates"),
 which is an undivided interest in the Trust subordinated to the Class A
 Certificates and Class B Certificates.  The subordination of the Class B
 Certificates and the subordination of the Collateral Interest to the Class
 A Certificates shall constitute the Credit Enhancement for the Class A
 Certificates.

           The aggregate interest represented by the Class A Certificates
 and the Class B Certificates at any time in the Principal Receivables in
 the Trust shall not exceed an amount equal to the Class A Investor Interest
 and the Class B Investor Interest, respectively, at such time.  As of the
 Closing Date, the Class A Initial Investor Interest is $432,500,000, the
 Class B Initial Investor Interest is $30,000,000 and the Initial Collateral
 Interest is $37,500,000.  The Class A Investor Interest on any date of
 determination will be an amount equal to (a) the Class A Initial Investor
 Interest minus (b) the aggregate amount of payments of principal made to
 the Class A Certificateholders prior to such date of determination, and
 minus (c) the excess, if any, of the aggregate amount of Class A Investor
 Charge-Offs pursuant to subsection 4.10(a) of the Pooling and Servicing
 Agreement over Class A Investor Charge-Offs reimbursed prior to such date
 of determination pursuant to subsection 4.11(b) of the Pooling and
 Servicing Agreement; provided, however, that the Class A Investor Interest
 may not be reduced below zero.

           For the purpose of allocating Collections of Finance Charge
 Receivables and Receivables in Defaulted Accounts for each Monthly Period
 during the Controlled Accumulation Period, the Class A Investor Interest
 will be reduced (such reduced amount, the "Class A Adjusted Investor
 Interest") by the aggregate principal amount of funds on deposit in the
 Principal Funding Account.  The Class A Investor Interest together with the
 aggregate interest represented by the Class B Certificates in the Principal
 Receivables in the Trust (the "Class B Investor Interest") and the
 aggregate interest represented by the Collateral Interest in the Principal
 Receivables in the Trust are sometimes collectively referred to herein as
 the "Investor Interest."

           In addition to the Class A Certificates, the Class B Certificats
 and the Collateral Interest, a Transferor Certificate representing an
 undivided interest in the Trust will be issued to the Transferor pursuant
 to the Pooling and Servicing Agreement.  The Transferor Certificate will
 represent the interest in the Principal Receivables not represented by all
 of the Series of Investor Certificates issued by the Trust.  The Transferor
 Certificate may be exchanged by the Transferor pursuant to the Pooling and
 Servicing Agreement for a newly issued Series of Investor Certificates and
 a reissued Transferor Certificate upon the conditions set forth in the
 Pooling and Servicing Agreement.

           Interest will accrue on the Class A Certificates from the Closing
 Date through October 14, 1999 from October 15, 1999 through November 14,
 1999 and with respect to each Interest Period thereafter, at the rate of
 LIBOR plus .18% per annum, as more specifically set forth in the Pooling
 and Servicing Agreement (the "Class A Certificate Rate"), and will be
 distributed on November 15, 1999 and on the 15th day of each calendar month
 thereafter, or if such day is not a Business Day, on the next succeeding
 Business Day (a "Distribution Date"), to the Class A Certificateholders of
 record as of the last Business Day of the calendar month preceding such
 Distribution Date (the "Record Date").  During the Rapid Amortization
 Period, in addition to Class A Monthly Interest, Class A Monthly Principal
 will be distributed to the Class A Certificateholder on each Distribution
 Date until the Class A Investor Interest has been paid in full.  With
 respect to the Controlled Accumulated Period, in addition to monthly
 payments of Class A Monthly Interest, the amount on deposit in the
 Principal Funding Account will be distributed as principal to the Class A
 Certificateholders on the September 2001 Distribution Date (the "Class A
 Scheduled Payment Date"), unless distributed earlier as a result of the
 occurrence of a Pay Out Event in accordance with the Pooling and Servicing
 Agreement.

           On or before each Transfer Date, the Servicer shall instruct the
 Trustee in writing to withdraw and the Trustee, acting in accordance with
 such instructions, shall withdraw on such Transfer Date, from the Finance
 Charge Account to the extent of funds on deposit therein (i) Collections of
 Finance Charge Receivables processed as of the end of the preceding Monthly
 Period which have been allocated to the Series 1999-2 Certificates, (ii)
 with respect to the Class A Certificates, from other amounts constituting
 Class A Available Funds, and (iii) with respect to the Class B
 Certificates, from other amounts constituting Class B Available Funds, the
 following amounts:  (x) an amount equal to the product of (i) (A) a
 fraction, the numerator of which is the actual number of days in the
 related Interest Period and the denominator of which is 360, times (B) the
 Class A Certificate Rate for such Interest Period and (ii) the Class A
 Investor Interest as of the close of business on the last day of the
 preceding Monthly Period ("Class A Monthly Interest"); provided, however,
 that with respect to the first Distribution Date, Class A Monthly Interest
 shall be equal to the interest accrued on the Class A Initial Investor
 Interest at the applicable Class A Certificate Rate for the period from the
 Closing Date through October 14, 1999 and the period from October 15, 1999
 through November 14, 1999; and (y) amounts up to the Class B Monthly
 Interest followed by the Collateral Monthly Interest, in the actual amounts
 and manner described in the Pooling and Servicing Agreement.

           On each Transfer Date, the Trustee shall apply the Class A
 Available Funds withdrawn from the Finance Charge Account, as required by
 the Pooling and Servicing Agreement, in the following order of priority:
 (i) an amount equal to the Class A Monthly Interest for such Transfer Date,
 plus the amount of any Class A Deficiency Amount for such Transfer Date,
 plus the amount of any Class A Additional Interest for such Transfer Date,
 (ii) an amount equal to the Class A Servicing Fee for such Transfer Date
 plus the amount of any Class A Servicing Fee due but not paid on any prior
 Transfer Date and (iii) an amount equal to the Class A Investor Default
 Amount, if any, for the preceding Monthly Period.  The Trustee on each
 Transfer Date shall apply the Class B Available Funds withdrawn from the
 Finance Charge Account, as required by the Pooling and Servicing Agreement,
 in the following order of priority:  (i) the Class B Monthly Interest for
 such Transfer Date, plus the amount of any Class B Deficiency Amount for
 such Transfer Date, plus the amount of any Class B Additional Interest for
 such Transfer Date, and (ii) the Class B Servicing Fee for such Transfer
 Date plus the amount of any Class B Servicing Fee due but not paid on any
 prior Transfer Date.  The balance of the amount withdrawn from the Finance
 Charge Account allocable to the Series 1999-2 Certificates, if any, after
 giving effect to the applications above (and, in certain circumstances,
 payments in respect of the Collateral Interest Servicing Fee) shall
 constitute "Excess Spread."

           On or before the Transfer Date immediately succeeding the Monthly
 Period in which the Controlled Accumulated Period or the Rapid Amortization
 Period commences and on or before each Transfer Date thereafter, the
 Servicer shall instruct the Trustee in writing to withdraw, and the
 Trustee, acting in accordance with such instructions, shall withdraw on
 such Transfer Date from the Principal Account an amount equal to the
 Available Investor Principal Collections on deposit in the Principal
 Account and from such amounts, (A) deposit an amount equal to Class A
 Monthly Principal (i) during the Controlled Accumulation Period, into the
 Principal Funding Account, and (ii) during the Rapid Amortization Period,
 into the Distribution Account, (B) after the Class A Investor Interest has
 been paid in full, deposit an amount equal to Class B Monthly Principal
 into the Distribution Account, and (C) any remaining amounts in the
 Principal Account shall be used for payment of Collateral Monthly
 Principal.

           On the earlier to occur of the first Transfer Date with respect
 to the Rapid Amortization Period or the Transfer Date immediately preceding
 the Class A Scheduled Payment Date, the Servicer shall instruct the Trustee
 to withdraw, and the Trustee shall withdraw from the Principal Funding
 Account and deposit in the Distribution Account the amount on deposit in
 the Principal Funding Account.

           On the Class A Scheduled Payment Date or on each Distribution
 Date with respect to a Rapid Amortization Period, the Trustee shall pay
 from amounts on deposit in the Distribution Account an amount equal to the
 lesser of the Class A Investor Interest and the amount of Available
 Investor Principal Collections on deposit in the distribution Account with
 respect to the related Monthly Period, and after the Class A Investor
 Interest has been paid in full (after taking into account distributions to
 be made on the related Distribution Date), Available Investor Principal
 Collections shall be applied to the Class B Certificates and Collateral
 Interest as specified in the Pooling and Servicing Agreement.

           On each Distribution Date, the Trustee shall pay to the Class A
 Certificateholders and the Class B Certificateholders the amount deposited
 on the related Transfer Date into the Distribution Account in respect of
 Class A Monthly Interest and Class B Monthly Interest, respectively.  On
 each Transfer Date, the Trustee shall pay to the Collateral Interest Holder
 the Collateral Monthly Interest, to the extent funds are available.
 Distributions with respect to this Series 1999-2 Certificate will be made
 by the Trustee by, except as otherwise provided in the Pooling and
 Servicing Agreement, check mailed to the address of each Series 1999-2
 Certificateholder of record appearing in the Certificate Register and
 except for the final distribution in respect of this Series 1999-2
 Certificate, without the presentation or surrender of this Series 1999-2
 Certificate or the making of any notation thereon; provided, however, that
 with respect to Series 1999-2 Certificates registered in the name of the
 nominee of a Clearing Agency, distributions will be made in the form of
 immediately available funds.

           This Class A Certificate represents an interest in only the
 Wachovia Credit Master Card Trust.  This Class A Certificate does not
 represent an obligation of, or an interest in, the Transferor or the
 Servicer, and neither the Series 1999-2 Certificates nor the Accounts or
 Receivables are insured or guaranteed by the Federal Deposit Insurance
 Corporation or any other governmental agency.  This Series 1999-2
 Certificate is limited in right of payment to certain collections
 respecting the Receivables, all as more specifically set forth hereinabove
 and in the Pooling and Servicing Agreement.

           The Transfer of this Class A Certificate shall be registered in
 the Certificate Register upon surrender of this agency maintained by the
 Transfer Agent and Registrar accompanied by a written instrument of
 transfer in a form satisfactory to the Trustee and the Transfer Agent and
 Registrar duly executed by the Class A Certificateholder or such Class A
 Certificateholder's attorney-in-fact duly authorized in writing, and
 thereupon one or more new Class A Certificates of authorized denominations
 and for the same aggregate Undivided Interests will be issued to the
 designated transferee or transferees.

