LEHMAN ABS CORP
424B5, 1996-01-16
ASSET-BACKED SECURITIES
Previous: ATC ENVIRONMENTAL INC, 10-Q, 1996-01-16
Next: MUNICIPAL HIGH INCOME FUND INC, NSAR-B, 1996-01-16





<PAGE>
<PAGE>
GLOBAL PROSPECTUS SUPPLEMENT
(To Prospectus Supplement dated December 29, 1995
and Prospectus dated December 29, 1995)
 
                                 $1,600,000,000
                      SHORT-TERM CARD ACCOUNT TRUST 1995-1
 
           $1,552,000,000 FLOATING RATE ASSET BACKED NOTES, CLASS A1
         $48,000,000 FLOATING RATE ASSET BACKED CERTIFICATES, CLASS A2
 
     The  Short-Term  Card Account  Trust 1995-1  (the  'Trust') will  be formed
pursuant to a trust  agreement to be  dated as of December  1, 1995 (the  'Trust
Agreement')  and entered into  between Lehman ABS  Corporation (the 'Depositor')
and Wilmington Trust Company, as owner trustee (the 'Owner Trustee'). The  Trust
will  issue  $1,552,000,000 aggregate  principal amount  of Floating  Rate Asset
Backed Notes, Class  A1 (the 'Class  A1 Notes' or  the 'Notes') and  $48,000,000
aggregate  principal amount of Floating Rate Asset Backed Certificates, Class A2
(the 'Class A2 Certificates' or the 'Certificates' and, together with the  Class
A1  Notes, the 'Securities'). The  Class A1 Notes will  be issued pursuant to an
indenture to be  dated as  of December 1,  1995 (the  'Indenture'), between  the
Trust  and The Bank of New York  as indenture trustee (the 'Indenture Trustee').
Terms used and not otherwise defined  herein shall have the respective  meanings
ascribed  to such  terms in  the Prospectus  Supplement dated  December 29, 1995
attached hereto  (the  'Prospectus  Supplement') and  in  the  Prospectus  dated
December 29, 1995 attached hereto (the 'Prospectus').
 
     The  Trust  will  consist of  certain  asset backed  certificates  or notes
(collectively, the  'CABS') each  issued  pursuant to  a pooling  and  servicing
agreement,  master pooling  and servicing agreement  or indenture (collectively,
the 'Agreements') and  certain other  property. Each  of the  CABS evidences  an
interest   in  or   obligation  of   a  trust  fund   created  by   one  of  the
Agreements, the property of which includes  either (a) a portfolio of  revolving
credit  card receivables  (collectively, the  'Receivables') generated  or to be
generated from time to time in the ordinary course of business in a portfolio of
revolving credit card accounts (collectively, the  'Accounts') or (b) a pool  of
asset  backed certificates which evidence an interest  in a trust fund of credit
card receivables (the 'Underlying Certificates');  all monies due in payment  of
the Receivables or Underlying Certificates and certain other properties, as more
fully  described  herein.  In  addition,  the Trust  will  enter  into  the Swap
Agreement described in the Prospectus Supplement with Deutsche Bank AG, New York
Branch (the 'Swap  Counterparty'), pursuant  to which  the Trust  will agree  to
exchange  the proceeds received with  respect to the CABS  for payments from the
Swap Counterparty in  order to pay  amounts due on  the Class A1  Notes and  the
Class A2 Certificates.
                            ------------------------
THIS  GLOBAL PROSPECTUS SUPPLEMENT CONTAINS  CERTAIN LIMITED INFORMATION ABOUT
  THE OFFERING OF THE NOTES WHICH IS RELEVANT TO NON-U.S. PERSONS.  DETAILED
    INFORMATION  CONCERNING  THE OFFERING  IS  CONTAINED IN  THE PROSPECTUS
     SUPPLEMENT AND THE PROSPECTUS, AND PURCHASERS ARE URGED TO READ THIS
       GLOBAL PROSPECTUS SUPPLEMENT,  THE PROSPECTUS  SUPPLEMENT AND  THE
                                PROSPECTUS IN FULL.
 
                            ------------------------
     The  Securities offered  hereby will be  purchased by  Lehman Brothers Inc.
(the 'Underwriter') from the Depositor and will, in each case, be offered by the
Underwriter from  time to  time  to the  public  in negotiated  transactions  or
otherwise  at varying prices to be determined at the time of sale. The aggregate
proceeds to the Depositor from the sale of the Class A1 Notes are expected to be
$1,549,672,000 and from the sale of the Class A2 Certificates are expected to be
$47,928,000 before deducting expenses payable by the Depositor of $1,200,000.
 

     It is expected that the Securities will be delivered in book-entry form and
will be represented by  one or more permanent  global notes in fully  registered
form  without coupons deposited with a custodian  for and registered in the name
of a nominee of  The Depository Trust  Company ('DTC') on  or about January  11,
1996.  Beneficial interests in such global notes will be shown on, and transfers
thereof, will be effected only through, records maintained by DTC and its direct
or  indirect  participants,  including  Cedel  Bank,  societe  anonyme  and  the
Euroclear System. The Securities will be offered in Europe and the United States
of America.

                            ------------------------
                                LEHMAN BROTHERS
 
DECEMBER 29, 1995.


 


<PAGE>
<PAGE>
     The  distribution  of  this Global  Prospectus  Supplement,  the Prospectus
Supplement and the  Prospectus and  the offering  of the  Securities in  certain
jurisdictions  may  be restricted  by law.  Persons  into whose  possession this
Global Prospectus Supplement, the Prospectus Supplement and the Prospectus  come
are  required by the Underwriter  to inform themselves about  and to observe any
such restrictions.
 
     This Global  Prospectus  Supplement,  the  Prospectus  Supplement  and  the
Prospectus do not constitute an offer to sell or the solicitation of an offer to
buy  the Securities in any  jurisdiction in which such  offer or solicitation is
unlawful.
 
     As used in this Global Prospectus Supplement, the Prospectus Supplement and
the Prospectus,  all  references to  'dollars'  and  '$' are  to  United  States
dollars.
 
     The  Depositor has taken all reasonable care to ensure that the information
contained in this  Global Prospectus Supplement,  the Prospectus Supplement  and
the  Prospectus in  relation to  the Depositor  and the  Securities is  true and
accurate in all material respects and that in relation to the Depositor and  the
Securities  there  are  no  material  facts the  omission  of  which  would make
misleading any  statement  herein  or  therein, whether  fact  or  opinion.  The
Depositor  accepts responsibility for  the information contained  in this Global
Prospectus Supplement, the Prospectus Supplement and the Prospectus.
 
                           DESCRIPTION OF SECURITIES
 
     Reference should  be made  to the  accompanying Prospectus  Supplement  and
Prospectus  for a detailed summary of  the provisions of the Securities. Certain
terms used in this  Global Prospectus Supplement are  defined in the  Prospectus
Supplement and the Prospectus.
 
PAYMENTS ON THE SECURITIES
 
     Interest  will be computed as set forth in the Prospectus Supplement on the
basis of the actual number of days in the Interest Accrual Period and a  360-day
year.  See 'Description  of the  Class A1 Notes  -- Payments  of Interest' (page
S-13) and  'Description  of  the  Class  A2  Certificates  --  Distributions  of
Interest'  (page S-15) in  the Prospectus Supplement.  Holders of the Securities
('Securityholders') will receive all  payments of principal  of and interest  on
the   Securities   in   the   manner  described   under   'Description   of  the
Certificates -- Book-Entry  Registration' and '  -- Definitive Certificates'  in
the  Prospectus (pages 18 and  20, respectively). In the  event any payment date
falls on a day which is not a  Business Day, any payment due on such date  shall
be  paid on the next succeeding Business Day  with the same effect as if paid on
the payment date. A 'Business Day' is any day other than a Saturday or Sunday or
another day  on which  banking institutions  in New  York, New  York or  London,
England are authorized or obligated by law or executive order to be closed.
 
     No  additional amounts will be payable  to Securityholders in the event any
deduction or  withholding  for or  on  account of  any  present or  future  tax,
assessment  or other  governmental charge  is imposed  upon any  payment to such
Securityholders by  the United  States or  any political  subdivision or  taxing
authority therein or thereof.
 
STATUS OF THE SECURITIES
 
     The Class A1 Notes will be secured by the assets of the Trust. The Class A2
Certificates  will  represent  fractional  undivided  interests  in  the  Trust.
Distributions of interest on and principal of the Class A2 Certificates will  be
subordinated to payments of interest on and principal of the Class A1 Notes.
 
LIABILITY OF DEPOSITOR
 
     The  Indenture and the Trust Agreement  provide that none of the Depositor,
the Indenture Trustee, the  Owner Trustee or any  of their directors,  officers,
employees   or  agents  will  be  under  any  liability  to  the  Trust  or  the
Securityholders for any action taken, or for refraining from taking any  action,
in good faith pursuant to the Indenture or the Trust Agreement. However, none of
the  Depositor,  the  Indenture  Trustee,  the Owner  Trustee  or  any  of their
directors, officers, employees or agents will be protected
 
                                      GS-2
 


<PAGE>
<PAGE>
against any liability  which would  otherwise be  imposed by  reason of  willful
misfeasance, bad faith or gross negligence of any such person in the performance
of  their duties  or by  reason of reckless  disregard of  their obligations and
duties thereunder.
 
                                 THE DEPOSITOR
 

     Lehman ABS Corporation (the 'Depositor')  was incorporated in the State  of
Delaware  on January 29, 1988. The Depositor  is a wholly owned, special purpose
subsidiary of Lehman Commercial  Paper Inc. ('LCPI'), which  is itself a  wholly
owned  subsidiary of Lehman Brothers Inc. ('Lehman Brothers'), which is a wholly
owned subsidiary of Lehman Brothers  Holdings Inc. ('Holdings'). None of  Lehman
Brothers,  LCPI, Holdings or the Depositor,  nor any affiliate of the foregoing,
has guaranteed or is otherwise obligated with respect to the Securities.

 
     The principal executive offices of the  Depositor are located at 200  Vesey
Street, Three World Financial Center, New York, New York 10285 (Telephone: (212)
526-7000). See 'The Depositor' in the Prospectus Supplement and the Prospectus.
 
                              GENERAL INFORMATION
 

     The  transactions contemplated in the  Prospectus Supplement and Prospectus
were authorized by resolutions adopted by the Depositor on January 10, 1996.

 
     The Class A1 Notes and the Indenture are governed by the laws of the  State
of  New York. The Class A2 Certificates  and the Trust Agreement are governed by
the laws of the State of Delaware.
 

     The Securities have been accepted for clearance through Euroclear and Cedel
under the following common codes: 630 4478  for the Class A1 Notes and 630  4575
for  the Class A2 Certificates.  The CUSIP numbers for  the issue are 82524W AA2
for the Class A1 Notes  and 82524W AB0 for the  Class A2 Certificates. The  ISIN
numbers are US82524W AA27 for the Class A1 Notes and US82524W AB00 for the Class
A2 Certificates.

 
                                      GS-3
 


<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]




<PAGE>
<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated December 29, 1995)
 
                                        $1,600,000,000
                             SHORT-TERM CARD ACCOUNT TRUST 1995-1
                  $1,552,000,000 FLOATING RATE ASSET BACKED NOTES, CLASS A1
                $48,000,000 FLOATING RATE ASSET BACKED CERTIFICATES, CLASS A2
 
    The  Short-Term  Card  Account Trust  1995-1  (the 'Trust')  will  be formed
pursuant to a trust  agreement to be  dated as of December  1, 1995 (the  'Trust
Agreement')  and entered  into by Lehman  ABS Corporation  (the 'Depositor') and
Wilmington Trust Company, as owner trustee (the 'Owner Trustee'). The Trust will
issue $1,552,000,000 aggregate  principal amount of  Floating Rate Asset  Backed
Notes,  Class A1 (the 'Class A1 Notes' or the 'Notes'). The Notes will be issued
pursuant to an indenture to be dated  as of December 1, 1995 (the  'Indenture'),
between  the Trust and The Bank of New York as indenture trustee (the 'Indenture
Trustee'). The Trust will also  issue $48,000,000 aggregate principal amount  of
Floating  Rate Asset Backed Certificates, Class  A2 (the 'Class A2 Certificates'
or the 'Certificates'  and, together  with the Notes,  the 'Securities').  Terms
used  and  not  otherwise  defined herein  shall  have  the  respective meanings
ascribed to such terms in the Prospectus dated December 29, 1995 attached hereto
(the 'Prospectus').
 

    The Trust  will  consist  of  certain asset  backed  certificates  or  notes
(collectively,  the  'CABS') each  issued pursuant  to  a pooling  and servicing
agreement, master pooling  and servicing agreement  or indenture  (collectively,
the  'Agreements') and  certain other  property. Each  of the  CABS evidences an
interest in or obligation of a trust fund created by one of the Agreements,  the
property  of  which includes  either (a)  a portfolio  of revolving  credit card
receivables (collectively, the 'Receivables') generated or to be generated  from
time  to time  in the ordinary  course of  business in a  portfolio of revolving
credit  card  accounts  (collectively,  the  'Accounts'),  or  (b)  a  pool   of
asset-backed  certificates which evidence an interest  in a trust fund of credit
card receivables (the 'Underlying Certificates'),  all monies due in payment  of
the Receivables or Underlying Certificates and certain other properties, as more
fully  described  herein.  In  addition,  the Trust  will  enter  into  the Swap
Agreement (as defined herein) with Deutsche Bank AG, New York Branch (the  'Swap
Counterparty'),  pursuant to which the Trust will agree to exchange the proceeds
received with respect  to the CABS  for payments from  the Swap Counterparty  in
order to pay amounts due on the Class A1 Notes and the Class A2 Certificates.

 
    The  per  annum rate  of interest  on the  Class A1  Notes for  each monthly
Interest  Accrual  Period  (as  defined  herein)  will  equal  one  month  LIBOR
(calculated as described herein) plus 0.01%. Interest on the Class A1 Notes will
be  payable on the 15th day of each month  or, if any such day is not a Business
Day, on the  next succeeding Business  Day (each, a  'Payment Date')  commencing
January 16, 1996. Principal of the Class A1 Notes will be payable on the January
1997  Payment  Date  (or earlier  under  certain circumstances),  to  the extent
described herein, pro rata to the holders of the Class A1 Notes.
 
    The Class A2 Certificates will  represent fractional undivided interests  in
the  Trust. Interest  at a  rate equal  to one  month LIBOR  plus 0.10%  will be
distributed to the Class A2 Certificateholders on each Payment Date.  Principal,
to   the  extent  described  herein,  will   be  distributed  to  the  Class  A2
Certificateholders on the January  1997 Payment Date  (or earlier under  certain
circumstances),  to the extent described herein, pro  rata to the holders of the
Class A2 Certificates. Distributions of principal  and interest on the Class  A2
Certificates  will be subordinated in  priority to payments due  on the Class A1
Notes, as described herein.
 
    There is currently no market for the Securities offered hereby and there can
be no assurance that such  a market will develop or  if it does develop that  it
will continue. See 'RISK FACTORS' herein.
 
    Until  ninety days after the date of this Prospectus Supplement, all dealers
effecting transactions in the Securities,  whether or not participating in  this
distribution,  may be required to deliver a Prospectus Supplement and Prospectus
to investors.  This  is in  addition  to the  obligation  of dealers  acting  as
underwriters  to deliver a Prospectus Supplement  and Prospectus with respect to
their unsold allotments or subscriptions.
                            ------------------------
    THE SECURITIES OFFERED HEREBY CONSTITUTE PART OF A SEPARATE SERIES OF  ASSET
BACKED  SECURITIES BEING  OFFERED BY  LEHMAN ABS  CORPORATION FROM  TIME TO TIME
PURSUANT TO ITS PROSPECTUS DATED  DECEMBER 29, 1995. THIS PROSPECTUS  SUPPLEMENT
DOES  NOT CONTAIN  COMPLETE INFORMATION  ABOUT THE  OFFERING OF  THE SECURITIES.
ADDITIONAL INFORMATION IS CONTAINED IN THE PROSPECTUS AND INVESTORS ARE URGED TO
READ BOTH THIS PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS IN FULL AS WELL AS  ANY
PROSPECTUS  RELATING TO THE CABS. SALES OF THE SECURITIES MAY NOT BE CONSUMMATED
UNLESS THE  PURCHASER  HAS RECEIVED  BOTH  THIS PROSPECTUS  SUPPLEMENT  AND  THE
PROSPECTUS.

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

    FOR   A  DISCUSSION  OF  CERTAIN  FACTORS  WHICH  SHOULD  BE  CONSIDERED  BY
PROSPECTIVE PURCHASERS OF THE SECURITIES, SEE 'RISK FACTORS' ON PAGE S-11 HEREIN
AND ON PAGE 12 IN THE ACCOMPANYING PROSPECTUS.

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

THE SECURITIES REPRESENT INTERESTS  IN OR OBLIGATIONS OF  THE TRUST ONLY AND  DO
NOT  REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, OWNER TRUSTEE,
     INDENTURE TRUSTEE OR ANY AFFILIATE  THEREOF, EXCEPT TO THE  EXTENT
         PROVIDED  HEREIN. NEITHER THE SECURITIES  NOR THE CABS ARE
                  INSURED OR  GUARANTEED BY ANY  GOVERNMENTAL
                                 AGENCY.
 
THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
     SECURITIES   AND  EXCHANGE  COMMISSION   OR  ANY  STATE  SECURITIES
        COMMISSION PASSED  UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS
          PROSPECTUS   SUPPLEMENT.   ANY  REPRESENTATION   TO  THE
                       CONTRARY IS A CRIMINAL OFFENSE.

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

    The Securities offered hereby will be purchased by Lehman Brothers Inc. (the
'Underwriter') from the  Depositor and  will, in each  case, be  offered by  the
Underwriter  from  time to  time  to the  public  in negotiated  transactions or
otherwise at varying prices to be determined at the time of sale. The  aggregate
proceeds to the Depositor from the sale of the Class A1 Notes are expected to be
$1,549,672,000 and from the sale of the Class A2 Certificates are expected to be
$47,928,000 before deducting expenses payable by the Depositor of $1,200,000.

    The  Securities  are  offered  subject  to prior  sale  and  subject  to the
Underwriter's right to reject orders  in whole or in  part. It is expected  that
the  Securities will be delivered in book-entry  form and will be represented by
one or more  permanent global  notes in  fully registered  form without  coupons
deposited  with a custodian for  and registered in the name  of a nominee of The
Depository Trust  Company  ('DTC') on  or  about January  11,  1996.  Beneficial
interests  in such global notes will be shown on, and transfers thereof, will be
effected only through,  records maintained  by DTC  and its  direct or  indirect
participants,  including Cedel Bank,  societe anonyme and  the Euroclear System.
The Securities will be offered in Europe and the United States of America.

                            ------------------------
                                LEHMAN BROTHERS
 
DECEMBER 29, 1995.






<PAGE>
<PAGE>
                                    SUMMARY
 
     The  following summary of certain pertinent information is qualified in its
entirety by reference to  the detailed information  appearing elsewhere in  this
Prospectus  Supplement and in the accompanying  Prospectus and in the prospectus
and prospectus supplement for each  CABS. Certain capitalized terms used  herein
are defined elsewhere in this Prospectus Supplement or in the Prospectus.
 
<TABLE>
<S>                                            <C>
SECURITIES OFFERED...........................  (i)  Floating Rate  Asset Backed  Notes, Class  A1 (the  'Class A1
                                                 Notes' or  the  'Notes') and  (ii)  Floating Rate  Asset  Backed
                                                 Certificates,  Class  A2  (the 'Class  A2  Certificates'  or the
                                                 'Certificates' and,  together  with  the  Class  A1  Notes,  the
                                                 'Securities').
 
TRUST........................................  Short-Term   Card  Account  Trust  1995-1   (the  'Trust'  or  the
                                                 'Issuer'), a Delaware business trust established pursuant to the
                                                 Trust Agreement (as defined herein).  The Trust will consist  of
                                                 certain  asset backed  certificates or  notes (collectively, the
                                                 'CABS') as described herein, with an aggregate principal balance
                                                 of $1,600,000,000 as of January  11, 1996 (the 'Closing  Date').
                                                 In  addition, the Trust  will enter into  the Swap Agreement (as
                                                 defined herein)  with Deutsche  Bank AG,  New York  Branch  (the
                                                 'Swap  Counterparty'), pursuant to which the Trust will agree to
                                                 exchange the  proceeds received  with respect  to the  CABS  for
                                                 payments  from the Swap Counterparty in order to pay amounts due
                                                 on the Class A1 Notes and the Class A2 Certificates.
 
DEPOSITOR....................................  Lehman ABS Corporation.
 
INDENTURE....................................  The Class A1 Notes will be  issued pursuant to an indenture  dated
                                                 as  of December 1, 1995 (the  'Indenture') between the Trust and
                                                 The Bank of New York in  its capacity as indenture trustee  (the
                                                 'Indenture Trustee') in an initial aggregate principal amount of
                                                 $1,552,000,000.    The    Indenture   Trustee    will   allocate
                                                 distributions of principal and  interest received in respect  of
                                                 the  CABS  to  holders of  the  Class  A1 Notes  (the  'Class A1
                                                 Noteholders') in accordance with the Indenture.
 
TRUST AGREEMENT..............................  Pursuant to a trust  agreement dated as of  December 1, 1995  (the
                                                 'Trust  Agreement'), between the  Depositor and Wilmington Trust
                                                 Company in its capacity as owner trustee (the 'Owner  Trustee'),
                                                 the  Trust will  issue the Class  A2 Certificates  in an initial
                                                 aggregate  principal  amount   of  $48,000,000   The  Class   A2
                                                 Certificates  will represent  fractional undivided  interests in
                                                 the Trust.
 
CABS.........................................  The CABS are described herein and  in Appendix A attached to  this
                                                 Prospectus Supplement. The CABS will consist of certain eligible
                                                 asset  backed  certificates or  notes,  as more  fully described
                                                 herein,  each  issued  pursuant  to  a  pooling  and   servicing
                                                 agreement,  master pooling and  servicing agreement or indenture
                                                 (collectively, the 'Agreements').
 
DESCRIPTION OF CLASS A1 NOTES................  The Class A1  Notes will  be secured by  the assets  of the  Trust
                                                 pursuant to the Indenture.
 
     A. INTEREST RATE PAYABLE ON CLASS A1
       NOTES.................................  The  Class A1  Notes represent  $1,552,000,000 aggregate principal
                                                 amount. Interest will accrue on  the unpaid principal amount  of
                                                 the  Class A1 Notes at a rate per annum equal to one month LIBOR
                                                 plus 0.01%, calculated on the basis of the actual number of days
                                                 in each
</TABLE>
 
                                      S-2
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                                 Interest Accrual Period (as defined  below) divided by 360  (the
                                                 'Class A1 Accrual Rate').
 
     B. INTEREST PAYMENTS ON THE CLASS A1
       NOTES.................................  Interest  will be payable to Class  A1 Noteholders on each Payment
                                                 Date. Interest in respect of a  Payment Date will accrue on  the
                                                 Class A1 Notes from and including the preceding Payment Date (in
                                                 the  case  of the  first Payment  Date,  from and  including the
                                                 Closing Date) to but excluding such current Payment Date  (each,
                                                 an  'Interest Accrual Period'). A failure to pay interest on the
                                                 Class A1 Notes on any Payment Date, which failure continues  for
                                                 five  Business Days, constitutes  an Event of  Default under the
                                                 Indenture. A 'Business Day' is any day other than a Saturday  or
                                                 Sunday or another day on which banking institutions in New York,
                                                 New  York or London, England are authorized or obligated by law,
                                                 regulations or executive order to be closed.
 
     C. PRINCIPAL PAYMENTS ON THE CLASS A1
       NOTES.................................  No  principal  is  scheduled  to  be  payable  to  the  Class   A1
                                                 Noteholders until the January 1997 Payment Date. However: (i) if
                                                 a  CABS Amortization  Event occurs  a payment  of principal will
                                                 occur  on  the  first  Payment  Date  subsequent  to  such  CABS
                                                 Amortization  Event,  to the  extent  principal on  the  CABS is
                                                 received by the Trust, (ii) if an Event of Default occurs  under
                                                 the  Indenture (other than an Event  Default due to a Swap Early
                                                 Termination, as hereinafter  defined) the  Indenture Trustee  or
                                                 the  Holders of  a majority  of the  Securities may  declare the
                                                 Class A1 Notes due and payable  or (iii) if an Event of  Default
                                                 occurs  under the Indenture due to a Swap Early Termination, the
                                                 Indenture Trustee  shall  declare the  Class  A1 Notes  due  and
                                                 payable.
 