           The Servicer, the Trustee and the Transfer Agent and Registrar,
 and any agent of any of them, may treat the Person in whose name this Class
 A Certificate is registered as the owner hereof for all purposes, and
 neither the Servicer, the Trustee, the Paying Agent, the Transfer Agent and
 Registrar, nor any agent of any of them or of any such agent shall be
 affected by notice to the contrary except in certain circumstances
 described in the Pooling and Servicing Agreement.

           The Pooling and Servicing Agreement provides that the right of
 the Series 1999-2 Certificateholders to receive payment from the Trust will
 terminate on the first Business Day following the Series 1999-2 Termination
 Date.  Upon the termination of the Trust pursuant to Section 12.1 of the
 Pooling and Servicing Agreement, the Trustee shall assign and convey to the
 Holder of the Transferor Certificate (without recourse, representation or
 warranty) all right, title and interest of the Trust in the Receivables,
 whether then existing or thereafter created, and all proceeds of such
 Receivables and Insurance Proceeds relating to such Receivables.  The
 Trustee shall execute and deliver such instruments of transfer and
 assignment, in each case without recourse, as shall be prepared by the
 Servicer reasonably requested by the Holder of the Transferor Certificate
 to vest in such Holder all right, title and interest which the Trustee had
 in the Receivables.

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


           IN WITNESS WHEREOF, The First National Bank of Atlanta has caused
 this Class A certificate to be duly executed by a duly authorized officer.



                                    By:_____________________________
                                       Authorized Officer


 Date:___________________



              Form of Trustee's Certificate of Authentication

                       CERTIFICATE OF AUTHENTICATION


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


                                THE BANK OF NEW YORK (DELAWARE),
                                       Trustee


                                By:______________________________
                                       Authorized Signatory






                                                                EXHIBIT A-2

                            FORM OF CERTIFICATE

                                  CLASS B

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

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


 No.__                                                             $_______

                                                      CUSIP NO. 929772 AG 6


                      WACHOVIA CREDIT CARD MASTER TRUST
                           CLASS B FLOATING RATE
                   ASSET BACKED CERTIFICATE, SERIES 1999-2


 Evidencing an Undivided Interest in a trust, the corpus of which consists
 of a portfolio of MasterCard(R) and VISA(R)* credit card receivables
 generated or acquired by The First National Bank of Atlanta and other
 assets and interests constituting the Trust under the Amended and Restated
 Pooling and Servicing Agreement described below.

                     (Not an interest in or obligation of
                      The First National Bank of Atlanta
                          or any Affiliate thereof.)

 ---------------
 *    MasterCard(R) and VISA(R) are federally registered service marks of
      MasterCard International Inc. and of Visa U.S.A., Inc., respectively.


           This certifies that CEDE & CO. (the "Class B Certificateholder")
 is the registered owner of an Undivided Interest in a trust (the "Trust"),
 the corpus of which consists of a portfolio of receivables
 (the "Receivables") now existing or hereafter created and arising in
 connection with selected MasterCard and VISA credit card accounts (the
 "Accounts") of The First National Bank of Atlanta, a national banking
 association, all monies due or to become due in payment of the Receivables
 (including all Finance Charge Receivables and recoveries on any charged-off
 Receivables), the right to certain amounts received as Intercharge and the
 Collateral Interest, all proceeds of the foregoing and the other assets and
 interests constituting the Trust pursuant to an Amended and Restated
 Pooling and Servicing Agreement dated as of June 4, 1999 as supplemented by
 the Series 1999-2 Supplement dated as of September 21, 1999 (collectively,
 as amended from time to time, the "Pooling and Servicing Agreement"), by
 and between The First National Bank of Atlanta, as Transferor (the
 "Transferor") and as Servicer (the "Servicer"), and The Bank of New York
 (Delaware), as Trustee (the "Trustee"), a summary of certain of the
 pertinent provisions of which is set forth herein.  To the extent not
 defined herein, capitalized terms used herein have the respective meanings
 assigned to them in the Pooling and Servicing Agreement.

           The Series 1999-2 Certificates are issued in two classes, the
 Class A Certificates and the Class B Certificates (of which this
 certificate is one), which are subordinated to the Class A Certificates in
 certain rights of payment as described herein and in the Pooling and
 Servicing Agreement.

           The Transferor has structured the Pooling and Servicing Agreement
 and the Series 1999-2 Certificates with the intention that the Series 1999-
 2 Certificates will qualify under applicable tax law as indebtedness, and
 each of the Transferor, the Holder of the Transferor Certificate, the
 Servicer and each Series 1999-2 Certificateholder (or Series 1999-2
 Certificate Owner) by acceptance of its Series 1999-2 Certificate (or in
 the case of a Series 1999-2 Certificate Owner, by virtue of such Series
 1999-2 Certificate Owner's acquisition of a beneficial interest therein),
 agrees to treat and to take no action inconsistent with the treatment of
 the Series 1999-2 Certificates (or any beneficial interest therein) as
 indebtedness for purposes of federal, state, local and foreign income or
 franchise taxes and any other tax imposed on or measured by income.  Each
 Series 1999-2 Certificateholder agrees that it will cause any Series 1999-2
 Certificate Owner acquiring an interest in a Series 1999-2 Certificate
 through it to comply with the Pooling and Servicing Agreement as to
 treatment of the Series 1999-2 Certificates as indebtedness for certain tax
 purposes.

           This Class B Certificate is issued under and is subject to the
 terms, provisions and conditions of the Pooling and Servicing Agreement, to
 which Pooling and Servicing Agreement, as amended from time to time, the
 Class B Certificateholder by virtue of the acceptance hereof assents and by
 which the Class B Certificateholder is bound.  This Class B Certificates is
 one of a duly authorized Series of Investor Certificates entitled "Wachovia
 Credit Card Master Trust Class B Floating Rate Asset Backed Certificates,
 Series 1999-2" (the "Class B Certificates"), each of which represents an
 Undivided Interest in the Trust, including the right to receive the
 Collections and other amounts allocated to the Class B Certificates at the
 times and in the amounts specified in the Pooling and Servicing Agreement
 and to be deposited in the Investor Accounts, the Principal Funding Account
 and the Reserve Account or paid to the Class B Certificateholders.

           Also issued under the Pooling and Servicing Agreement are the
 "Wachovia Credit Card Master Trust Class A Floating Rate Asset Backed
 Certificates, Series 1999-2" (the "Class A Certificates"), which represent
 an Undivided Interest in the Trust, and the "Wachovia Credit Card Master
 Trust Collateral Interest, Series 1999-2" (the "Collateral Interest" and,
 collectively with the Class A Certificates and the Class B Certificates,
 the "Investor Certificates"), which is an undivided interest in the Trust
 subordinated to the Class A Certificates and Class B Certificates.  The
 subordination of the Collateral Interest to the Class B Certificates shall
 constitute the Credit Enhancement for the Class B Certificates.  The Class
 B Certificates are subordinated to the Class A Certificates.

           The aggregate interest represented by the Class A Certificates
 and the Class B Certificates at any time in the Principal Receivables in
 the Trust shall not exceed an amount equal to the Class A Investor Interest
 and the Class B Investor Interest, respectively, at such time.  As of the
 Closing Date, the Class A Initial Investor Interest is $432,500,000 the
 Class B Initial Investor Interest is $30,000,000 and the Initial Collateral
 Interest is $37,500,000.  The Class B Investor Interest on any date of
 determination will be an amount equal to (a) the Class B Initial Investor
 Interest minus (b) the aggregate amount of payments of principal made to
 the Class B Certificateholders prior to such date of determination, minus
 (c) the aggregate amount of Class B Investor Charge-Offs pursuant to
 subsection 4.10(b) of the Pooling and Servicing Agreement, minus (d) the
 amount of Reallocated Class B Principal Collections allocated pursuant to
 subsection 4.12(a) for which the Collateral Interest has not been reduced,
 minus (e) an amount equal to the amount by which the Class B Investor
 Interest has been reduced pursuant to subsection 4.10(a) and plus (f) the
 aggregate amount of Excess Spread allocated and available pursuant to
 subsection 4.11(d) for the purpose of reimbursing amounts deducted pursuant
 to the foregoing clauses (c), (d) and (e); provided, however, that the
 Class B Investor Interest may not be reduced below zero.

           The Class B Investor Interest together with the Class A Investor
 Interest and the aggregate interest represented by the Collateral Interest
 in the Principal Receivables in the Trust are sometimes collectively
 referred to herein as the "Investor Interest."

           In addition to the Class A Certificates, the Class B Certificats
 and the Collateral Interest, a Transferor Certificate representing an
 undivided interest in the Trust will be issued to the Transferor pursuant
 to the Pooling and Servicing Agreement.  The Transferor Certificate will
 represent the interest in the Principal Receivables not represented by all
 of the Series of Investor Certificates issued by the Trust.  The Transferor
 Certificate may be exchanged by the Transferor pursuant to the Pooling and
 Servicing Agreement for a newly issued Series of Investor Certificates and
 a reissued Transferor Certificate upon the conditions set forth in the
 Pooling and Servicing Agreement.

           Interest will accrue on the Class B Certificates from the Closing
 Date through October 14, 1999 from October 15, 1999 through November 14,
 1999 and with respect to each Interest Period thereafter, at the rate of
 LIBOR plus 0.42% per annum, as more specifically set forth in the Pooling
 and Servicing Agreement (the "Class B Certificate Rate"), and will be
 distributed on November 15, 1999 and on the 15th day of each calendar month
 thereafter, or if such day is not a Business Day, on the next succeeding
 Business Day (a "Distribution Date"), to the Class B Certificateholders of
 record as of the last Business Day of the calendar month preceding such
 Distribution Date (the "Record Date").  During the Rapid Amortization
 Period, in addition to Class B Monthly Interest, following payment in full
 of the Class A Investor Interest, Class B Monthly Principal will be
 distributed to the Class B Certificateholder on each Distribution Date
 until the Class B Investor Interest has been paid in full.  With respect to
 the Controlled Accumulated Period following payment in full of the Class A
 Investor Interest, Class B Monthly Principal will be distributed to the
 Class B Certificateholders on the September 2001 Distribution Date (the
 "Class B Scheduled Payment Date"), unless distributed earlier as a result
 of the occurrence of a Pay Out Event in accordance with the Pooling and
 Servicing Agreement.