                                               At  any time principal is payable on  the Class A1 Notes the Class
                                                 A1 Noteholders will  generally receive  an amount  equal to  97%
                                                 (the 'Class A1 Note Percentage') of the Distributable Amount (as
                                                 defined below).
 
                                               Upon   the   occurrence  of   a   CABS  Amortization   Event,  the
                                                 'Distributable Amount' shall equal the principal received on the
                                                 CABS on such Payment  Date by the  Trust. Upon any  acceleration
                                                 after an Event of Default the 'Distributable Amount' shall equal
                                                 the  sum  of (i)  the  principal received  on  the CABS  on such
                                                 Payment Date by the  Trust, (ii) the proceeds  from the sale  of
                                                 the  CABS, net  of certain amounts  due and payable  to the Swap
                                                 Counterparty  and   (iii)  the   amount   due  from   the   Swap
                                                 Counterparty,  if  any,  pursuant  to  the  Swap  Agreement with
                                                 respect to  principal, each  as  calculated by  the  Calculation
                                                 Agent.  Such payments of principal will  be paid pro rata to the
                                                 Class A1 Noteholders. The holders  of the Class A2  Certificates
                                                 (the   'Class  A2  Certificateholders')  will  not  receive  any
                                                 distributions of principal until  the Class A1 Noteholders  have
                                                 received   all  payments  of  principal  due  to  the  Class  A1
                                                 Noteholders on such Payment Date.  The Class A1 Noteholders  and
                                                 the Class A2 Certificateholders shall be referred to collective-
                                                 ly herein as the 'Securityholders.'
 
     D. PAYMENT DATE.........................  The  15th day of each month or, if such day is not a Business Day,
                                                 the next succeeding  Business Day, commencing  January 16,  1996
                                                 or,  in the event of a  Swap Early Termination, the Payment Date
                                                 shall be the Termination Date (as defined herein).
</TABLE>

 
                                      S-3
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
     E. RECORD DATE..........................  Payments on  the Class  A1 Notes  will  be made  to the  Class  A1
                                                 Noteholders  in whose name the Class A1 Notes were registered at
                                                 the close of  business on  the last  Business Day  of the  month
                                                 prior  to  the  month in  which  such payment  occurs,  or, with
                                                 respect to the first Payment Date, the Closing Date (the 'Record
                                                 Date').
 
     F. FINAL SCHEDULED PAYMENT DATE.........  To the extent not  previously paid, the  principal balance of  the
                                                 Class A1 Notes will be due on the January 1997 Payment Date (the
                                                 'Final Scheduled Payment Date').
 
                                               Failure to pay the full principal balance of the Class A1 Notes on
                                                 the Final Scheduled Payment Date constitutes an Event of Default
                                                 under the Indenture.
 
     G. FINAL LEGAL MATURITY.................  January 15, 1997 (the 'Maturity Date').
 
     H. FORM AND REGISTRATION................  The  Class A1 Notes will initially be delivered in book-entry form
                                                 ('Book-Entry Notes')  and will  be represented  by one  or  more
                                                 permanent  global notes in fully registered form without coupons
                                                 deposited with a custodian for and  registered in the name of  a
                                                 nominee  of  The  Depository Trust  Company  ('DTC'). Beneficial
                                                 interests in such global notes  will be shown on, and  transfers
                                                 thereof will be effected only through, records maintained by DTC
                                                 and  its direct or indirect  participants, including Cedel Bank,
                                                 societe anonyme ('Cedel') or the Euroclear System ('Euroclear').
                                                 Transfers within DTC will be in accordance with its usual  rules
                                                 and  operating procedures.  So long  as the  Class A1  Notes are
                                                 Book-Entry Notes, such Class A1  Notes will be evidenced by  one
                                                 or  more  securities  registered  in  the  name  of  Cede  & Co.
                                                 ('Cede'), as  the  nominee  of  DTC. The  Class  A1  Notes  will
                                                 initially  be registered in  the name of  Cede. The interests of
                                                 such Class A1 Noteholders will be represented by book entries on
                                                 the records of DTC and  participating members thereof. No  Class
                                                 A1  Noteholder  will be  entitled to  receive a  definitive note
                                                 representing such person's  interest, except in  the event  that
                                                 Class   A1   Notes  in   fully  registered,   certificated  form
                                                 ('Definitive Notes') are issued under the limited  circumstances
                                                 described  in  'Description  of the  Certificates  -- Definitive
                                                 Certificates'  in  the  Prospectus.   All  references  in   this
                                                 Prospectus  Supplement to Class  A1 Notes reflect  the rights of
                                                 Class A1  Noteholders  only  as such  rights  may  be  exercised
                                                 through  DTC and its participating  organizations for so long as
                                                 such   Class   A1   Notes   are   held   by   DTC.   See   'Risk
                                                 Factors  --  Book-Entry  Certificates' and  'Description  of the
                                                 Certificates -- Book-Entry Registration'  in the Prospectus  and
                                                 'Annex I' thereto.
 
     I. DENOMINATIONS........................  The  Class A1  Notes will  be issued  in minimum  denominations of
                                                 $1,000,000 and integral multiples of $1,000 in excess thereof.
 
     J. TITLE................................  DTC, or  its nominee,  will  be deemed  the registered  holder  of
                                                 Book-Entry  Notes. Title to each Definitive Note will be held by
                                                 the Class  A1 Noteholder  (or its  nominee) in  whose name  such
                                                 Class A1 Note has been registered.
 
     K. EVENTS OF DEFAULT....................  Events  of  default  (each,  an  'Event  of  Default')  under  the
                                                 Indenture include, among others: (i) the failure of the Trust to
                                                 pay interest or principal on any Class A1 Note when such  amount
                                                 becomes  due  and payable  and, with  respect to  interest, such
                                                 failure continues for more  than five Business  Days and (ii)  a
                                                 Swap Early Termination (as defined herein).
</TABLE>

 
                                      S-4
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                               If the Event of Default described in clause (ii) above occurs, the
                                                 Indenture Trustee shall direct the Market Agent to liquidate the
                                                 CABS.
 
                                               The  liquidation proceeds from the sale of the CABS and any amount
                                                 received pursuant to the Swap Agreement shall be applied to make
                                                 payments in the following priority:
 
                                                    (i) the  amount,  if any,  owed  by  the Trust  to  the  Swap
                                                    Counterparty;
 
                                                    (ii)  the amount of interest accrued  and unpaid on the Class
                                                    A1 Notes;
 
                                                    (iii) the amount of interest accrued and unpaid on the  Class
                                                    A2 Certificates;
 
                                                    (iv) the outstanding principal balance of the Class A1 Notes;
                                                    and
 
                                                    (v)  the  outstanding  principal  balance  of  the  Class  A2
                                                    Certificates.
 
DESCRIPTION OF CLASS A2 CERTIFICATES.........  Each Class A2 Certificate will represent an undivided interest  in
                                                 the Trust as described herein.
 
     A. INTEREST RATE PAYABLE ON CLASS A2
       CERTIFICATES..........................  The   Class  A2   Certificates  represent   $48,000,000  aggregate
                                                 principal amount. Interest will  accrue on the unpaid  principal
                                                 amount of the Class A2 Certificates at a rate per annum equal to
                                                 one  month  LIBOR plus  0.10%, calculated  on  the basis  of the
                                                 actual number of days in each Interest Accrual Period divided by
                                                 360 (the 'Class A2 Accrual Rate').
 
     B. INTEREST DISTRIBUTIONS ON THE CLASS
       A2 CERTIFICATES.......................  Except as otherwise provided herein, interest will be  distributed
                                                 to  the  Class  A2  Certificateholders  on  each  Payment  Date.
                                                 Interest in respect of a Payment  Date will accrue on the  Class
                                                 A2 Certificates during the preceding Interest Accrual Period.
     C. PRINCIPAL DISTRIBUTIONS ON THE CLASS
       A2 CERTIFICATES.......................  No   principal  is  scheduled  to  be  payable  to  the  Class  A2
                                                 Certificateholders until the January 1997 Payment Date. However:
                                                 (i) if a CABS Amortization  Event occurs a payment of  principal
                                                 will  occur on  the first Payment  Date subsequent  to such CABS
                                                 Amortization Event,  to  the extent  principal  on the  CABS  is
                                                 received  by the Trust, (ii) if an Event of Default occurs under
                                                 the Indenture (other  than an  Event of  Default due  to a  Swap
                                                 Early  Termination) the  Indenture Trustee  or the  Holders of a
                                                 majority of the Securities may declare the Class A2 Certificates
                                                 due and payable or (iii) if an Event of Default occurs under the
                                                 Indenture due to a Swap Early Termination, the Indenture Trustee
                                                 shall declare the Class A2 Certificates due and payable.
                                               At any time principal is payable on the Class A2 Certificates  the
                                                 Class  A2  Certificateholders will  generally receive  an amount
                                                 equal to  3%  (the 'Class  A2  Certificate Percentage')  of  the
                                                 Distributable  Amount. Such  distributions of  principal will be
                                                 made pro rata to the holders  of the Class A2 Certificates.  The
                                                 Class  A2 Certificateholders will  not receive any distributions
                                                 of principal until  the Class A1  Noteholders have received  all
                                                 payments  of principal due  to the Class  A1 Noteholders on such
                                                 Payment Date.
</TABLE>

 
                                      S-5
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
     D. RECORD DATE..........................  Distributions on the Class A2  Certificates will be made to  Class
                                                 A2  Certificateholders in  whose name the  Class A2 Certificates
                                                 were registered on the Record Date.
     E. SUBORDINATION........................  Distributions of interest  on the  Class A2  Certificates will  be
                                                 subordinated  in priority of payment  to the payment of interest
                                                 due on the  Class A1  Notes. Distributions of  principal on  the
                                                 Class  A2  Certificates  will  be  subordinated  in  priority of
                                                 payment to the payment of principal  due on the Class A1  Notes.
                                                 Consequently,  Class  A2  Certificateholders  will  not  receive
                                                 distributions of  interest  on a  Payment  Date until  the  full
                                                 amount  of interest  due on the  Class A1 Notes  on such Payment
                                                 Date is paid in full and  will not receive any distributions  of
                                                 principal  on a Payment Date until  the full amount of principal
                                                 due on the Class A1 Notes on such Payment Date is paid in full.
     F. FORM AND REGISTRATION................  The Class A2  Certificates will  initially be  delivered in  book-
                                                 entry  form ('Book-Entry Certificates')  and will be represented
                                                 by one or more permanent  global notes in fully registered  form
                                                 without coupons deposited with a custodian for and registered in
                                                 the  name  of a  nominee of  DTC.  Beneficial interests  in such
                                                 global notes will  be shown  on, and transfers  thereof will  be
                                                 effected  only through, records maintained by DTC and its direct
                                                 or  indirect   participants,  including   Cedel  or   Euroclear.
                                                 Transfers  within DTC will be in accordance with its usual rules
                                                 and operating procedures. So long  as the Class A2  Certificates
                                                 are  Book-Entry Certificates, such Class A2 Certificates will be
                                                 evidenced by one or  more securities registered  in the name  of
                                                 Cede,  as the  nominee of  DTC. The  Class A2  Certificates will
                                                 initially be registered in  the name of  Cede. The interests  of
                                                 such  Class A2  Certificateholders will  be represented  by book
                                                 entries on the records of DTC and participating members thereof.
                                                 No Class  A2 Certificateholder  will be  entitled to  receive  a
                                                 definitive  certificate  representing  such  person's  interest,
                                                 except in the  event that  Class A2 Certificates  are issued  as
                                                 Definitive   Certificates   under   the   limited  circumstances
                                                 described in  'Description  of the  Certificates  --  Definitive
                                                 Certificates'   in  the  Prospectus.   All  references  in  this
                                                 Prospectus Supplement  to  Class  A2  Certificates  reflect  the
                                                 rights of Class A2 Certificateholders only as such rights may be
                                                 exercised through DTC and its participating organizations for so
                                                 long  as such Class  A2 Certificates are held  by DTC. See 'Risk
                                                 Factors --  Book-Entry  Certificates' and  'Description  of  the
                                                 Certificates  -- Book-Entry Registration'  in the Prospectus and
                                                 'Annex I' thereto.
     G. DENOMINATIONS........................  The Class A2 Certificates will be issued in minimum  denominations
                                                 of  $1,000,000 and integral multiples of $1000 in excess thereof
                                                 and will not be eligible to  be resold or subdivided into  units
                                                 smaller than the minimum denomination for issuance.
     H. TITLE................................  DTC,  or  its nominee,  will be  deemed  the registered  holder of
                                                 Book-Entry Certificates.  Title to  each Definitive  Certificate
                                                 will  be held by the Class A2 Certificateholder (or its nominee)
                                                 in whose name such Class A2 Certificate has been registered.
 