           On or before each Transfer Date, the Servicer shall instruct the
 Trustee in writing to withdraw and the Trustee, acting in accordance with
 such instructions, shall withdraw on such Transfer Date, from the Finance
 Charge Account to the extent of funds on deposit therein (i) Collections of
 Finance Charge Receivables processed as of the end of the preceding Monthly
 Period which have been allocated to the Series 1999-2 Certificates, (ii)
 with respect to the Class A Certificates, from other amounts constituting
 Class A Available Funds, and (iii) with respect to the Class B
 Certificates, from other amounts constituting Class B Available Funds, the
 following amounts:  (x) amounts up to the Class A Monthly Interest; (y) an
 amount equal to the product of (i) (A) a fraction, the numerator of which
 is the actual number of days in the related Interest Period and the
 denominator of which is 360, times (B) the Class B Certificate Rate for
 such Interest Period and (ii) the Class B Investor Interest as of the close
 of business on the last day of the preceding Monthly Period ("Class B
 Monthly Interest"), provided, however, that with respect to the first
 Distribution Date, Class B Monthly Interest shall be equal to the interest
 accrued on the Class B Initial Investor Interest at the applicable Class B
 Certificate Rate for the period from the Closing Date through October 14,
 1999 and the period from October 15, 1999 through November 14, 1999; and
 (z) amounts up to the Collateral Monthly Interest, in the actual amounts
 and manner described in the Pooling and Servicing Agreement.

           On each Transfer Date, the Trustee shall apply the Class A
 Available Funds withdrawn from the Finance Charge Account, as required by
 the Pooling and Servicing Agreement, in the following order of priority:
 (i) an amount equal to the Class A Monthly Interest for such Transfer Date,
 plus the amount of any Class A Deficiency Amount for such Transfer Date,
 plus the amount of any Class A Additional Interest for such Transfer Date,
 (ii) an amount equal to the Class A Servicing Fee for such Transfer Date
 plus the amount of any Class A Servicing Fee due but not paid on any prior
 Transfer Date and (iii) an amount equal to the Class A Investor Default
 Amount, if any, for the preceding Monthly Period.  The Trustee on each
 Transfer Date shall apply the Class B Available Funds withdrawn from the
 Finance Charge Account, as required by the Pooling and Servicing Agreement,
 in the following order of priority:  (i) the Class B Monthly Interest for
 such Transfer Date, plus the amount of any Class B Deficiency Amount for
 such Transfer Date, plus the amount of any Class B Additional Interest for
 such Transfer Date, and (ii) the Class B Servicing Fee for such Transfer
 Date plus the amount of any Class B Servicing Fee due but not paid on any
 prior Transfer Date.  The balance of the amount withdrawn from the Finance
 Charge Account allocable to the Series 1999-2 Certificates, if any, after
 giving effect to the applications above (and, in certain circumstances,
 payments in respect of the Collateral Interest Servicing Fee) shall
 constitute "Excess Spread."

           On or before the Transfer Date immediately succeeding the Monthly
 Period in which the Controlled Accumulated Period or the Rapid Amortization
 Period commences and on or before each Transfer Date thereafter, the
 Servicer shall instruct the Trustee in writing to withdraw, and the
 Trustee, acting in accordance with such instructions, shall withdraw on
 such Transfer Date from the Principal Account an amount equal to the
 Available Investor Principal Collections on deposit in the Principal
 Account and from such amounts, (A) deposit an amount equal to Class A
 Monthly Principal (i) during the Controlled Accumulation Period, into the
 Principal Funding Account, and (ii) during the Rapid Amortization Period,
 into the Distribution Account, (B) after the Class A Investor Interest has
 been paid in full, deposit an amount equal to Class B Monthly Principal
 into the Distribution Account, and (C) any remaining amounts in the
 Principal Account shall be used for payment of Collateral Monthly
 Principal.

           On the Class B Scheduled Payment Date or on each Distribution
 Date with respect to a Rapid Amortization Period, the Trustee shall pay
 from amounts on deposit in the Distribution Account an amount equal to the
 lesser of the Class B Investor Interest and the amount of Available
 Investor Principal Collections on deposit in the Distribution Account with
 respect to the related Monthly Period after payment of any Class A Monthly
 Principal, and after the Class B Investor Interest has been paid in full
 (after taking into account distributions to be made on the related
 Distribution Date), Available Investor Principal Collections shall be
 applied to the Collateral Interest as specified in the Pooling and
 Servicing Agreement.

           On each Distribution Date, the Trustee shall pay to the Class A
 Certificateholders and the Class B Certificateholders the amount deposited
 on the related Transfer Date into the Distribution Account in respect of
 Class A Monthly Interest and Class B Monthly Interest, respectively.  On
 each Transfer Date, the Trustee shall pay to the Collateral Interest Holder
 the Collateral Monthly Interest, to the extent funds are available.
 Distributions with respect to this Series 1999-2 Certificate will be made
 by the Trustee by, except as otherwise provided in the Pooling and
 Servicing Agreement, check mailed to the address of each Series 1999-2
 Certificateholder of record appearing in the Certificate Register and
 except for the final distribution in respect of this Series 1999-2
 Certificate, without the presentation or surrender of this Series 1999-2
 Certificate or the making of any notation thereon; provided, however, that
 with respect to Series 1999-2 Certificates registered in the name of the
 nominee of a Clearing Agency, distributions will be made in the form of
 immediately available funds.

           This Class B Certificate represents an interest in only the
 Wachovia Credit Card Master Trust.  This Class B Certificate does not
 represent an obligation of, or an interest in, the Transferor or the
 Servicer, and neither the Series 1999-2 Certificates nor the Accounts or
 Receivables are insured or guaranteed by the Federal Deposit Insurance
 Corporation or any other governmental agency.  This Series 1999-2
 Certificate is limited in right of payment to certain collections
 respecting the Receivables, all as more specifically set forth hereinabove
 and in the Pooling and Servicing Agreement.

           The Transfer of this Class B Certificate shall be registered in
 the Certificate Register upon surrender of this agency maintained by the
 Transfer Agent and Registrar accompanied by a written instrument of
 transfer in a form satisfactory to the Trustee and the Transfer Agent and
 Registrar duly executed by the Class B Certificateholder or such Class B
 Certificateholder's attorney-in-fact duly authorized in writing, and
 thereupon one or more new Class B Certificates of authorized denominations
 and for the same aggregate Undivided Interests will be issued to the
 designated transferee or transferees.

           The Servicer, the Trustee and the Transfer Agent and Registrar,
 and any agent of any of them, may treat the Person in whose name this Class
 B Certificate is registered as the owner hereof for all purposes, and
 neither the Servicer, the Trustee, the Paying Agent, the Transfer Agent and
 Registrar, nor any agent of any of them or of any such agent shall be
 affected by notice to the contrary except in certain circumstances
 described in the Pooling and Servicing Agreement.

           The Pooling and Servicing Agreement provides that the right of
 the Series 1999-2 Certificateholders to receive payment from the Trust will
 terminate on the first Business Day following the Series 1999-2 Termination
 Date.  Upon the termination of the Trust pursuant to Section 12.1 of the
 Pooling and Servicing Agreement, the Trustee shall assign and convey to the
 Holder of the Transferor Certificate (without recourse, representation or
 warranty) all right, title and interest of the Trust in the Receivables,
 whether then existing or thereafter created, and all proceeds of such
 Receivables and Insurance Proceeds relating to such Receivables.  The
 Trustee shall execute and deliver such instruments of transfer and
 assignment, in each case without recourse, as shall be prepared by the
 Servicer reasonably requested by the Holder of the Transferor Certificate
 to vest in such Holder all right, title and interest which the Trustee had
 in the Receivables.

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


           IN WITNESS WHEREOF, The First National Bank of Atlanta has caused
 this Class B Certificate to be duly executed by a duly authorized officer.



                                    By:___________________________
                                       Authorized Officer

 Date:__________________



              Form of Trustee's Certificate of Authentication

                       CERTIFICATE OF AUTHENTICATION


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


                                THE BANK OF NEW YORK (Delaware),
                                       Trustee


                                By:______________________________
                                       Authorized Signatory






                                                                  EXHIBIT B



            FORM OF MONTHLY PAYMENT INSTRUCTIONS AND NOTIFICATION
                TO THE BANK OF NEW YORK (DELAWARE), AS TRUSTEE
                WACHOVIA CREDIT CARD MASTER TRUST SERIES 1999-2
                    MONTHLY PERIOD ENDING __________ __, ____


 Capitalized terms used in this notice have their respective meanings set
 forth in the Amended and Restated Pooling and Servicing Agreement.
 References herein to certain sections and subsections are references to the
 respective sections and subsections of the Amended and Restated Pooling and
 Servicing Agreement as supplemented by the Series 1999-2 Supplement.  This
 notice is delivered pursuant to Section 4.9.

      A)   The First National Bank of Atlanta is the Servicer under the
           Amended and Restated Pooling and Servicing Agreement.
      B)   The undersigned is a Servicing Officer.
      C)   The date of this notice is on or before the related Transfer Date
           under the Amended and Restated Pooling and Servicing Agreement.