MARKET AGENT.................................  Lehman Brothers  Inc.  will serve  as  market agent  (the  'Market
                                                 Agent')  for the Trust.  In such capacity,  Lehman Brothers Inc.
                                                 will   act   on    behalf   of   the    Trust   in    connection
</TABLE>

 
                                      S-6
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                                 with  the sale  and purchase of  CABS and  perform various other
                                                 duties. See 'The Market Agent Agreement' herein.
CALCULATION AGENT............................  Lehman Brothers Special Financing  Inc. will serve as  calculation
                                                 agent (the 'Calculation Agent') for the Trust in connection with
                                                 the  Swap Agreement. See 'The  Swap Agreement -- The Calculation
                                                 Agent' herein.
LIQUIDATION OF CABS..........................  On the 15th  Business Day prior  to the Maturity  Date or, in  the
                                                 event  of a Swap Early Termination, on a date to be specified by
                                                 the Market  Agent  (such  date,  the  'Solicitation  Date')  the
                                                 Indenture  Trustee will direct the Market Agent to sell the CABS
                                                 in compliance with  the Sale Procedures.  The settlement of  the
                                                 sale will occur no earlier than the second Business Day prior to
                                                 the  Termination Date (such date,  the 'Final Liquidation Date')
                                                 and the  proceeds  from such  sale  will be  deposited  into  an
                                                 account   established  with  the  Indenture  Trustee  under  the
                                                 Indenture on the  Closing Date (the  'Collection Account').  The
                                                 Indenture  Trustee will then notify the Swap Counterparty of the
                                                 difference, if any,  between the  Final Payment  Amount and  the
                                                 Final  Liquidation  Proceeds (both  as  defined herein).  If the
                                                 Final Liquidation  Proceeds plus  the  amount of  any  principal
                                                 received  on the CABS and not  yet distributed are less than the
                                                 amounts due  to  the  Class  A1 Noteholders  and  the  Class  A2
                                                 Certificateholders,  the difference will be  payable by the Swap
                                                 Counterparty under the Swap Agreement.
                                               'Sale Procedures' means  that the  Market Agent on  behalf of  the
                                                 Trust  will sell one or  more CABS to the  highest bidder of not
                                                 less than two solicited bidders for such CABS (which bidders may
                                                 include  Lehman  Brothers  Inc.  or  the  Swap  Counterparty  or
                                                 affiliates   thereof,  provided  however,  that  neither  Lehman
                                                 Brothers Inc.  nor  the  Swap Counterparty,  nor  any  of  their
                                                 affiliates  are obligated to bid, and  which bidders need not be
                                                 limited to recognized broker dealers).  In the sole judgment  of
                                                 the Market Agent, bids may be evaluated on the basis of bids for
                                                 a  single CABS, a portion  of the CABS or  all of the CABS being
                                                 sold or on any other basis selected in good faith by the  Market
                                                 Agent.  No assurance can be given as to whether the Market Agent
                                                 will be successful in soliciting bids to purchase the CABS.
SWAP AGREEMENT...............................  On the Closing Date the Trust  will enter into the Swap  Agreement
                                                 with  the Swap Counterparty. Pursuant to the Swap Agreement, the
                                                 amounts due to the Trust will  be computed to match the  amounts
                                                 payable  to  the holders  of  the Class  A1  Notes and  Class A2
                                                 Certificates  under   the   Indenture   and   Trust   Agreement,
                                                 respectively.  The amounts due to  the Swap Counterparty will be
                                                 computed to match the interest  amounts received under the  CABS
                                                 and  the proceeds from the sale of the CABS. Payment obligations
                                                 between the Trust and the Swap Counterparty will be settled on a
                                                 net basis.
                                               On each  Payment  Date prior  to  the Termination  Date  the  Swap
                                                 Counterparty will be required to pay to the Trust the Securities
                                                 Floating  Amount. The 'Securities  Floating Amount' with respect
                                                 to any Payment Date will be equal to the sum of (i) the  product
                                                 of (x) the Securities Amount on such Payment Date, (y) the Class
                                                 A1  Accrual Rate, and (z) the  Class A1 Note Percentage and (ii)
                                                 the product  of (x)  the  Securities Amount,  (y) the  Class  A2
                                                 Accrual
</TABLE>

 
                                      S-7
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                                 Rate,   and  (z)  the  Class   A2  Certificate  Percentage.  The
                                                 'Securities Amount' with respect to any Payment Date shall equal
                                                 the sum of (i) the unpaid principal amount of the Class A1 Notes
                                                 and  (ii)  the   unpaid  principal  amount   of  the  Class   A2
                                                 Certificates,  in  each  case as  of  the  immediately preceding
                                                 Payment Date (or as of the Closing Date in the case of the first
                                                 Payment Date) after giving effect to all payments of  principal,
                                                 if  any, made  on the Securities  on any  such preceding Payment
                                                 Date.
                                               On the Termination Date the Swap Counterparty will be required  to
                                                 pay  to the Trust an amount  equal to the outstanding Securities
                                                 Amount less the amount of any payments of principal received  on
                                                 the  CABS and  due to  be paid  to the  Securityholders plus the
                                                 Securities Floating  Amount for  such date  (the 'Final  Payment
                                                 Amount').
                                               On  each Payment Date prior to the Termination Date the Trust will
                                                 be required to pay to the  Swap Counterparty an amount equal  to
                                                 all interest received on the CABS.
                                               On  the Termination Date the Trust will  be required to pay to the
                                                 Swap Counterparty an  amount equal  to the sum  of all  interest
                                                 received  on the CABS and the proceeds received from the sale of
                                                 the CABS (the 'Final Liquidation Proceeds').
                                               The 'Termination Date' will  be the Maturity  Date, except in  the
                                                 event  of  a  Swap  Early Termination  (as  defined  below), the
                                                 Termination Date will be designated pursuant to the Market Agent
                                                 Agreement.
                                               The Swap Agreement will terminate upon the designation of an Early
                                                 Termination Date as defined in the Swap Agreement (a 'Swap Early
                                                 Termination').  A Swap  Early  Termination  will  occur upon the
                                                 acceleration  of the Class A1 Notes  due to an Event of  Default
                                                 under the  Indenture.  A Swap Early  Termination  may also occur
                                                 upon the occurrence of a Swap Early  Termination  Event. A 'Swap
                                                 Early Termination  Event' under the Swap Agreement is any of the
                                                 following: certain events of default and termination events with
                                                 respect  to the  Trust  or  Swap  Counterparty  under  the  Swap
                                                 Agreement,  including  among  others,  failure  to pay  required
                                                 amounts,     breach    of     agreements     or     obligations,
                                                 misrepresentations, bankruptcy, certain events of merger, events
                                                 of illegality  and tax events.  A Swap Early  Termination  is an
                                                 Event of Default  under the Indenture and in such event the CABS
                                                 will be  liquidated  and a net payment  will be made by the Swap
                                                 Counterparty  equal to the  amount,  if any,  by which the Final
                                                 Payment  Amount  exceeds  the Final  Liquidation  Proceeds.  See
                                                 'Description of Class A1 Notes -- K. Events of Default' herein.
SWAP COUNTERPARTY............................  The Swap Counterparty will  be Deutsche Bank  AG, New York  Branch
                                                 (the  'New York Branch')  which is a branch  of Deutsche Bank AG
                                                 (the 'Bank'). Its registered office is at Taunusanlage 12, 60325
                                                 Frankfurt am Main, Federal Republic of Germany.
CALCULATION OF LIBOR.........................  LIBOR applicable to the  calculation of the  interest rate on  the
                                                 Class  A1 Notes  and the Class  A2 Certificates in  respect of a
                                                 Payment Date shall be equal to the rate of one month deposits in
                                                 United States dollars which appears on Telerate Page 3750 as  of
                                                 11:00  a.m.,  London time,  on  the related  LIBOR Determination
                                                 Date. On January 9, 1996,  the Indenture Trustee will  determine
</TABLE>

 
                                      S-8
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                                 LIBOR  for the period from the Closing Date to January 15, 1996.
                                                 Thereafter, the Indenture  Trustee will determine  LIBOR on  the
                                                 second  Business Day  prior to  the Payment  Date on  which such
                                                 Interest Accrual Period commences (each, a 'LIBOR  Determination
                                                 Date').
                                               The  LIBOR applicable to the  CABS is described under 'Description
                                                 of the CABS -- Interest Distributions' herein.
CERTAIN FEDERAL INCOME TAX CONSEQUENCES......  In the opinion  of Special  Tax Counsel (as  defined herein),  for
                                                 federal   income  tax  purposes,  the   Trust  will  not  be  an
                                                 association  or  publicly  traded   partnership  taxable  as   a
                                                 corporation  and the Class A1 Notes should be treated as debt of
                                                 the Swap Counterparty. However, the proper classification of the
                                                 Trust for federal income  tax purposes is  not clear. The  Trust
                                                 could  be treated as a mere security arrangement, in which case,
                                                 the Trust  would be  ignored and  the Class  A1 Noteholders  and
                                                 Class  A2 Certificateholders would be  treated as holding senior
                                                 and subordinated debt of  the Swap Counterparty.  Alternatively,
                                                 the Trust could be treated as a grantor trust, in which case (i)
                                                 the  Class A1 Noteholders and  Class A2 Certificateholders would
                                                 be considered to hold senior and subordinated interests in  debt
                                                 of  the  Swap Counterparty,  respectively or  (ii) the  Class A1
                                                 Notes could be treated as debt of the Trust secured by the  Swap
                                                 Counterparty debt and the Class A2 Certificates would be treated
                                                 as equity owners of Swap Counterparty debt. Alternatively, it is
                                                 possible that the Class A1 Noteholders and Class A2 Certificate-
                                                 holders would be treated as owners of undivided interests in the
                                                 CABS  and the Swap Agreement. Each Class A1 Noteholder and Class
                                                 A2 Certificateholder, by the  acceptance of a  Class A1 Note  or
                                                 Class  A2 Certificate, will agree to treat the Class A1 Notes as
                                                 indebtedness  and  the  Trust  as  a  security  arrangement  for
                                                 federal,  state and local income and franchise tax purposes. See
                                                 'Certain  Federal  Income  Tax  Consequences'  and  'State   Tax
                                                 Consequences'   herein   and   'Certain   Federal   Income   Tax
                                                 Considerations' and 'State Tax Considerations' in the Prospectus
                                                 concerning the application of federal, state and local tax laws.
LEGAL INVESTMENT.............................  Institutions whose  investment  activities are  subject  to  legal
                                                 investment   laws  and  regulations  or  to  review  by  certain
                                                 regulatory  authorities  may  be  subject  to  restrictions   on
                                                 investment    in   the   Securities.   See   'Legal   Investment
                                                 Considerations' herein.
ERISA........................................  Generally, plans that are subject to the requirements of ERISA and
                                                 the Code are permitted to purchase instruments like the Class A1
                                                 Notes that  are debt  under  applicable state  law and  have  no
                                                 'substantial   equity   features'  without   reference   to  the
                                                 prohibited transaction requirements  of ERISA and  the Code.  In
                                                 the  opinion of ERISA Counsel (as  defined herein), the Class A1
                                                 Notes will  be classified  as indebtedness  without  substantial
                                                 equity  features for  ERISA purposes.  However, if  the Class A1
                                                 Notes are  deemed  to  be equity  interests  and  no  statutory,
                                                 regulatory  or administrative exemption  applies, the Trust will
                                                 hold plan assets by reason of  a Plan's investment in the  Class
                                                 A1 Notes. Accordingly, any Plan fiduciary considering whether to
                                                 purchase  the Class A1 Notes on  behalf of a Plan should consult
                                                 with its counsel
</TABLE>