 I.   INSTRUCTION TO MAKE A WITHDRAWAL

 Pursuant to Section 4.9, the Servicer does hereby instruct the Trustee (i)
 to make withdrawals from the Finance Charge Account, the Principal Account,
 the Principal Funding Account and the Distribution Account on ___________
 __, ____, which date is a Transfer Date under the Amended and Restated
 Pooling and Servicing Agreement, in aggregate amounts set forth below in
 respect of the following amounts and (ii) to apply the proceeds of such
 withdrawals in accordance with accordance with subsection 3(a) of the
 Series 1999-2 Supplement and Section 4.9 of the Supplement:

 A.   Pursuant to subsection 3(a) of the Series 1999-2
      Supplement:

      1.   Servicer Interchange                           $_____________

 B.   Pursuant to subsection 4.9(a)(i):

      1.   Class A Monthly Interest at the Class A
           Certificate Rate on the Class A Investor
           Interest                                       $_____________

      2.   Class A Deficiency Amount                      $_____________

      3.   Class A Additional Interest                    $_____________

 C.   Pursuant to subsection 4.9(a)(ii):

      1.   Class A Servicing Fee                          $_____________

      2.   Accrued and unpaid Class A Servicing Fee       $_____________

 D.   Pursuant to subsection 4.9(a)(iii):

      1.   Class A Investor Default Amount                $_____________

 E.   Pursuant to subsection 4.9(a)(iv):

      1.   Portion of Excess Spread from Class A
           Available Funds to be allocated and
           distributed as provided in Section 4.11        $_____________

 F.   Pursuant to subsection 4.9(b)(i):

      1.   Class B Monthly Interest at the Class B
           Certificate Rate on the Class B Investor
           Interest                                       $_____________

      2.   Class B Deficiency Amount                      $_____________

      3.   Class B Additional Interest                    $_____________

 G.   Pursuant to subsection 4.9(b)(ii):

      1.   Class B Servicing Fee                          $_____________

      2.   Accrued and unpaid Class B Servicing Fee       $_____________

 H.   Pursuant to subsection 4.9(b)(iii):

      1.   Portion of Excess Spread from Class B
           Available Funds to be allocated and
           distributed as provided in Section 4.11        $_____________

 I.   Pursuant to subsection 4.9(c)(i):

      1.   Collateral Interest Servicing Fee, if
           applicable                                     $_____________

      2.   Accrued and unpaid Collateral Interest
           Servicing Fee, if applicable                   $_____________

 J.   Pursuant to subsection 4.9(c)(ii):

      1.   Portion of Excess Spread from Collateral
           Available Funds to be allocated and
           distributed as provided in Section 4.11        $_____________

           Total                                          $
                                                           =============

 K.   Pursuant to subsection 4.9(d)(i):

      1.   Collateral Monthly Principal, if any,
           applied in accordance with the Loan
           Agreement                                      $_____________

 L.   Pursuant to subsection 4.9(d)(ii):

      1.   Amount to be treated as Shared
           Principal Collections                          $_____________

 M.   Pursuant to subsection 4.9(d)(iii):

      1.   Amount to be paid to the Holder of the
           Transferor Certificate                         $_____________

      2.   Amount to be deposited in the Excess
           Funding Account                                $_____________

 N.   Pursuant to subsection 4.9(e)(i):

      1.   Class A Monthly Principal                      $_____________

 O.   Pursuant to subsection 4.9(e)(ii):

      1.   Class B Monthly Principal                      $_____________

 P.   Pursuant to subsection 4.9(e)(iii):

      1.   Collateral Monthly Principal to be
           applied in accordance with the Loan
           Agreement                                      $_____________

 Q.   Pursuant to subsection 4.9(e)(iv):

      1.   Amount to be treated as Shared
           Principal Collections                          $_____________

 R.   Pursuant to subsection 4.9(e)(v):

      1.   Amount to be paid to the Holder of
           the Transferor Certificate                     $_____________

      2.   Amount to be deposited in the Excess
           Funding Account                                $_____________

           Total                                          $
                                                           =============

 S.   Pursuant to subsection 4.9(f):

      1.   Amount to be withdrawn from the Principal
           Funding Account and deposited into the
           Distribution Account                           $_____________

 II.  INSTRUCTION TO MAKE CERTAIN PAYMENTS

 Pursuant to Section 4.9, the Servicer does hereby instruct the Trustee to
 pay in accordance with Section 5.1 from the Distribution Account on
 __________ __, ____, which date is a Distribution Date under the Amended
 and Restated Pooling and Servicing Agreement, amounts so deposited in the
 Distribution Account pursuant to Section 4.9 as set forth below:

 A.   Pursuant to subsection 4.9(g):

      1.   Amount to be distributed to Class A
           Certificateholders                             $_____________

      2.   Amount to be distributed to Class B
           Certificateholders                             $_____________

 B.   Pursuant to subsection 4.9(h)(i):

      1.   Amount to be distributed to the Class A
           Certificateholders                             $_____________

 C.   Pursuant to subsection 4.9(h)(ii):

      1.   Amount to be distributed to the Class B
           Certificateholders                             $_____________

 III. APPLICATION OF EXCESS SPREAD

 Pursuant to Section 4.11, the Servicer does hereby instruct the Trustee to
 apply the Excess Spread with respect to the related Monthly Period and to
 make the following distributions in the following priority:

 A.   The amount equal to the Class A Required Amount,
      if any, which will be used to fund the Class A
      Required Amount and be applied in accordance
      with, and in the priority set forth in,
      subsection 4.9(a)                                   $_____________

 B.   The amount equal to the aggregate amount of
      Class A Investor Charge-Offs which have not
      been previously reimbursed which will be
      treated





 as a portion of Invest
      Collections and deposited into the Principal
      Account on such Transfer Date                       $_____________

 C.   The amount equal to the Class B Required
      Amount, if any, which will be used to fund
      the Class B Required Amount and be applied
      first in accordance with, and in the priority
      set forth in, subsection 4.9(b) and then any
      amount available to pay the Class B Investor
      Default Amount shall be treated as a portion of
      Investor Principal Collections and deposited
      into the Principal Account                          $_____________

 D.   The amount equal to the aggregate amount by
      which the Class B Investor Interest has been
      reduced below the initial Class B Investor
      Interest for reasons other than the payment of
      principal to the Class B Certificateholders
      (but not in excess of the aggregate amount of
      such reductions which have not been previously
      reimbursed) which will be treated as a portion
      of Investor Principal Collections and
      deposited into the Principal Account                $_____________

 E.   The amount equal to the Collateral Monthly
      Interest plus the amount of any past due
      Collateral Monthly Interest which will be
      paid to the Collateral Interest Holder for
      application in accordance with the Loan
      Agreement                                           $_____________

 F.   The amount equal to the aggregate amount of
      accrued but unpaid Collateral Interest
      Servicing Fees which will be paid to the
      Servicer if the Transferor an Affiliate
      thereof, The Bank of New York (Delaware) or
      an Affiliate thereof is the Servicer                $_____________

 G.   The amount equal to the Collateral Default
      Amount, if any, for the prior Monthly Period
      which will be treated as a portion of Investor
      Principal Collections and deposited into the
      Principal Account                                   $_____________

 H.   The amount equal to the aggregate amount by
      which the Collateral Interest has been reduced
      below the Required Collateral Interest for
      reasons other than the payment of principal to
      the Collateral Interest Holder (but not in
      excess of the aggregate amount of such
      reductions have not been previously reimbursed)
      will be treated as a portion of Investor
      Principal Collections and deposited into the
      Principal Account                                   $_____________

 I.   On each Transfer Date from and after the
      Reserve Account Funding Date, but prior to the
      date on which the Reserve Account terminates
      as described in subsection 4.16(f), the amount
      up to the excess, if any, of the Required
      Reserve Account Amount over the Available
      Reserve Account Amount which shall be
      deposited into the Reserve Account                  $_____________

 J.   The amount equal to the amounts determined to
      be payable to the Collateral Interest Holder
      for application pursuant to the Loan Agreement      $_____________

 K.   The balance, if any, after giving effect to
      the payments made pursuant to subparagraphs
      (a) through (j) above which shall constitute
      "Shared Excess Finance Charge Collections"
      with respect to other Series in Group One.          $_____________

 IV.  REALLOCATED PRINCIPAL COLLECTIONS

 Pursuant to Section 4.12, the Servicer does hereby instruct the Trustee to
 withdraw from the Principal Account and apply Reallocated Principal
 Collections pursuant to Section 4.12 with respect to the related Monthly
 Period in the following amounts:

 A.   Reallocated Collateral Principal Collections        $_____________

 B.   Reallocated Class B Principal Collections           $_____________

 V.   ACCRUED AND UNPAID AMOUNTS

 After giving effect to the withdrawals and transfers to be made in
 accordance with this notice, the following amounts will be accrued and
 unpaid with respect to all Monthly Periods preceding the current calendar
 month

 A.   Subsection 4.9(a)(i) and (b)(i):

      1.   The aggregate amount of the Class A
           Deficiency Amount                              $_____________

      2.   The aggregate amount of Class B
           Deficiency Amount                              $_____________

 B.   Subsections 4.9(a)(ii) and (b)(ii):

      The aggregate amount of all accrued and unpaid
      Investor Monthly Servicing Fees                     $_____________

 C.   Section 4.10:

      The aggregate amount of all unreimbursed
      Investor Charge Offs                                $_____________


           IN WITNESS WHEREOF, the undersigned has duly executed this
 certificate this ____ day of __________, ____.


                                  THE FIRST NATIONAL BANK OF ATLANTA,
                                  Servicer


                                  By:_______________________________
                                     Name:
                                     Title:





                                                                  EXHIBIT C




        FORM OF MONTHLY SERIES 1999-2 CERTIFICATEHOLDERS' STATEMENT


                     THE FIRST NATIONAL BANK OF ATLANTA
              ________________________________________________

                     WACHOVIA CREDIT CARD MASTER TRUST
              ________________________________________________


           Listed below is the information which is required to be prepared
 with respect to the distribution date of ___________ __, ____ and with
 respect to the performance of the Trust during the related Monthly period.

           Capitalized terms used in this Statement have their respective
 meanings set forth in the Amended and Restated Pooling and Servicing
 Agreement.

 D.   Information Regarding the Current Monthly Distribution (Stated on the
      Basis of $1,000 Original Certificate Principal Amount)

      1.   The amount of the current monthly
           distribution in respect of Class A
           Monthly Principal . . . . . . . . . . . . . . . . . . $_________

      2.   The amount of the currently monthly
           distribution in respect of Class B
           Monthly Principal . . . . . . . . . . . . . . . . . . $_________

      3.   The amount of the currently monthly
           distribution in respect of Collateral
           Monthly Principal . . . . . . . . . . . . . . . . . . $_________

      4.   The amount of the currently monthly
           distribution in respect of Class A
           Monthly Interest  . . . . . . . . . . . . . . . . . . $_________

      5.   The amount of the currently monthly
           distribution in respect of Class A
           Deficiency Amounts  . . . . . . . . . . . . . . . . . $_________

      6.   The amount of the currently monthly
           distribution in respect of Class A
           Additional Interest . . . . . . . . . . . . . . . . . $_________

      7.   The amount of the currently monthly
           distribution in respect of Class B
           Monthly Interest  . . . . . . . . . . . . . . . . . . $_________

      8.   The amount of the currently monthly

           distribution in respect of Class B
           Deficiency Amounts  . . . . . . . . . . . . . . . . . $_________

      9.   The amount of the currently monthly
           distribution in respect of Class B
           Additional Interest . . . . . . . . . . . . . . . . . $_________

      10.  The amount of the currently monthly
           distribution in respect of Collateral
           Monthly Interest  . . . . . . . . . . . . . . . . . . $_________

      11.  The amount of the currently monthly
           distribution in respect of any
           accrued and unpaid Collateral
           Monthly Interest  . . . . . . . . . . . . . . . . . . $_________

 E.   Information Regarding the Performance of the Trust

      1.   Collection of Principal Receivables

           (a)  The aggregate amount of
                Collections of Principal
                Receivables processed during
                the related Monthly Period
                which were allocated in respect
                of the Class A Certificates  . . . . . . . . . . $_________

           (b)  The aggregate amount of
                Collections of Principal
                Receivables processed during
                the related Monthly Period
                which were allocated in respect
                of the Class B Certificates  . . . . . . . . . . $_________

           (c)  The aggregate amount of
                Collections of Principal
                Receivables processed during
                the related Monthly Period
                which were allocated in respect
                of the Collateral Interest . . . . . . . . . . . $_________

      2.   Principal Receivables in the Trust

           (a)  The aggregate amount of
                Principal Receivables in the
                Trust as of the end of the
                day on the last day of the
                related Monthly Period . . . . . . . . . . . . . $_________

           (b)  The amount of Principal
                Receivables in the Trust
                represented by the Investor
                Interest of Series 1999-2
                as of the end of the day on
                the last day of the related
                Monthly Period . . . . . . . . . . . . . . . . . $_________

           (c)  The amount of Principal
                Receivables in the Trust
                represented by the Series
                1999-2 Adjusted Investor
                Interest as of the end of
                the day on the last day of
                the related Monthly Period . . . . . . . . . . . $_________

           (d)  The amount of Principal
                Receivables in the Trust
                represented by the Class A
                Investor Interest as of the
                end of the day on the last
                day of the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (e)  The amount of Principal
                Receivables in the Trust
                represented by the Class A
                Adjusted Investor Interest
                as of the end of day on the
                last day of the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (f)  The amount of Principal
                Receivables in the Trust
                represented by the Class B
                Investor Interest as of the
                end of the day on the last
                day of the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (g)  The amount of Principal
                Receivables in the Trust
                represented by the Collateral
                Interest as of the end of
                the date on the last day of
                the related Monthly Period . . . . . . . . . . . $_________

           (h)  The Floating Investor Percentage
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (i)  The Class A Floating Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (j)  The Class B Floating Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (k)  The Collateral Floating Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (l)  The Fixed Investor Percentage
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (m)  The Class A Fixed Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (n)  The Class B Fixed Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

           (o)  The Collateral Fixed Allocation
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . _____%

      3.   Delinquent Balances

           The aggregate amount of outstanding balances in the Accounts
           which were delinquent as of the end of the day on the last day of
           the related Monthly Period:

                                       Aggregate       Percentage
                                        Account         of Total
                                        Balance        Receivables

           (a)  30 - 59 days:          $___________       ____%
           (b)  60 - 89 days:          $___________       ____%
           (c)  90 - or more days:     $___________       ____%
                         Total:        $___________       ____%

      4.   Investor Default Amount

           (a)  The Aggregate Investor Default
                Amount for the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (b)  The Class A Investor Default
                Amount for the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (c)  The Class B Investor Default
                Amount for the related Monthly
                Period . . . . . . . . . . . . . . . . . . . . . $_________

           (d)  The Collateral Default Amount
                for the related Monthly Period . . . . . . . . . $_________

      5.   Investor Charge Offs

           (a)  The aggregate amount of
                Class A Investor Charge-Offs
                for the related Monthly Period . . . . . . . . . $_________

           (b)  The aggregate amount of
                Class A Investor Charge-Offs
                set forth in 5(a) above per
                $1,000 of original Certificate
                principal amount . . . . . . . . . . . . . . . . $_________

           (c)  The aggregate amount of Class B
                Investor Charge-Offs for the re-
                lated Monthly Period . . . . . . . . . . . . . . $_________

           (d)  The aggregate amount of Class B
                Investor Charge-Offs set forth
                in 5(c) above per $1,000 of
                original certificate principal
                amount . . . . . . . . . . . . . . . . . . . . . $_________

           (e)  The aggregate amount of
                Collateral Charge-Offs for the
                related Monthly Period . . . . . . . . . . . . . $_________

           (f)  The aggregate amount of
                Collateral Charge-Offs set
                forth in 5(e) above per $1,000
                of original certificate principal
                amount . . . . . . . . . . . . . . . . . . . . . $_________

           (g)  The aggregate amount of Class A
                Investor Charge-Offs reimbursed
                on the Transfer Date immediately
                preceding this Distribution Date . . . . . . . . $_________

           (h)  The aggregate amount of Class A
                Investor Charge-Offs set forth
                in 5(g) above per $1,000 original
                certificate principal amount re-
                imbursed on the Transfer Date
                immediately preceding this
                Distribution Date  . . . . . . . . . . . . . . . $_________

           (i)  The aggregate amount of Class B
                Investor Charge-Offs reimbursed
                on the Transfer Date immediately
                preceding this Distribution Date . . . . . . . . $_________

           (j)  The aggregate amount of Class B
                Investor Charge-Offs set forth
                in 5(i) above per $1,000 original
                certificate principal amount re-
                imbursed on the Transfer Date
                immediately preceding this
                Distribution Date  . . . . . . . . . . . . . . . $_________

           (k)  The aggregate amount of
                Collateral Charge-Offs reimbursed
                on the Transfer Date immediately
                preceding this Distribution Date . . . . . . . . $_________

           (l)  The aggregate amount of
                Collateral Charge-Offs set
                forth in 5(k) above per $1,000
                original certificate principal
                amount reimbursed on the Transfer
                Date immediately preceding
                Distribution Date  . . . . . . . . . . . . . . . $_________

      6.   Investor Servicing Fee

           (a)  The amount of the Class A
                Servicing Fee payable by the
                Trust to the Servicer for
                the related Monthly Period . . . . . . . . . . . $_________

           (b)  The amount of the Class B
                Servicing Fee payable by the
                Trust to the Servicer for
                the related Monthly Period . . . . . . . . . . . $_________

           (c)  The amount of the Collateral
                Interest Servicing Fee payable
                by the Trust to the Servicer for
                the related Monthly Period . . . . . . . . . . . $_________

      7.   Reallocations

           (a)  The amount of Reallocated
                Collateral Principal
                Collections with respect to
                this Distribution Date . . . . . . . . . . . . . $_________

           (b)  The amount of Reallocated
                Class B Principal Collections

                with respect to this Distri-
                bution Date  . . . . . . . . . . . . . . . . . . $_________

           (c)  The Collateral Interest as
                of the close of business on
                this Distribution Date . . . . . . . . . . . . . $_________

           (d)  The Class B Investor Interest
                as of the close of business
                on this Distribution Date  . . . . . . . . . . . $_________

      8.   Collection of Finance Charge Receivables

           (a)  The aggregate amount of
                Collections of Finance Charge
                Receivables processed during the
                related Monthly Period which
                were allocated in respect of the
                Class A Certificate  . . . . . . . . . . . . . . $_________

           (b)  The aggregate amount of
                Collections of Finance Charge
                Receivables processed during the
                related Monthly Period which
                were allocated in respect of
                the Class B Certificates . . . . . . . . . . . . $_________

           (c)  The aggregate amount of
                Collections of Finance Charge
                Receivables processed during the
                related Monthly Period which
                were allocated in respect of
                the Collateral Interest  . . . . . . . . . . . . $_________

      9.   Principal Funding Amount

           (a)  The principal amount on
                deposit in the Principal
                Funding Accounted on the
                related Transfer Date  . . . . . . . . . . . . . $_________

           (b)  The Accumulation Shortfall
                with respect to the related
                Monthly Period . . . . . . . . . . . . . . . . . $_________

           (c)  The Principal Funding In-
                vestment Proceeds deposited
                in the Finance Charge Account
                on the related Transfer Date . . . . . . . . . . $_________

           (d)  The amount of all or the
                portion of the Reserve Draw
                Amount deposited in the
                Finance Charge Account on the
                related Transfer Date from
                the Reserve Account  . . . . . . . . . . . . . . $_________

      10.  Reserve Draw Amount . . . . . . . . . . . . . . . . . $_________

      11.  Available Funds

           (a)  The amount of Class A
                Available Funds on deposit
                in the Finance Charge Account
                on the related Transfer Date . . . . . . . . . . $_________

           (b)  The amount of Class B
                Available Funds on deposit
                in the Finance Charge Account
                on the related Transfer Date . . . . . . . . . . $_________

           (c)  The amount of Collateral
                Available Funds on deposit in
                the Finance Charge Account on
                the related Transfer Date  . . . . . . . . . . . $_________

      12.  Portfolio Yield

           (a)  The Portfolio Yield for the
                related Monthly Period . . . . . . . . . . . . .  ____%

           (b)  The Portfolio Adjusted Yield
                for the related Monthly Period . . . . . . . . .  ____%

 F.   Floating Rate Determinations

      1.   LIBOR for the Interest Period
           ending on this Distribution Date  . . . . . . . . . .  ____%


                               THE FIRST NATIONAL BANK OF ATLANTA
                                 Servicer


                               By:_______________________________
                                  Name:
                                  Title:





                                                      SCHEDULE TO EXHIBIT C


                 SCHEDULE TO MONTHLY SERVICER'S CERTIFICATE
                  MONTHLY PERIOD ENDING _________ __, ____
                     THE FIRST NATIONAL BANK OF ATLANTA
              WACHOVIA CREDIT CARD MASTER TRUST SERIES 1999-2


 1.   The aggregate amount of the Investor
      Percentage of Collections of Principal
      Receivables  . . . . . . . . . . . . . . . . . . . . . . . $_________

 2.   The aggregate amount of the Investor
      Percentage of Collections of Finance
      Charge Receivables (excluding Interchange) . . . . . . . . $_________

 3.   The aggregate amount of the Investor
      Percentage of Interchange  . . . . . . . . . . . . . . . . $_________

 4.   The aggregate amount of Servicer
      Interchange  . . . . . . . . . . . . . . . . . . . . . . . $_________

 5.   The aggregate amount of funds on de-
      posit in Finance Charge Account
      allocable to the Series 1999-2
      Certificates . . . . . . . . . . . . . . . . . . . . . . . $_________

 6.   The aggregate amount of funds on
      deposit in the Principal Account
      allocable to the Series 1999-2
      Certificates . . . . . . . . . . . . . . . . . . . . . . . $_________

 7.   The aggregate amount of fund on
      deposit in the Principal Funding
      Account allocable to the Series 1999-2
      Certificates . . . . . . . . . . . . . . . . . . . . . . . $_________