 
                                      S-9
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                            <C>
                                                 regarding the applicability of the  provisions of ERISA and  the
                                                 Code and the availability of any exemptions.
                                               Under  current  law  the  purchase and  holding  of  the  Class A2
                                                 Certificates by or  on behalf  of any employee  benefit plan  (a
                                                 'Plan')  subject to  the fiduciary  responsibility provisions of
                                                 the Employee Retirement Income Security Act of 1974, as  amended
                                                 ('ERISA'),  may result in a  'prohibited transaction' within the
                                                 meaning  of  ERISA   and  the  Code.   Consequently,  Class   A2
                                                 Certificates  may not  be transferred  to a  proposed transferee
                                                 that is a Plan subject to ERISA or that is described in  Section
                                                 4975(e)(1) of the Code, or a person acting on behalf of any such
                                                 Plan  or using the assets of  such plan unless the Owner Trustee
                                                 and the  Depositor receive  the  opinion of  counsel  reasonably
                                                 satisfactory  to  the Owner  Trustee  and the  Depositor  to the
                                                 effect  that  the  purchase  and   holding  of  such  Class   A2
                                                 Certificate  will not  result in the  assets of  the Trust being
                                                 deemed to be 'plan assets' for ERISA purposes and will not be  a
                                                 prohibited  transaction under ERISA or Section 4975 of the Code.
                                                 See 'ERISA Considerations' herein and in the Prospectus.
RATING.......................................  It is a condition to  the issuance of the  Class A1 Notes and  the
                                                 Class  A2 Certificates that they be  each rated 'P-1' by Moody's
                                                 Investors Service,  Inc. ('Moody's')  and 'A-1+'  by Standard  &
                                                 Poor's   Ratings  Services,   a  division   of  The  McGraw-Hill
                                                 Companies, Inc. ('S&P'). The rating of the Securities by Moody's
                                                 addresses the likelihood  of the ultimate  payment of  principal
                                                 and  interest on the Securities. The rating of the Securities by
                                                 S&P addresses the likelihood of  timely receipt of interest  and
                                                 ultimate receipt of principal on the Securities on or before the
                                                 Maturity  Date.  There is  no  assurance that  such  rating will
                                                 continue for any period of time  or that it will not be  revised
                                                 or withdrawn entirely by such rating agency if, in its judgment,
                                                 circumstances  (including, without limitation, the rating of the
                                                 Swap Counterparty) so warrant. A revision or withdrawal of  such
                                                 rating  may have  an adverse effect  on the market  price of the
                                                 Securities. A security  rating is not  a recommendation to  buy,
                                                 sell or hold securities.
</TABLE>

 

                                      S-10



<PAGE>
<PAGE>
                                  RISK FACTORS
 
     Limited   Liquidity.  There  is  currently  no  secondary  market  for  the
Securities. Lehman Brothers currently intends to make a market in the Securities
but is under no obligation to do so. There can be no assurance that a  secondary
market  will develop in the  Securities or, if a  secondary market does develop,
that it will provide holders of  the Securities with liquidity of investment  or
will continue for the life of the Securities.
 
     Trust's  Relationship to the  Depositor. The Depositor  is not obligated to
make any payments in respect of the Securities or the CABS.
 

     The Swap Agreement.  The purchase of  Securities involves risks  associated
with  the Swap Agreement and the  Swap Counterparty. Investors in the Securities
will be  relying  on the  Swap  Counterparty as  a  source of  payments  on  the
Securities.

 

     The  Swap  Counterparty will  pay  to the  Trust,  for distribution  to the
Securityholders on the Termination Date the  amount, if any, by which the  Final
Payment  Amount exceeds the Final Liquidation Proceeds. Any amounts by which the
Final Liquidation Proceeds exceed the Final Payment Amount shall be paid to  the
Swap Counterparty.

 

     On  the Solicitation  Date, the  Indenture Trustee  will direct  the Market
Agent to sell  the CABS to  the highest bidder  of not less  than two  solicited
bidders for such CABS. Such bidders may include Lehman Brothers Inc. or the Swap
Counterparty,   or  affiliates   thereof;  provided,  however,   that  the  Swap
Counterparty, Lehman Brothers  Inc. and  their affiliates are  not obligated  to
bid. Bidders need not be limited to recognized broker dealers.

 

     In the event of the bankruptcy of the Swap Counterparty, the Swap Agreement
will  be terminated in  accordance with its  terms. The termination  of the Swap
Agreement will be an Event of Default under the Indenture and will result in the
liquidation of the CABS and an acceleration of amounts due on the Securities. In
the event of the bankruptcy of the  Swap Counterparty, the CABS will be sold  by
the  Market Agent which  may result in final  payments of the  Class A1 Notes or
distributions of the Class A2 Certificates in amounts less than would have  been
obtained  pursuant to the Swap Agreement. In  the event of the bankruptcy of the
Market  Agent,  the  Trust's  ability   to  promptly  liquidate  the  CABS   for
distribution  to  Securityholders could  be  adversely impacted.  See  'The Swap
Agreement.'

 

     Maturity Assumptions. Each series of CABS is subject to early  amortization
or  default upon the occurrence  of any of the  amortization events or events of
default applicable to such CABS as  described herein and in the prospectus  used
in connection with the offering of such CABS.

 
     The  rate of payment of principal of the Securities may also be affected by
the repurchase by each CABS Issuer (other than Lehman Card Account Trust  1994-1
(the  'LCAT Trust')) of the CABS issued by  such CABS Issuer at a purchase price
equal to a percentage of the  principal balance thereof plus accrued and  unpaid
interest,  which right is exercisable only after the aggregate principal balance
of the CABS is less than 5%  of their original principal balance. In such  event
the  repurchase price  paid by the  CABS Issuer  would be passed  through to the
Class A1 Noteholders and Class A2 Certificateholders as a payment of principal.
 

     Rating of the Class A1 Notes and  Class A2 Certificates. It is a  condition
to  the issuance and  sale of the Class  A1 Notes and  the Class A2 Certificates
that they each  be rated 'P-1'  by Moody's and  'A-1+' by S&P  (each of S&P  and
Moody's  being hereinafter referred to as a  'Rating Agency'). A rating is not a
recommendation to purchase,  hold or  sell securities, inasmuch  as such  rating
does  not comment as to  market price or suitability  for a particular investor.
The rating of the Securities by Moody's addresses the likelihood of the ultimate
payment of  principal  and  interest  on  the  Securities.  The  rating  of  the
Securities  by S&P  addresses the likelihood  of timely receipt  of interest and
ultimate receipt of principal on the Securities on or before the Maturity  Date.
However, a Rating Agency does not evaluate, and the ratings of the Securities do
not  address,  the possibility  that investors  may receive  a lower  yield than
anticipated. There can be no assurance that  a rating will remain for any  given
period  of time or that a rating will  not be lowered or withdrawn entirely by a
Rating Agency if, in its judgment, circumstances (including, without limitation,
the rating of the Swap Counterparty) in the future so warrant.

 
                                      S-11
 


<PAGE>
<PAGE>
     Risks Attendant to Investments in the Class A2 Certificates.  Distributions
of  interest on the  Class A2 Certificates  will be subordinated  in priority of
payment to interest due on the Class A1 Notes. Distributions of principal on the
Class A2 Certificates will be subordinated in priority of payment to the payment
of  principal  due  on   the  Class  A1  Notes.   Consequently,  the  Class   A2
Certificateholders  will not receive any  distributions of interest with respect
to an Interest Accrual Period until the full amount of interest on the Class  A1
Notes on the related Payment Date has been paid in full and will not receive any
distributions  of principal until the full amount  of principal due on the Class
A1 Notes on such Payment Date is paid in full.
 
                                   THE TRUST
 
GENERAL
 
     The Issuer,  Short-Term Card  Account  Trust 1995-1,  is a  business  trust
formed  under the laws of the State  of Delaware pursuant to the Trust Agreement
for  the  transactions  described  in  this  Prospectus  Supplement.  The  Trust
Agreement  constitutes the 'governing instrument' under the laws of the State of
Delaware relating to business trusts. After  its formation, the Issuer will  not
engage  in any activity other than (i)  acquiring, holding and managing the CABS
and the other assets of the Trust and proceeds therefrom, (ii) issuing the Class
A1 Notes and the Class  A2 Certificates, (iii) making  payments on the Class  A1
Notes  and the Class A2 Certificates and  (iv) engaging in other activities that
are necessary,  suitable  or  convenient  to accomplish  the  foregoing  or  are
incidental thereto or connected therewith.
 
     The  Trust's  principal offices  are in  Wilmington,  Delaware, in  care of
Wilmington Trust Company, as  Owner Trustee, at the  address listed below  under
'The Owner Trustee.'
 
                       DESCRIPTION OF THE CLASS A1 NOTES
 
GENERAL
 
     The  Class A1 Notes  will be issued  pursuant to the  Indenture dated as of
December 1, 1995,  between the  Trust and  The Bank  of New  York, as  Indenture
Trustee.  The  Depositor will  provide a  copy of  the Indenture  to prospective
investors without charge upon request.
 
     The following summaries describe  certain terms of the  Class A1 Notes  and
the  Indenture. The summaries do not purport  to be complete and are subject to,
and qualified  in  their  entirety  by  reference  to,  the  provisions  of  the
Indenture.  Wherever particular defined terms of  the Indenture are referred to,
such defined  terms  are thereby  incorporated  herein by  reference.  See  'The
Indenture' herein for a summary of additional terms of the Indenture.
 
     The  Class A1 Notes will be issued in fully registered form only. The Class
A1 Notes will  be freely transferable  and exchangeable at  the corporate  trust
office  of the Indenture Trustee.  The Class A1 Notes  will be issued in minimum
denominations of $1,000,000 and integral multiples of $1,000 in excess  thereof;
provided  that one Class  A1 Note may be  issued in such  denomination as may be
necessary to represent the remainder of the aggregate amount of Class A1 Notes.
 
PAYMENTS ON CLASS A1 NOTES
 

     Payments on the Class  A1 Notes, as  described below, will  be made by  the
Indenture  Trustee on each Payment  Date to persons in  whose names the Class A1
Notes are registered on  the Record Date. Payments  to each Class A1  Noteholder
will  be made through the  facilities of DTC (in the  United States) or Cedel or
Euroclear (in Europe) to an  account specified in writing  by such holder as  of
the  preceding Record Date  or in such other  manner as may be  agreed to by the
Indenture Trustee and such holder. The final payment in retirement of a Class A1
Note will be  made only upon  surrender of the  Class A1 Note  to the  Indenture
Trustee at the office thereof specified in the notice to Class A1 Noteholders of
such final payment. Notice will be mailed prior to the Payment Date on which the
final  payment of principal  and interest on a  Class A1 Note  is expected to be
made to the holder thereof.

 
                                      S-12
 


<PAGE>
<PAGE>
PAYMENTS OF INTEREST
 
     Interest on the principal balances of the  Class A1 Notes will accrue at  a
rate per annum equal to the Class A1 Accrual Rate and will be payable monthly on
each  Payment Date.  The Indenture  Trustee will  determine LIBOR  on each LIBOR
Determination Date based  on the  rate of one  month deposits  in United  States
dollars appearing on Telerate Page 3750 as of 11:00 a.m. London time.
 

     Interest  in  respect of  a  Payment Date  will  accrue on  the outstanding
principal of the Class A1 Notes during the preceding Interest Accrual Period.

 
     Except for payments made  pursuant to the  Swap Agreement described  below,
interest  payments on the Class A1 Notes  will be funded from the collections of
interest on the CABS on such date. Interest on all of the CABS is payable on (i)
the 15th day  of each month  or, if  such day is  not a Business  Day, the  next
succeeding  Business Day or (ii) as to any CABS, any other date specified in the
related Agreement, which may occur quarterly (each, a 'CABS Distribution Date').
If interest collections on  the CABS plus amounts  received with respect to  the
Swap  Agreement are not sufficient to pay the interest due on the Class A1 Notes
for any Payment Date and such default continues for five Business Days, an Event
of Default will occur in respect of the Class A1 Notes.
 