 8.   The aggregate amount to be withdrawn
      from the Finance Charge Account and
      paid in accordance with the Loan
      Agreement pursuant to Section 4.11 . . . . . . . . . . . . $_________

 9.   The excess, if any, of the Required
      Collateral Interest over the sum of the
      Collateral Interest  . . . . . . . . . . . . . . . . . . . $_________

 10.  The Collateral Interest on the Transfer
      Date of the current calendar month,
      after giving effect to the deposits and
      withdrawals on such Transfer Date is
      equal to . . . . . . . . . . . . . . . . . . . . . . . . . $_________

 11.  The amount of Monthly Interest,
      Deficiency Amounts and Additional
      Interest payable to the

      (i) Class A Certificateholders . . . . . . . . . . . . . . $_________

      (ii) Class B Certificateholders  . . . . . . . . . . . . . $_________

      (iii) Collateral Interest Holder . . . . . . . . . . . . . $_________

 12.  The amount of principal payable to the

      (i) Class A Certificateholders . . . . . . . . . . . . . . $_________

      (ii) Class B Certificateholders  . . . . . . . . . . . . . $_________

      (iii) Collateral Interest Holder . . . . . . . . . . . . . $_________

 13.  The sum of all amounts payable to the

      (i) Class A Certificateholders . . . . . . . . . . . . . . $_________

      (ii) Class B Certificateholders  . . . . . . . . . . . . . $_________

      (iii) Collateral Interest Holder . . . . . . . . . . . . . $_________

 14.  To the knowledge of the undersigned, no
      Series 1999-2 Pay Out Event or Trust
      Pay Out Event has occurred except as
      described below:

           None


           IN WITNESS WHEREOF, the undersigned has duly executed and
 delivered this Certificate this ___th day of ______________, ____.


                                 THE FIRST NATIONAL BANK OF ATLANTA
                                 Servicer


                                 By: ______________________________
                                     Name:
                                     Title:



                             TABLE OF CONTENTS
                                                                       Page

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

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

 SECTION 3.  Servicing Compensation and Assignment of Interchange  . . .  21

 SECTION 4.  Reassignment and Transfer Terms . . . . . . . . . . . . . .  23

 SECTION 5.  Delivery and Payment for the Investor Certificates  . . . .  24

 SECTION 6.  Depository; Form of Delivery of Investor Certificates . . .  24

 SECTION 7.  Article IV of Agreement . . . . . . . . . . . . . . . . . .  24
      SECTION 4.4   Rights of Certificateholders . . . . . . . . . . . .  24
      SECTION 4.5   Allocations  . . . . . . . . . . . . . . . . . . . .  25
      SECTION 4.6   Determination of Monthly Interest  . . . . . . . . .  29
      SECTION 4.7   Determination of Monthly Principal . . . . . . . . .  30
      SECTION 4.8   Coverage of Required Amount  . . . . . . . . . . . .  31
      SECTION 4.9   Monthly Payments . . . . . . . . . . . . . . . . . .  32
      SECTION 4.10  Investor Charge-Offs . . . . . . . . . . . . . . . .  37
      SECTION 4.11  Excess Spread; Shared Excess Finance Charge
                      Collections  . . . . . . . . . . . . . . . . . . .  39
      SECTION 4.12  Reallocated Principal Collections  . . . . . . . . .  41
      SECTION 4.13  Shared Principal Collections . . . . . . . . . . . .  42
      SECTION 4.14  Shared Excess Finance Charge Collections . . . . . .  42
      SECTION 4.15  Principal Funding Account  . . . . . . . . . . . . .  43
      SECTION 4.16  Reserve Account  . . . . . . . . . . . . . . . . . .  44
      SECTION 4.17  Determination of LIBOR . . . . . . . . . . . . . . .  47
      SECTION 4.18  Transferor's or Servicer's Failure to Make a
                      Deposit or Payment . . . . . . . . . . . . . . . .  47

 SECTION 8.  Article V of the Agreement  . . . . . . . . . . . . . . . .  47
      SECTION 5.1   Distributions  . . . . . . . . . . . . . . . . . . .  47
      SECTION 5.2   Monthly Series 1999-2 Certificateholders'
                      Statement  . . . . . . . . . . . . . . . . . . . .  48
      SECTION 5.3   Rule 144A Information  . . . . . . . . . . . . . . .  51

 SECTION 9.  Series 1999-2 Pay Out Events  . . . . . . . . . . . . . . .  51

 SECTION 10.  Series 1999-2 Termination  . . . . . . . . . . . . . . . .  53

 SECTION 11.  Transfers of Class B Certificates  . . . . . . . . . . . .  53

 SECTION 12.  Counterparts . . . . . . . . . . . . . . . . . . . . . . .  53

 SECTION 13.  Governing Law  . . . . . . . . . . . . . . . . . . . . . .  53

 SECTION 14.  No Petition  . . . . . . . . . . . . . . . . . . . . . . .  53

 SECTION 15.  Tax Representation and Covenant  . . . . . . . . . . . . .  53



 EXHIBITS

 EXHIBIT A-1    Form of Class A Certificate
 EXHIBIT A-2    Form of Class B Certificate
 EXHIBIT B      Form of Monthly Payment Instructions and Notification
                  to the Trustee
 EXHIBIT C      Form of Monthly Series 1999-2 Certificateholders'
                  Statement






                                                             Exhibit 4.3


                                         September 21, 1999


 To the Addressees Listed on
 Schedule A Attached Hereto

           Re:  Wachovia Credit Card Master Trust $432,500,000 Class A
                Floating Rate Asset Backed Certificates, Series 1999-2
                $30,000,000 Class B Floating Rate Asset Backed Certificates,
                Series 1999-2

 Ladies and Gentlemen:

           You have requested our opinion as to certain federal and state
 income tax consequences of the issuance of certificates pursuant to the
 Amended and Restated Pooling and Servicing Agreement dated as of June 4,
 1999 (the "Agreement")(1), as amended to the date hereof and the Series
 1999-2 Supplement thereto dated as of September 21, 1999 (the "Supplement"),
 between The First National Bank of Atlanta (the "Bank"), as Transferor and
 Servicer, and The Bank of New York (Delaware), as trustee (the "Trustee").
 Specifically, you have asked us whether the Class A Floating Rate Asset
 Backed Certificates, Series 1999-2 and the Class B Floating Rate Asset
 Backed Certificates, Series 1999-2 (collectively, the "Certificates")
 purchased by investors will be characterized as indebtedness for federal
 income tax purposes and for Delaware state income tax purposes and whether
 Wachovia Credit Card Master Trust (the "Trust") will be classified as an
 association (or a publicly traded partnership) taxable as a corporation.

 -----------------
 (1)   All capitalized terms used below that are not otherwise defined have
       the same meaning as set forth in the Agreement and the Supplement.


           In connection with your request, we have examined and relied upon
 (i) the prospectus dated September 9, 1999, and a prospectus supplement
 dated September 9, 1999, for the Certificates (such prospectus and
 prospectus supplement being hereinafter referred to as the "Prospectus");
 (ii) the Agreement; (iii) the Supplement; (iv) the Participation Agreement
 between the Transferor and Wachovia Bank, N.A. (the "Participant") dated
 April 1, 1992 (as amended, the "Participation Agreement"); (v) the Loan
 Agreement among the Bank, the Trustee, the Collateral Investors and the
 agent acting on their behalf, dated September 21, 1999 (the "Loan
 Agreement"); and (v) such other documents as we have deemed material to the
 opinions set forth herein.  Our opinions are based on, among other things,
 the initial and continued accuracy of the information, statements,
 representations, and covenants contained in the Agreement, the Supplement,
 and the other documents referred to herein, and we have assumed that all
 parties to such documents will comply with their obligations thereunder and
 that all such documents are enforceable according to their terms.

           Our opinion is also based upon the Internal Revenue Code of 1986,
 as amended (the "Code"), administrative rulings, judicial decisions,
 proposed, temporary, and final Treasury regulations, and other applicable
 authorities.  The statutory provisions, regulations, and interpretations
 upon which our opinions are based are subject to change, and such changes
 could apply retroactively.  In addition, there can be no assurance that
 positions contrary to those stated in our opinion may not be asserted by
 the Internal Revenue Service.

           This opinion is based upon the terms and characteristics of the
 Certificates solely in the form such Certificates have been issued by the
 Trust to initial purchasers pursuant to the Agreement and does not in any
 way address the characterization of any derivative investments in any such
 Certificates or of any securities collateralized or otherwise supported by
 any such Certificates.  This opinion is also based upon the Transferor's
 representation that it has not participated in the structuring, terms or
 characteristics of any such derivative investments or securities
 collateralized by the Certificates and that the obligation of the purchaser
 with respect to the Certificates is not in any way dependent upon the
 structuring, terms or characteristics of such derivative investments or
 securities.

           In our opinion, under current law as of the date hereof (i) the
 Certificates will constitute indebtedness for federal income tax purposes
 and for Delaware state income tax purposes and (ii) the Trust will not be
 classified as an association (or a publicly traded partnership) taxable as
 a corporation for federal income tax purposes.

 I.   Federal Income Tax Characterization of the Certificates.

      A.  Economic Substance of the Transaction.  If the economic substance
 of a transaction differs from the form in which it is cast, except in
 certain limited circumstances (see discussion below), the substance, rather
 than the form, governs the federal income tax consequences of the
 transaction.  Gregory v. Helvering, 293 U.S. 465 (1935); Helvering v. F. &
 R. Lazarus & Co., 308 U.S. 252, aff'g, 101 F.2d 728 (6th Cir. 1939); Gatlin
 v. Commissioner, 34 B.T.A. 50 (1936).

           Whether the Certificates are in substance debt or ownership
 interests in the Receivables is based on a determination of which party to
 the transaction holds the "substantial incidents of ownership."  The courts
 have identified a variety of factors that must be considered in making that
 determination.  See, Town & Country Food Co. v. Commissioner, 51 T.C. 1049
 (1969), acq., 1969-2 C.B. xxv; United Surgical Steel Co. v. Commissioner,
 54 T.C. 1215 (1970), acq., 1971-2 C.B. 3; G.C.M. 39584 (December 3, 1986).
 In the context of this transaction, the most important considerations are:
 (i) whether the Transferor bears the burdens of ownership (i.e., the risk
 of loss from the Receivables) and (ii) whether the Transferor retains the
 benefits of ownership (i.e., the potential for gain from the Receivables).
 The following discussion considers these as well as other relevant factors
 and demonstrates that each factor supports characterization of the
 Certificates as debt.

           1.  The Burdens of Ownership are Not Borne by Certificateholders.
 The principal burden of ownership with respect to the Receivables is risk
 of loss arising from defaulted payments and changes in interest rates.
 These risks, under all reasonable default scenarios, are not borne by
 Certificateholders.

           Defaults on the Receivables that are allocable to the
 Certificateholders will first be absorbed by Excess Spread and Reallocated
 Principal Collections.  Based on historical performance of the assets, a
 present value calculation prepared by Credit Suisse First Boston
 Corporation indicates that the net present value of the Excess Finance
 Charge Collections, discounted at the weighted average of the Class A
 Certificate Rate, the Class B Certificate Rate and the rate used to
 determine Collateral Monthly Interest pursuant to Section 4.6(c) of the
 Supplement, and assuming that LIBOR remains at its rate as of the date of
 such present value calculation, would be as much as 8.74% of the sum of the
 outstanding principal balances of the Class A Certificates, the Class B
 Certificates and the Collateral Interest plus such net present value.

           If Excess Spread were insufficient to cover defaults allocated to
 the Class A Certificates, Reallocated Principal Collections allocable first
 to the Collateral Interest and then to the Class B Investor Interest would
 be available to protect the Class A Certificateholders against default
 losses.  If Reallocated Principal Collections are insufficient to fund the
 remaining Class A Required Amount, then the Collateral Interest will be
 reduced (but not below zero).  In the event that such reduction would cause
 the Collateral Interest to be a negative number, the Class B Investor
 Interest will be reduced by the amount which the Collateral Interest would
 have been reduced below zero (but not below zero).

           If Excess Spread were insufficient to cover defaults allocated to
 the Class B Certificates, Reallocated Principal Collections allocable to
 the Collateral Interest not required to fund the Class A Required Amount
 would be available to protect the Class B Certificateholders against
 default losses.  If such Reallocated Principal Collections are insufficient
 to fund the remaining Class B Required Amount, then the Collateral Interest
 will be reduced (but not below zero).

           In reasonable interest rate scenarios, the Transferor bears the
 risk that the difference between the amount of interest earned on the
 Receivables and the interest payable on the Certificates will decline
 because the Transferor is ultimately entitled to receive Excess Spread.  In
 addition, a Series 1999-2 Pay Out Event will occur if the average Portfolio
 Yield for any three consecutive Monthly Periods is reduced to a rate which
 is less than the average Base Rate for such period.  The "Base Rate", in
 general terms, is the rate that would be necessary to fund interest on the
 Class A Certificates, the Class B Certificates, the Collateral Interest,
 and the portion of the Servicing Fee allocable to investors, and "Portfolio
 Yield" is, in general terms, the yield allocable to the Investor Interest
 for the month, calculated on a cash basis after taking into account
 defaults.  Thus, a Series 1999-2 Pay Out Event will occur if the portfolio
 does not continue to provide sufficient funds allocable to investors to
 make payments on the Certificates.

           Finally, the likelihood of the Certificateholders bearing any
 actual loss is remote, since such losses would occur only if Excess Spread
 as well as Reallocated Principal Collections allocable to the Collateral
 Interest were exhausted.  Furthermore, the Class A Certificates will be
 rated Aaa by Moody's Investors Service, Inc., AAA by Standard & Poor's
 Ratings Services, and AAA by Fitch IBCA, Inc., and the Class B Certificates
 will be rated A2 by Moody's Investors Service, Inc., A by Standard & Poor's
 Ratings Services, and A by Fitch IBCA, Inc.  Such ratings indicate a strong
 likelihood that all interest and principal will be paid and that the
 Certificateholders do not bear the risk of loss associated with ownership
 of the Receivables.

           2.  The Benefits of Ownership are not Transferred to
 Certificateholders.  If market interest rates for comparable receivables
 decrease in relation to the yield on the Receivables, the Receivables will
 increase in value.  If interest rates remain constant, but customers take a
 longer period of time to pay their principal balances, the value of the
 Receivables will also increase because the Transferor will continue to
 receive the yield on the Receivables over a longer period of time.
 Regardless of interest rates, a change in customer payment patterns
 resulting in fewer defaults than expected based on historical experience
 will also increase the value of the Receivables.  Any increase (to the
 extent permitted by applicable law and the terms of the Agreement) in the
 rate at which interest is assessed on the Accounts will also increase the
 value of the Receivables and the amount of Excess Finance Charge
 Collections.

           The Agreement provides that the rate of return to the
 Certificateholders (a floating rate based on a spread of 0.18% over LIBOR
 in the case of the Class A Certificates and 0.42% over LIBOR in the case of
 the Class B Certificates) is set at the time of the issuance of the
 Certificates; in contrast, finance charges payable with respect to certain
 Receivables are fixed at annual percentage rates that range from 14.98% to
 17.98% and others carry variable rates that range from prime to prime plus
 9.9% per annum.   The Transferor receives the remaining proceeds from the
 Receivables (after payment of fixed costs); consequently, all of the
 benefit of any increase in the value of the Receivables or in the Excess
 Finance Charge Collections will inure to the Transferor rather than to the
 holders of the Certificates.

           3. Other Factors.  A number of other factors support the
 conclusion that the Certificates are in substance debt.  The terms of the
 Receivables differ materially from the terms of the Certificates with
 regard to their respective interest rates and maturity dates.  The
 Transferor will retain control and possession of the Receivables.  The
 Bank, as Servicer, is responsible for servicing, management, collection and
 administration of the Receivables and will bear all costs and expenses
 incurred in connection with such activities, although an amount to
 compensate the Servicer for collection activity is permitted by the
 Agreement to be periodically withdrawn by the Bank from the assets held by
 the Trust to secure the Certificates.  The obligors on the Receivables will
 not be notified of the transfer of the Receivables to the Trust and will at
 all times treat the Bank as the owner of such Receivables.  In addition,
 the Bank will agree to indemnify the Trust for the entire amount of losses,
 claims, damages or liabilities arising out of the activities of the Bank as
 Servicer.  The Trustee, on behalf of the Certificateholders, has the right
 to inspect the Servicer's documentation on the Receivables, a right which
 is common in loan transactions.  In addition, the Bank, as Servicer,
 collects the Receivables without significant supervision by the Trustee or
 Certificateholders.  The foregoing additional factors support the
 conclusion that the transaction described in the Agreement and in the
 Supplement constitutes a loan from the Certificateholders to the
 Transferor.

      B.  Form versus Economic Substance.  There is a series of cases that
 have been interpreted to stand for the proposition that the Internal
 Revenue Service may require a taxpayer to be bound by the form of a
 transaction and which preclude the taxpayer from arguing that the form of a
 transaction should be disregarded in favor of the economic substance of the
 transaction.  See, e.g., Commissioner v. Danielson, 378 F.2d 771 (3rd
 Cir.), cert. denied, 389 U.S. 858 (1967)(purchase agreement expressly
 allocated consideration to a covenant not to compete; however, taxpayer
 reported the entire amount as proceeds from the sale of capital assets;
 held: the taxpayer could not contradict the form of the agreement and
 attack the allocation to the covenant not to compete except in cases of
 fraud, duress or undue influence); Spector v. U.S., 641 F.2d 376 (5th Cir.
 1981)(pursuant to a written agreement, a partnership deducted Section 736
 guarantee payments to a withdrawing partner but the partner, contrary to
 the terms of the agreement treated such payments as Section 741 capital
 gain payments realized upon the sale of the partnership interest; held:
 payments were Section 736 ordinary income); Sullivan v. U.S., 618 F.2d 1001
 (3d Cir. 1980)(taxpayer disavowed original allocation of purchase price
 between land and agreements to lease space in a shopping mall to be built
 on the land when, upon audit, the gain on the sale of the leases was held
 to be short-term capital gain; held: contract allocations must be
 respected).

           The Danielson line of cases covers diverse transactions that are
 highly fact specific and difficult to summarize.  In general, these cases
 involve taxpayers who, contrary to the written documents, later adopt
 inconsistent positions regarding (i) the allocation of purchase price, (ii)
 the valuation of assets or (iii) the character of income or gain to the
 detriment of the Treasury.  None of these cases is directly applicable,
 however, to the facts of the transactions described in the Agreement.
 Unlike the Danielson line of cases, the Certificateholders, the Servicer,
 and the Transferor do not have adverse economic interests with respect to
 the Certificates.

           In addition, the form of the transaction is consistent with
 characterization of the Certificates as debt.  Accordingly, these
 authorities are not applicable to the transaction and will not cause the
 transaction to be treated as a sale of an interest in the Receivables to
 the holders of the Certificates.  An analysis of the following demonstrates
 that the form of the transaction is consistent with the characterization of
 the transaction as an issuance of debt and not as a sale of the Receivables
 to Certificateholders.

           1.   The Prospectus, the Agreement and the Certificates will
 state that the Certificateholders, Certificate Owners, the Bank, and the
 Holder of the Transferor Certificate (including the Participant) will treat
 the transaction as a financing for federal and state income tax purposes.

           2.  The Certificates will state that they represent an "undivided
 interest" in the Trust.  However, the rights of a Certificateholder are
 only to receive payments of interest at the applicable Certificate Rate on
 the outstanding amount of the Certificates and repayment of the par amount
 of the Certificates on or prior to their maturity dates.  The Certificates
 will not provide the Certificateholders with any specific rights in any
 Receivable, but rather will provide only for rights to cash flow from the
 Receivables pool.  Moreover, upon fulfillment of certain conditions, the
 Transferor may add additional accounts to, or remove accounts from, the
 pool of accounts the Receivables in which secure the Certificates.

           3.  Although the Certificates state that they represent an
 "undivided interest" in the Trust, during the Amortization Period, the
 allocation of Principal Receivables to the Certificates will be
 disproportionately large in comparison to the Investor Interest.  In
 addition, certain collections of principal allocable to other Series of
 certificates may be available to make payments of principal on the
 Certificates.

           Furthermore it is difficult to distinguish clearly between
 "form," "substance," and nomenclature.  The language in the Agreement that
 could be read to suggest that a sale to the Trust is intended has no effect
 on the contractual rights of the parties.  Regardless of whether "sale"
 language or "pledge" language is employed in the Agreement, the economic
 rights of the Certificateholders are not affected.  See Frank Lyon Co. v.
 U.S., 435 U.S. 561, 583-84 (1978)(form is the structure of the underlying
 economic transaction); Freesen v. Commissioner, 798 F.2d 195 (7th Cir.
 1986), rev'g  84 T.C. 920("form" must be distinguished from nomenclature);
 Coulter Electronics, Inc. v. Commissioner, 59 T.C.M. 350 (1990), aff'd, 943
 F.2d 1318 (11th Cir. 1991).