PAYMENTS OF PRINCIPAL
 

     No principal is scheduled to be  payable to the Class A1 Noteholders  until
the  January 1997 Payment Date. However: (i) if a CABS Amortization Event occurs
a payment of principal will occur on  the first Payment Date subsequent to  such
CABS  Amortization Event, to the extent principal on the CABS is received by the
Trust, (ii) if an  Event of Default  occurs under the  Indenture (other than  an
Event  of Default due to a Swap  Early Termination) the Indenture Trustee or the
Holders of a majority of the Securities  may declare the Class A1 Notes due  and
payable or (iii) if an Event of Default occurs under the Indenture due to a Swap
Early  Termination, the Indenture  Trustee shall declare the  Class A1 Notes due
and payable.

 

     At any  time principal  is  payable on  the Class  A1  Notes the  Class  A1
Noteholders  will  generally  receive  an  amount equal  to  the  Class  A1 Note
Percentage of the Distributable Amount. Such payments of principal will be  paid
pro  rata to the Class A1 Noteholders.  The Class A2 Certificateholders will not
receive any  distributions of  principal  until the  Class A1  Noteholders  have
received  all payments  of principal  due to  the Class  A1 Noteholders  on such
Payment Date.

 
DISTRIBUTIONS ON THE CABS; COLLECTION ACCOUNT
 

     All distributions on the CABS will  be remitted directly to the  Collection
Account.  The Indenture Trustee will hold such moneys for the benefit of holders
of the Securities. The CABS Distribution Date in each month is the Payment  Date
for such month.

 
ASSIGNMENT OF CABS
 
     At  the time of  issuance of the  Securities, the Depositor  will cause the
beneficial interest in the CABS, which  will be held in book-entry form  through
the facilities of The Depository Trust Company, to be delivered to the Indenture
Trustee's participant account at The Depository Trust Company.
 
TERMINATION
 

     All  obligations of the Depositor and  the Indenture Trustee created by the
Indenture will terminate upon the payment to Noteholders, Certificateholders and
the Swap Counterparty of all amounts required to be paid to them pursuant to the
Indenture.

 

                    DESCRIPTION OF THE CLASS A2 CERTIFICATES

 
GENERAL
 
     The Class A2 Certificates will be issued pursuant to the Trust Agreement to
be dated as  of December  1, 1995, between  the Depositor  and Wilmington  Trust
Company as Owner Trustee. The
 
                                      S-13
 


<PAGE>
<PAGE>
Depositor  will provide a  copy of the Trust  Agreement to prospective investors
without charge upon request.
 
     The following summaries describe certain terms of the Class A2 Certificates
and the Trust Agreement.  The summaries do  not purport to  be complete and  are
subject  to, and qualified in their entirety  by reference to, the provisions of
the Trust Agreement. Wherever  particular defined terms  of the Trust  Agreement
are  referred  to,  such  defined  terms  are  thereby  incorporated  herein  by
reference. See 'The Trust Agreement' herein for a summary of additional terms of
the Trust Agreement.
 
     The Class A2 Certificates will be issued in fully registered form only  and
will  represent undivided interests in the Trust. The Class A2 Certificates will
be freely transferable  and exchangeable at  the corporate trust  office of  the
Owner Trustee. The Class A2 Certificates will be issued in minimum denominations
of $1,000,000 and integral multiples of $1,000 in excess thereof and will not be
eligible  to  be  resold  or  subdivided  in  units  smaller  than  the  minimum
denomination for issuance; provided that one Class A2 Certificate may be  issued
in  such denomination  as may  be necessary  to represent  the remainder  of the
aggregate amount of Class A2 Certificates.
 
DISTRIBUTIONS ON CLASS A2 CERTIFICATES
 

     Pursuant to an administration agreement entered into between the Trust, the
Indenture Trustee, The Bank of  New York as administrator (the  'Administrator')
and  the Owner  Trustee (the  'Administration Agreement'),  distributions on the
Class A2 Certificates, as described below, will  be made on behalf of the  Owner
Trustee  by the Administrator on the Payment  Date to persons in whose names the
Class A2 Certificates are registered on  the Record Date. Distributions to  each
Class  A2  Certificateholder  will  be made  by  the  Administrator  through the
facilities of DTC (in the United States) or Cedel or Euroclear (in Europe) to an
account specified in writing by such holder  as of the preceding Record Date  or
in  such other manner as may be agreed  to by the Owner Trustee and such holder.
The final distribution in retirement of a Class A2 Certificate will be made only
upon surrender of the Class  A2 Certificate to the  Owner Trustee at the  office
thereof  specified in  the notice to  Class A2 Certificateholders  of such final
distribution. Notice will be mailed prior to the Payment Date on which the final
distribution of principal and interest on a Class A2 Certificate is expected  to
be made to the holder thereof.

 
DISTRIBUTIONS OF INTEREST
 
     Interest  on the principal balance of the Class A2 Certificates will accrue
at a rate per annum equal to the Class A2 Accrual Rate and will be distributable
monthly on each Payment Date. The Indenture Trustee will determine LIBOR on each
LIBOR Determination  Date based  on the  rate of  one month  deposits in  United
States dollars appearing on Telerate Page 3750 as of 11:00 a.m. London time.
 

     Interest  in  respect of  a  Payment Date  will  accrue on  the outstanding
principal of the  Class A2  Certificates during the  preceding Interest  Accrual
Period.

 
     Except  for payments made  pursuant to the  Swap Agreement described below,
interest payments on the Class A2  Certificates will be funded from  collections
of interest on the CABS on such date.
 
DISTRIBUTIONS OF PRINCIPAL
 

     No  principal is scheduled to be payable to the Class A2 Certificateholders
until the January 1997 Payment Date.  However; (i) if a CABS Amortization  Event
occurs a payment of principal will occur on the first Payment Date subsequent to
such CABS Amortization Event, to the extent principal on the CABS is received by
the Trust, (ii) if an Event of Default occurs under the Indenture (other than an
Event  of Default due to a Swap  Early Termination) the Indenture Trustee or the
Holders of a majority  of the Securities may  declare the Class A2  Certificates
due  and payable or (iii) if an Event  of Default occurs under the Indenture due
to a Swap Early  Termination, the Indenture Trustee  shall declare the Class  A2
Certificates due and payable.

 

     At  any time principal is payable on the Class A2 Certificates the Class A2
Certificateholders will  generally  receive an  amount  equal to  the  Class  A2
Certificate  Percentage of the Distributable  Amount. Such payments of principal
will be  paid  pro  rata  to  the Class  A2  Certificateholders.  The  Class  A2

 
                                      S-14
 


<PAGE>
<PAGE>

Certificateholders  will not  receive any  distributions of  principal until the
Class A1 Noteholders have received all payments of principal due to the Class A1
Noteholders on such Payment Date.

 
SUBORDINATION
 
     Distributions of interest on the Class A2 Certificates will be subordinated
in priority of payment  to the payment  of interest due on  the Class A1  Notes.
Distributions  of principal on the Class A2 Certificates will be subordinated in
priority of payment  to the  payment of  principal due  on the  Class A1  Notes.
Consequently, the Class A2 Certificateholders will not receive any distributions
of interest with respect to a Payment Date until the full amount of interest due
on  the Class A1 Notes on such Payment Date is paid in full and will not receive
any distributions of  principal until the  full amount of  principal due on  the
Class A1 Notes on such Payment Date is paid in full.
 
TERMINATION
 
     All obligations of the Depositor and the Owner Trustee created by the Trust
Agreement will terminate upon the distribution to Class A2 Certificateholders of
all  amounts required to be distributed to  them pursuant to the Trust Agreement
and distribution  to  the  Swap  Counterparty of  all  amounts  required  to  be
distributed to it pursuant to the Swap Agreement. In addition, the occurrence of
certain  CABS  Amortization Events  will  lead to  an  early termination  of the
obligations of  the  Depositor  and  the Owner  Trustee  created  by  the  Trust
Agreement.
 
                            DESCRIPTION OF THE CABS
 
     The  table below sets forth certain of the characteristics of the CABS. The
table does not purport to  be complete and is subject  to, and qualified in  its
entirety  by  reference to,  the prospectuses  pursuant to  which the  CABS were
offered and sold.
 
                                      S-15



 


<PAGE>
<PAGE>
                            DESCRIPTION OF THE CABS

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                                                ADVANTA            CHASE MANHATTAN        CHEMICAL MASTER
                                                              CREDIT CARD            CREDIT CARD            CREDIT CARD
ISSUER:                                                     MASTER TRUST II         MASTER TRUST              TRUST I
- -------------------------------------------------------  ---------------------  ---------------------  ---------------------
 
<S>                                                      <C>                    <C>                    <C>
Principal Amount Purchased by Depositor................      $187,925,000           $112,000,000            $80,065,000
Percentage of Total CABS Purchased by the Depositor....         11.75%                  7.00%                  5.00%
Servicer...............................................    Colonial National    Chase Manhattan Bank       Chemical Bank
                                                              Bank (USA)                (USA)
Trustee................................................  Bankers Trust Company  Yasuda Bank and Trust    Bank of New York
                                                                                  Company (U.S.A.)
Designation............................................  Class A Floating Rate  Class A Floating Rate  Class A Floating Rate
                                                             Asset Backed           Asset Backed           Asset Backed
                                                         Certificates, Series   Certificates, Series   Certificates, Series
                                                                1995-A                 1995-2                 1995-1
Initial Certificate Amount.............................      $598,500,000          $1,282,500,000          $750,000,000
Series Termination Date(1).............................     January 1, 2003        August 15, 2001         June 15, 2001
Certificate Rate.......................................     LIBOR(2) +0.18%        LIBOR(3) +0.13%        LIBOR(3) +0.12%
                                                               Uncapped               Uncapped               Uncapped
Payment Date(4)........................................    15th Business Day      15th Business Day      15th Business Day
                                                               (Monthly)              (Monthly)              (Monthly)
Commencement of Principal Payment Period(5)............    January 15, 2000       January 15, 1998       October 15, 2001
Guaranty Amount(6).....................................       $7,000,000                 N/A                    N/A
Subordinated Amount(7).................................      $101,500,000           $217,500,000           $142,857,143
Optional Repurchase Percentage.........................           5%                     5%                     5%
Ratings (Moody's/S&P)(8)...............................         Aaa/AAA                Aaa/AAA                Aaa/AAA
 
<CAPTION>
- -------------------------------------------------------
                                                                CHOICE
                                                              CREDIT CARD           FIRST CHICAGO
ISSUER:                                                     MASTER TRUST I         MASTER TRUST II
- -------------------------------------------------------  ---------------------  ---------------------
<S>                                                      <C>                    <C>
Principal Amount Purchased by Depositor................       $41,930,000           $102,000,000
Percentage of Total CABS Purchased by the Depositor....          2.62%                  6.38%
Servicer...............................................     Citibank (South       FCC National Bank
                                                             Dakota), N.A.
Trustee................................................      Norwest Bank           Norwest Bank
                                                          Minnesota, National    Minnesota, National
                                                              Association            Association
Designation............................................  Floating Rate Class A  Floating Rate Credit
                                                              Credit Card         Card Certificates
                                                             Participation          Series 1995-P
                                                         Certificates, Series
                                                                1992-2
Initial Certificate Amount.............................     $1,000,000,000          $500,000,000
Series Termination Date(1).............................     April 15, 1999        February 15, 2002
Certificate Rate.......................................  Three-Month LIBOR(3)      LIBOR(3) +0.18%
                                                                +0.30%                Uncapped
                                                               Uncapped
Payment Date(4)........................................    15th Business Day      15th Business Day
                                                              (Quarterly)             (Monthly)
Commencement of Principal Payment Period(5)............    January 15, 1998       January 15, 2000
Guaranty Amount(6).....................................       $38,570,000            $5,714,286
Subordinated Amount(7).................................      $102,000,000            $71,428,572
Optional Repurchase Percentage.........................           5%                     5%
Ratings (Moody's/S&P)(8)...............................         Aaa/AAA                Aaa/AAA
</TABLE>

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

(1) Includes  defined terms: Series Termination  Date, Stated Series Termination
    Date and Final Legal Maturity.
(2) Reuters LIBOR
(3) Telerate LIBOR
(4) Includes defined terms: Payment Date and Distribution Date.
(5) Includes defined terms:  Controlled Amortization  Period, Scheduled  Payment
    Date and Expected Final Payment Date.
(6) Includes Cash Collateral Account and L/C (Letter of Credit).
(7) Includes Class B Certificates, Class A3 Certificates (with respect to Lehman
    Card  Account  Trust  1994-1), Collateral  Invested  Amounts  and Collateral
    Interests.
(8) As of December 29, 1995.

 
                                      S-16
 


<PAGE>
<PAGE>
                      DESCRIPTION OF THE CABS (CONTINUED)
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
                                           FIRST USA             FIRST USA            LEHMAN CARD           MBNA MASTER
                                          CREDIT CARD           CREDIT CARD          ACCOUNT TRUST          CREDIT CARD
ISSUER:                                  MASTER TRUST          MASTER TRUST             1994-1               TRUST II
- ------------------------------------ --------------------- --------------------- --------------------- ---------------------
 
<S>                                  <C>                   <C>                   <C>                   <C>
Principal Amount Purchased by
  Depositor.........................     $162,000,000          $189,000,000          $410,000,000          $243,450,000
Percentage of Total CABS Purchased
  by the Depositor..................        10.13%                11.81%                25.63%                15.22%
Servicer............................    First USA Bank        First USA Bank       Colonial National    MBNA America Bank,
                                                                                  Bank USA, First USA  National Association
                                                                                  Bank, MBNA America
                                                                                    Bank, National
                                                                                      Association
Trustee.............................  Bank of New York(1)   Bank of New York(2)  The Bank of New York    Bank of New York
Designation......................... Class A Floating Rate Class A Floating Rate  Floating Rate Asset  Class A Floating Rate
                                         Asset Backed          Asset Backed       Backed Notes, Class      Asset Backed
                                     Certificates, Series  Certificates, Series           A1           Certificates, Series
                                            1994-7                1995-4                                      1994-C
Initial Certificate Amount..........     $750,000,000          $750,000,000          $650,000,000          $870,000,000
Series Termination Date(3)..........     June 15, 2002        April 15, 2001       December 31, 2000      March 15, 2004
Certificate Rate....................    LIBOR(4) +0.18%       LIBOR(4) +0.12%       LIBOR(5) +0.25%       LIBOR(6) +0.25%
                                           Uncapped              Uncapped              Uncapped              Uncapped
Payment Date(7).....................   15th Business Day     15th Business Day     15th Business Day     15th Business Day
                                           (Monthly)             (Monthly)             (Monthly)             (Monthly)
Commencement of Principal Payment
  Period(8).........................   November 15, 1999    September 15, 1998       May 15, 1998        October 15, 2001
Guaranty Amount(9)..................          N/A                   N/A                   N/A                   N/A
Subordinated Amount(10).............     $153,615,000          $153,615,000           $32,485,000           130,000,000
Optional Repurchase Percentage......          5%                    5%                    N/A                   5%
Ratings (Moody's/S&P)(11)...........        Aaa/AAA               Aaa/AAA               Aaa/AAA               Aaa/AAA
 
<CAPTION>
- ------------------------------------
                                          PEOPLE'S BANK           STANDARD
                                           CREDIT CARD           CREDIT CARD
ISSUER:                                   MASTER TRUST         MASTER TRUST I
- ------------------------------------  --------------------- ---------------------
<S>                                  <C>                    <C>
Principal Amount Purchased by
  Depositor.........................       $40,000,000           $31,630,000
Percentage of Total CABS Purchased
  by the Depositor..................          2.50%                 1.98%
Servicer............................      People's Bank        Citibank (South
                                                                Dakota), N.A.
 
Trustee.............................  Bankers Trust Company Yasuda Bank and Trust
                                                              Company (U.S.A.)
Designation.........................  Floating Rate Class A Floating Rate Class A
                                          Asset Backed           Credit Card
                                      Certificates, Series      Participation
                                             1995-1         Certificates, Series
                                                                   1992-3
Initial Certificate Amount..........      $380,000,000         $1,250,000,000
Series Termination Date(3)..........     August 15, 2003      October 15, 1998
Certificate Rate....................     LIBOR(4) +0.20%    Three-Month LIBOR(4)
                                            Uncapped           +0.30% Uncapped
Payment Date(7).....................    15th Business Day     15th Business Day
                                            (Monthly)            (Quarterly)
Commencement of Principal Payment
  Period(8).........................   September 15, 1999    September 15, 1997
Guaranty Amount(9)..................       $36,000,000           $66,500,000
Subordinated Amount(10).............       $20,000,000           $80,000,000
Optional Repurchase Percentage......           5%                    5%
Ratings (Moody's/S&P)(11)...........         Aaa/AAA               Aaa/AAA
</TABLE>

 
- ------------
 
(1) As of the closing date for such issuance, NationsBank of Virginia, N.A.  was
    the Trustee.
(2) As of the closing date for such issuance, NationsBank, N.A. was the Trustee.
(3) Includes  defined terms: Series Termination  Date, Stated Series Termination
    Date and Final Legal Maturity.
(4) Telerate LIBOR
(5) Weighted Average of LIBOR on Underlying CABS.
(6) Reuters LIBOR
(7) Includes defined terms: Payment Date and Distribution Date.
(8) Includes defined terms:  Controlled Amortization  Period, Scheduled  Payment
    Date and Expected Final Payment Date.
(9) Includes Cash Collateral Account and L/C (Letter of Credit).
(10) Includes  Class  B Certificates,  Class  A3 Certificates  (with  respect to
     Lehman  Card  Account  Trust  1994-1),  Collateral  Invested  Amounts   and
     Collateral Interests.
(11) As of December 29, 1995

 
                                      S-17


<PAGE>
<PAGE>
GENERAL
 
     This  Prospectus Supplement sets forth  certain relevant terms with respect
to the CABS, but does not provide detailed information with respect to the CABS.
Appendix A to this Prospectus Supplement contains excerpts from each  prospectus
pursuant  to which  the CABS were  offered and sold.  This Prospectus Supplement
relates only to the Securities offered hereby and does not relate to the CABS.
 

     Each CABS Issuer is subject to the information requirements of the Exchange
Act. Accordingly,  each CABS  Issuer  is required  to  file reports,  and  other
information  with respect  to the  CABS Issuer,  including (except  for the LCAT
Trust)  monthly  servicer  reports  ('CABS  Servicer  Reports')  regarding   the
Receivables,  with the Commission. Copies of  such reports and other information
may be inspected and copies are  available at certain offices of the  Commission
at the address listed under 'Available Information' in the Prospectus.

 
     Neither  the Depositor nor the  Underwriter participated in the preparation
of the  CABS Servicer  Reports.  Such reports  and  information will  have  been
prepared by the respective CABS Issuer and will not be independently verified by
the Depositor or the Underwriter. There can be no assurance that events have not
occurred  which  would affect  the accuracy  or  completeness of  any statements
included in the  CABS Servicer Reports  or in the  publicly available  documents
filed by or on behalf of the CABS Issuers.

 
     Although  the Depositor has no reason to believe the information concerning
the CABS, the CABS Issuers, or each prospectus or prospectus supplement relating
to the CABS is not reliable, the Depositor has not verified either its  accuracy
or  its  completeness.  Such information  is  as  of the  date  of  each related
prospectus and comparable  information if  given as of  the date  hereof may  be
different.
 
     Set  forth below is certain information  excerpted and summarized from each
prospectus relating to the CABS.
 
     The CABS  have been  issued  pursuant to  Agreements entered  into  between
various  sellers and various trustees. See  'Appendix A' for further description
of the various  CABS Issuers.  The following summary  describes certain  general
terms  of  such  Agreements,  but  investors  should  refer  to  the  Agreements
themselves for all the terms governing the CABS.
 
     Each CABS represents  an undivided  interest in  one of  the CABS  Issuers,
including  the right to  a percentage of cardholder  payments on the Receivables
underlying such issue of CABS. The assets of each CABS Issuer include either (a)
a pool of Receivables arising under Accounts, funds collected or to be collected
from cardholders in  respect of the  Receivables and services  in the  Accounts,
monies  on deposit in  certain accounts of  the CABS Issuers,  the right to draw
upon various enhancements  and may  also include  the right  to receive  certain
interchange fees attributed to cardholder charges for merchandise, or (b) in the
case  of  the CABS  issued  by the  LCAT  Trust (the  'LCAT  Notes'), a  pool of
Underlying Certificates. Each CABS represents  the right to receive payments  of
interest for the related interest period at the applicable CABS Certificate Rate
(as  defined herein)  for such interest  period from  collections of Receivables
and, in  certain  circumstances,  from  draws  on  applicable  enhancement,  and
payments  of principal during  the CABS Amortization  Period (as defined herein)
funded from collections of Receivables. The LCAT Notes are payable from  amounts
received on the Underlying Certificates owned by the LCAT Trust.
 
     Except  in  the  case of  the  LCAT Notes,  each  seller of  CABS  (each, a
'Seller') holds the interest in the Receivables of a CABS Issuer not represented
by the CABS and any other series  of securities issued by the CABS Issuer.  Such
Seller holds an undivided interest in the CABS Issuer (the 'Seller's Interest'),
including  the  right  to  a  percentage  (the  'Seller's  Percentage')  of  all
cardholder payments on the Receivables.
 
     Because the structure  of the  LCAT Notes differs  from that  of the  other
CABS,  distinctions must be drawn between the LCAT Notes and the other CABS from
time to time.
 
THE CABS
 
     The CABS will  consist of the  CABS issued by  the following CABS  Issuers:
ADVANTA  Credit Card  Master Trust,  Chase Manhattan  Credit Card  Master Trust,
Chemical Master Credit Card Trust I,
 
                                      S-18
 


<PAGE>
<PAGE>
CHOICE Credit Card  Master Trust  I, First Chicago  Master Trust  II, First  USA
Credit  Card Master Trust, Lehman Card  Account Trust 1994-1, MBNA Master Credit
Card Trust II, People's Bank Credit Card Master Trust, and Standard Credit  Card
Master Trust I.
 
INTEREST DISTRIBUTIONS
 
     Interest  accrues on the  CABS at the  certificate rate for  each class and
series of  CABS  (a 'CABS  Certificate  Rate'), from  the  date of  the  initial
issuance of the CABS. Interest at the applicable rate will be distributed to the
holders of the CABS other than those issued by Choice Credit Card Master Trust I
(the  'Choice  Certificates')  and  Standard Credit  Card  Master  Trust  I (the
'Standard Certificates'), monthly and to the holders of the Choice  Certificates
and the Standard Certificates, quarterly on each CABS Distribution Date.
 
     Interest  on the CABS  is calculated on  the basis of  the actual number of
days in the related interest period and a 360-day year.
 

     The CABS all bear interest at a rate per annum above the arithmetic mean of
London  interbank  offered  quotations  for  either  one-month  or   three-month
Eurodollar  deposits ('LIBOR'). In the case of  the CABS other than those issued
by ADVANTA Credit Card  Master Trust (the 'ADVANTA  Certificates') and the  LCAT
Notes,  LIBOR is determined according to the Telerate Page 3750 or Telerate Page
3875 of  the Dow  Jones Telerate  Service (or  such other  page as  may  replace
Telerate  Page 3750  or Telerate Page  3875 on  that service for  the purpose of
displaying London interbank offered rates of major banks) ('Telerate LIBOR'). In
the case  of the  ADVANTA Certificates,  LIBOR is  determined according  to  the
Reuters  Screen  LIBO  Page  (as  defined  in  the  International  Swap  Dealers
Association, Inc. Code of Standard Wording, Assumption and Provisions for SWAPS,
1986 edition)  ('Reuters  LIBOR'). In  the  case of  the  LCAT Notes,  LIBOR  is
calculated  as the  weighted average  of LIBOR  on the  Underlying Certificates;
calculations of  interest on  the Underlying  Certificates are  based on  either
Telerate LIBOR or Reuters LIBOR.

 
PRINCIPAL DISTRIBUTIONS
 
     Generally,  principal  distributions due  to the  holders  of the  CABS are
scheduled to commence  on the  first CABS Distribution  Date with  respect to  a
period of controlled amortization or scheduled payment of principal for a series
of  CABS (a 'CABS Controlled Amortization Period'),  but may, except in the case
of the LCAT Notes, be distributed earlier or later than such date under  certain
circumstances.  However, if a Pay Out Event, Trust Pay Out Event, Series Pay Out
Event or Liquidation Event (as such  terms are defined in the Agreements)  (each
such  event, a 'CABS Amortization Event') occurs with respect to CABS other than
the LCAT Notes, monthly  distributions of principal to  the holders of the  CABS
will  begin on the first CABS Distribution Date following the occurrence of such
CABS Amortization Event. See 'CABS Amortization Events' below.
 