           If certain aspects of the transaction should be determined to be
 inconsistent with treatment of the Certificates as debt and the form of the
 transaction is therefore ambiguous, numerous cases hold that the economic
 substance of the transaction controls the transaction's characterization.
 Elrod v. Commissioner, 87 T.C. 1046, 1065 (1986); Smith v. Commissioner, 82
 T.C. 705, 713 (1984); Morrison v. Commissioner, 59 T.C. 248, 256 (1972),
 acq., 1973-2 C.B. 3; Kreider v. Commissioner, 762 F.2d. 580,588 (7th Cir.
 1985); Comdisco, Inc. v. United States, 756 F.2d. 569, 578 (7th Cir. 1985).
 In such a circumstance, it would be inappropriate to restrict taxpayers to
 the "four corners" of their document, since the written instrument by its
 own terms, is unclear.  "The Danielson rule ...[is not] applicable to
 exclude parol evidence offered with respect to an ambiguous document."
 Elrod, supra at 1066.  Accordingly, if the form of the transaction is
 deemed to be ambiguous, a court would look to evidence of the transaction's
 economic substance to determine its character.

      C.  Divergent Accounting Treatment.  In Notice 94-47, 1994-1 C.B. 357,
 the Internal Revenue Service has taken the position that the fact that an
 instrument is intended to be treated differently for tax purposes than for
 other purposes, including regulatory accounting purposes, is a key factor
 to be considered in determining whether the instrument should be
 characterized as debt or equity for federal income tax purposes.  That
 factor, however, does not by itself determine the classification of the
 instrument for tax purposes; accordingly, the fact that the Transferor
 intends to report the transaction as a sale of the Receivables to
 Certificateholders for certain regulatory and financial accounting purposes
 does not by itself control the result for tax purposes.

           Indeed, the Supreme Court has frequently rejected the proposition
 that the financial accounting treatment of a transaction controls its tax
 treatment.  For example, in Cottage Savings Ass'n v. Commissioner, 499 U.S.
 554 (1991) rev'g 890 F.2d 848 (6th Cir. 1989), rev'g 90 T.C. 372 (1988),
 reciprocal "sales" of mortgage loans were respected as sales for federal
 income tax purposes (permitting thrifts to realize losses that produced
 loss carrybacks and tax refunds) even though such transactions were not
 treated as sales for regulatory accounting purposes.  Thus, thrifts were
 able to generate tax losses without such losses being reflected on their
 financial statements for regulatory accounting purposes.(2)

 ----------------
 (2)   It should be noted that in Cottage Savings the legal form of the
       transaction (which was a sale) was respected.  Thus, the taxpayer
       was not asserting a tax position inconsistent with the form of the
       transaction.  Here, the language describing the transfer of the
       Receivables to the Trust is ambiguous.


           Several other Supreme Court cases demonstrate that divergence
 between tax and financial accounting is not uncommon.  Thor Power Tool Co.
 v. Commissioner, 439 U.S. 552, 538-44 (1979)(company's inventory deductions
 for financial accounting purposes were disallowed for federal income tax
 purposes--"any presumptive equivalency between tax and financial accounting
 would be unacceptable"); Commissioner v. Hansen, 360 U.S. 446
 (1959)(reserve to cover contingent liability in event of nonperformance of
 guaranty); Lucas v. American Code Co., 280 U.S. 445 (1930)(reserve to cover
 expected liability on contested lawsuit).  See also Frank Lyon Co. v.
 United States, supra, at 577 (financial accounting treatment of a mortgage
 reflected the taxpayer's proper tax treatment of a sale-leaseback
 transaction although tax and accounting treatment "need not necessarily be
 the same").

                                   *

           Based on the foregoing, although there is no authority directly
 applicable to the facts of this transaction, in our opinion the substance
 of the transaction is consistent with the characterization of the
 Certificates as debt and the Certificates will properly be treated as debt
 for federal income tax purposes.


 II. Characterization of the Trust.

           The use of a trust form of issuer raises a number of issues
 regarding its proper characterization for federal income tax purposes.  In
 many respects, the Trust is similar to trusts established to hold
 collateral pledged as security in connection with lending transactions.  If
 interests in the Trust which are not held by the Bank are treated as debt
 for federal income tax purposes, the Trust will be disregarded for federal
 income tax purposes, and will be characterized instead as a mere security
 arrangement.  Treas. Reg. section 1.61-13(b); Rev. Rul. 76-265, 1976-2 C.B.
 448; see also Rev. Rul. 73-100, 1973-1 C.B. 613 (domestic corporation's
 transfer of securities to Canadian security holder, to secure liabilities
 to policyholders in Canada, does not create a trust where discretionary
 powers retained by corporation); Rev. Rul. 71-119, 1971-1 C.B. 163
 (settlement fund administered by "trustee" not a trust).

           The Trust will, however, also issue certificates, or other
 interests, that may not be classified as debt for federal income tax
 purposes.  The Transferor Participation issued to the Participant, for
 example, is not intended to be treated as debt.  Such interest could cause
 the Trust to be subject to the rules of entity classification under Section
 7701 of the Code and the Treasury regulations thereunder.  Under these
 rules, an entity that was in existence on December 31, 1996 "will have the
 same classification that the entity claimed" under prior rules.  Treas.
 Reg. section 301.7701-3(b)(3).  Under prior rules, the Trust claimed that
 if any interest in the Trust was properly characterized as equity, the
 Trust was a partnership.  Thus, the Trust would continue to be classified
 as a partnership under the current rules.

           Alternatively, if no interest in the Trust was properly
 characterized as equity prior to January 1, 1997, but an interest in the
 Trust is properly characterized as equity after January 1, 1997, the Trust
 will be classified as a partnership under current rules.  Under these
 rules, a "business entity" with at least two members is classified as a
 partnership unless (i) it is required to be classified as a corporation or
 (ii) it affirmatively elects to be classified as an association taxable as
 a corporation.  Treas. Reg. section 301.7701-3(a).  In this case, the Trust
 would have at least two members:  the Transferor and the holder of any
 interest in the Trust not characterized as indebtedness for federal tax
 purposes.  In addition, the Trust is not one of the kind of entities which
 are required to be classified as a corporation under Treas. Reg. section
 301.7701-2(b).  Thus, assuming the Trust would not elect to be classified
 as an association taxable as a corporation, it would be classified as a
 partnership.(3)

 -------------------
 (3)   This discussion also assumes that the Trust is a "business entity."
       Generally, the term "business entity" means an entity recognized for
       federal tax purposes as a separate entity which is not classified as
       a trust under the Code.  Treas. Reg. section301.7701-2(a).


                                  *

           Accordingly, based on the foregoing and assuming the Trust does
 not elect to be classified as an association taxable as a corporation, the
 Trust would be characterized as a partnership for federal income tax
 purposes.


      A.  Publicly Traded Partnership.

           Under Section 7704 of the Code, a partnership will constitute a
 "publicly traded partnership" taxable as a corporation if interests in the
 partnership are traded on an established securities market or are readily
 tradable on a secondary market (or the substantial equivalent thereof).

           Treas. Reg. section 1.7704-1 provides a "safe harbor" from
 treatment as a publicly traded partnership if (i) no interest in the
 partnership is "traded on an established securities market," (ii) (subject
 to certain exceptions) all interests in the partnership were issued in a
 transaction (or transactions) that was not required to be registered under
 the Securities Act of 1933 and (iii) (subject to certain exceptions) the
 partnership does not have more than one hundred partners at any time during
 the taxable year of the partnership.  Based on a representation of the
 Transferor, it is our understanding that there are not today, and have not
 been at any time during the current taxable year, more than one hundred
 holders of collateral interests (or interests therein) or of other
 interests in the Trust with respect to which an opinion was not rendered
 that such interests will be treated as debt for federal income tax purposes
 nor are such interests "traded on an established securities market."
 Moreover, the Supplement and the Collateral Interest contain provisions
 intended to limit the total number of holders of the Collateral Interest
 and the collateral interests of other Series, and the Collateral Interest
 Holder covenants to restrict transfers of the Collateral Interest so that
 there will never be more than 100 holders of interests in the Trust for
 which no opinion has been rendered that such interest is "debt" for federal
 income tax purposes and to prevent the Collateral Interest from being
 "traded on an established securities market."  Accordingly, as of the date
 hereof, the Trust is not a "publicly traded partnership" taxable as a
 corporation.


 III. Delaware Income Tax Characterization of the Certificates.

           In rendering the following opinion regarding state taxation in
 Delaware, we have considered and relied upon the applicable provisions of
 the tax laws of Delaware, the regulations promulgated thereunder, cases and
 administrative rulings and such other authorities as we have deemed
 appropriate.

           Based on the foregoing, although there is no authority directly
 applicable to the facts of this transaction, in our opinion the substance
 of the transaction is consistent with the characterization of the
 Certificates as debt, and the Certificates will properly be treated as debt
 for Delaware income tax purposes.

                          *       *      *


           This opinion is being furnished to you solely for your benefit
 and is not to be used, circulated, quoted, or otherwise referred to for any
 purpose without our express written permission.

                               Very truly yours,


                          /s/ Skadden, Arps, Slate, Meagher & Flom LLP




                               SCHEDULE A

 Wachovia Bank, N.A.
 100 North Main Street
 Winston-Salem, NC 27150

 Credit Suisse First Boston Corporation
 Wachovia Securities, Inc.
   as Representatives of  the Several Underwriters
 c/o Credit Suisse First Boston Corporation
 Eleven Madison Avenue
 New York, NY 10010

 Commerzbank Aktiengesellschaft,
   New York Branch
 2 World Financial Center
 New York, NY 10281

 Standard & Poor's Rating Services,
   a division of the McGraw-Hill Companies
 26 Broadway
 New York, New York  10004

 Moody's Investors Service, Inc.
 99 Church Street, 4th Floor
 New York, New York  10007

 Fitch IBCA, Inc.
 One State Street Plaza
 New York, New York  10004

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

 The Bank of New York, as Co-Trustee
 101 Barclay Street
 New York, New York 10286

 Four Winds Funding Corporation
 c/o Commerzbank Aktiengesellschaft,
   New York Branch
 2 World Financial Center
 New York, NY 10281








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