     If a CABS Amortization Event does not occur, principal will be  distributed
to  the  holders of  the CABS  on the  first CABS  Distribution Date  during the
applicable CABS  Controlled  Amortization Period.  If,  however, the  amount  of
principal  distributed  on the  scheduled final  CABS  Distribution Date  is not
sufficient to pay the holders of the CABS in full, then monthly distributions of
principal to the holders of CABS will occur on each CABS Distribution Date after
the scheduled final CABS Distribution Date until such holders of CABS have  been
paid in full.
 
INVESTOR PERCENTAGE AND SELLER'S PERCENTAGE
 
     Pursuant  to the Agreements (other than  those relating to the LCAT Notes),
all amounts  collected on  Receivables will  be allocated  between the  investor
interest  of the holders of the CABS, the investor interest of any other series,
and the Seller's Interest by reference to the investor percentage of the holders
of the  CABS, the  investor percentage  of any  other Series,  and the  Seller's
Percentage.
 
     The  Seller's Percentage  in all  cases means the  excess of  100% over the
aggregate investor percentages of all Series then outstanding.
 
                                      S-19
 


<PAGE>
<PAGE>
ALLOCATION OF COLLECTIONS
 
     With respect to  CABS other  than the LCAT  Notes, the  CABS Servicer  will
deposit  any  payments  collected  by  the CABS  Servicer  with  respect  to the
Receivables and will generally allocate such amounts as follows:
 
          (a) an amount  equal  to the  applicable  Seller's Percentage  of  the
              aggregate  amount of deposits in  respect of Principal Receivables
              and Finance Charge Receivables, respectively, will be paid to  the
              holder of the Seller's Interest,
 
          (b) an  amount  equal to  the  applicable investor  percentage  of the
              aggregate amount of  such deposits  in respect  of Finance  Charge
              Receivables  will be deposited into an  account for the benefit of
              the holders of the CABS,
 
          (c) during the  revolving period,  an amount  generally equal  to  the
              applicable  investor percentage  of the  aggregate amount  of such
              collections in respect  of Principal Receivables  will be paid  to
              the  holder of  the Seller's Certificate,  provided, however, that
              such amount  may  not exceed  the  amount equal  to  the  Seller's
              Interest,
 
          (d) during  the  CABS  Controlled  Amortization  Period  or  after the
              occurrence of a CABS Amortization Event, collections of  Principal
              Receivables  will be allocated to the holders of CABS based on the
              investor percentage.
 
The term 'Seller's  Interest' also  encompasses the  terms Transferor  Interest,
First  Chicago Interest, Bank's  Interest, Seller Interest  and Banks' Interest.
'Principal Receivables' generally consist of amounts charged by cardholders  for
merchandise  and services,  amounts advanced as  cash advances  and the interest
portion of any participation  interests. 'Finance Charge Receivables'  generally
consist  of  monthly  periodic charges,  annual  fees, cash  advance  fees, late
charges, over-limit fees  and all  other fees billed  to cardholders,  including
administrative fees.
 
     Payments  of principal  and interest  the LCAT  Notes will  be paid  to the
Noteholders as amounts are collected on the Underlying Certificates.
 
CABS AMORTIZATION EVENTS
 
     CABS other than the LCAT Notes. The  following is a summary of the  typical
CABS Amortization Events for each series of CABS other than the LCAT Notes.
 
          (a) failure  to  make  payments to  holders  of CABS  within  the time
              periods given in the Agreements,
 
          (b) material  breaches  of  certain  representations,  warranties   or
              covenants  or failure to observe or  perform in a material respect
              any covenant or agreement under an Agreement,
 
          (c) occurrence of a material default by a servicer of the  Receivables
              underlying a series of CABS (a 'CABS Servicer'),
 
          (d) failure  to maintain the  Seller's Interest in  an amount at least
              equal to minimum Seller's  Percentage of Principal Receivables  in
              the CABS Issuer as of such date,
 
          (e) failure  to  maintain a  certain minimum  level of  Receivables or
              Accounts, or if the Seller is unable to make required payments  or
              to transfer Receivables or Accounts to a CABS Issuer,
 
          (f) certain  events  of  bankruptcy,  conservatorship,  insolvency  or
              receivership relating to the Seller,
 
          (g) CABS Issuer becomes an 'investment company' within the meaning  of
              the Investment Company Act of 1940, as amended,
 
          (h) any  reduction of the  portfolio yield or  excess spread (averaged
              over any three consecutive months) to a rate below a certain  rate
              provided in the Agreement for such period,
 
          (i) the  available amount of the Cash Collateral Guaranty is less than
              3% of  the amount  of  the investor  interest for  the  underlying
              series of CABS.
 
                                      S-20
 


<PAGE>
<PAGE>
     The  LCAT  Notes. The  following  is a  summary  of the  events  of default
relating to the LCAT Notes:
 
          (a) a default for five days or more in the payment of any interest  on
              any LCAT Note,
 
          (b) a default in the payment of the principal of or any installment of
              the  principal  of any  LCAT Note  when the  same becomes  due and
              payable,
 
          (c) a default  in the  observance or  performance of  any covenant  or
              agreement  of  the  CABS  Issuer made  in  the  Agreement  and the
              continuation of any  such default for  a period of  30 days  after
              notice  thereof is given to the CABS Issuer by the CABS Trustee or
              to the CABS Issuer and the CABS Trustee by the holders of at least
              25% in principal amount of the LCAT Notes then outstanding,
 
          (d) any representation  or warranty  made by  the CABS  Issuer in  the
              Indenture  was  materially incorrect  in  a material  respect when
              made, and such  breach is not  cured within 30  days after  notice
              thereof  is given to the CABS Issuer by the CABS Trustee or to the
              Trust and  the CABS  Trustee by  the holders  of at  least 25%  in
              principal amount of LCAT Notes then outstanding,
 
          (e) certain   events  of   bankruptcy,  insolvency,   receivership  or
              liquidation of the CABS Issuer.
 
The amount of principal required to be  paid to holders of LCAT Notes under  the
related agreement will generally be limited to amounts available to be deposited
in  the related collection  account. Therefore, the failure  to pay principal on
the LCAT  Notes generally  will not  result in  the occurrence  of an  event  of
default until the final scheduled payment date for the LCAT Notes.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     In  general, with respect to  the CABS other than  the LCAT Notes, the CABS
Servicer's compensation for its servicing  activities and reimbursement for  its
expenses for any monthly period will be a servicing fee (a 'CABS Servicing Fee')
payable  monthly. The  CABS Servicing Fee  will be allocated  among the Seller's
Interest and the investor interests of all series issued by the CABS Issuer.
 
     Generally, the  CABS  Servicer will  pay  from its  servicing  compensation
certain   expenses  incurred  in  connection   with  servicing  the  Receivables
including, without limitation, payment of the fees and disbursements of the CABS
Trustee and  independent accountants  and  other fees  which are  not  expressly
stated  in the related Agreement to be payable by the CABS Issuer or the holders
of CABS.
 
     The LCAT Notes had no CABS Servicer, and, accordingly no CABS Servicing Fee
is payable with respect to the LCAT Notes.
 
TAX CONSIDERATIONS RELATING TO THE CABS
 

     Each CABS evidences an interest in or an obligation of a trust fund created
by one of the Agreements. Prospective  investors should be aware that each  CABS
involves  certain United  States federal  income tax  consequences not described
herein and  as to  which Brown  & Wood,  special tax  counsel to  the  Depositor
('Special  Tax  Counsel') has  not provided  any  opinions. In  particular, with
respect to each CABS, an opinion was  rendered by the respective tax counsel  to
the  underlying transaction that  the CABS would be  treated as debt instruments
for federal income tax purposes and, in the discussion set forth herein, and for
purposes of its opinion described below Special Tax Counsel has relied upon  the
descriptions of such opinions in the related prospectuses. Prospective investors
are  urged  to  consider the  discussion  of  United States  federal  income tax
consequences in each  prospectus relating to  the CABS for  a discussion of  the
United  States federal  income tax consequences  of the  purchase, ownership and
disposition of the CABS and  of the trust funds in  which the CABS represent  an
undivided interest or of which the CABS represent an obligation.

 
                                 THE DEPOSITOR
 

     Lehman  ABS Corporation (the 'Depositor') was  incorporated in the State of
Delaware on January 29, 1988. The  Depositor is a wholly owned, special  purpose
subsidiary  of Lehman Commercial  Paper Inc. ('LCPI'), which  is itself a wholly
owned subsidiary of Lehman Brothers Inc. ('Lehman

 
                                      S-21

 


<PAGE>
<PAGE>
Brothers'), which is a wholly owned subsidiary of Lehman Brothers Holdings  Inc.
('Holdings').  None of Lehman Brothers, LCPI, Holdings or the Depositor, nor any
affiliate of  the  foregoing, has  guaranteed  or is  otherwise  obligated  with
respect to the Securities.
 
     The  principal executive offices of the  Depositor are located at 200 Vesey
Street, Three World Financial Center, New York, New York 10285 (Telephone: (212)
526-7000). See 'The Depositor' in the Prospectus.
 
                                 THE INDENTURE
 
     The following summary describes certain terms of the Indenture. The summary
does not purport to be complete and is subject to, and qualified in its entirety
by reference to, the provisions  of the Indenture. Whenever particular  sections
or  defined terms  of the  Indenture are referred  to, such  sections or defined
terms are  thereby incorporated  herein by  reference. See  'Description of  the
Class  A1  Notes'  herein for  a  summary  of certain  additional  terms  of the
Indenture.
 
COLLECTION OF DISTRIBUTIONS ON CABS
 
     The CABS will be assets of the Trust. All distributions on the CABS will be
made directly to the Indenture Trustee. The obligation of the Indenture  Trustee
in  making payments  on the Class  A1 Notes  is limited to  distributions on the
underlying CABS and payments received pursuant to the Swap Agreement which  were
actually  received by it. However,  if the Indenture Trustee  has not received a
distribution with respect to a CABS by the fifth Business Day after the date  on
which  such distribution was due and payable pursuant to the terms of such CABS,
the Indenture will require it to  take such actions as are permissible  pursuant
to  the  related CABS  Agreement  to ensure  that  the distribution  be  made as
promptly as possible and legally permitted and to take such legal action as  the
Indenture  Trustee  deems  appropriate under  the  circumstances,  including the
prosecution of any claims in connection therewith. The reasonable legal fees and
expenses incurred by the Indenture Trustee in connection with the prosecution of
any legal action will be reimbursable to the Indenture Trustee solely out of the
proceeds of any such action and will be retained by the Indenture Trustee  prior
to  the  deposit of  any remaining  proceeds in  the Collection  Account pending
distribution thereof to Class  A1 Noteholders. In the  event that the  Indenture
Trustee has reason to believe that the proceeds of any such legal action may not
be  sufficient to reimburse  it for its  projected legal fees  and expenses, the
Indenture Trustee will notify the Class A1 Noteholders that it is not  obligated
to  pursue any such  available remedies unless adequate  indemnity for its legal
fees and expenses is provided by the Class A1 Noteholders.
 
REPORTS TO CLASS A1 NOTEHOLDERS
 
     The Indenture Trustee will mail to each Class A1 Noteholder, at such  Class
A1  Noteholder's request, at its address  listed on the Note Register maintained
with the Indenture  Trustee a report  stating (i) the  amounts of principal  and
interest,  respectively, paid on each  $1,000 in face amount  of Class A1 Notes,
(ii) the  outstanding principal  balance of  the Class  A1 Notes  and (iii)  the
outstanding balances of the CABS.
 
     The Indenture Trustee shall forward by mail to each Class A1 Noteholder the
most  current CABS  Distribution Date  Statement (as  defined in  the Indenture)
received by the Indenture Trustee as of the date of such request.
 
EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT
 
     With respect to the Class A1 Notes, 'Events of Default' under the Indenture
will consist of: (i) a default for five Business Days or more in the payment  of
any  interest  on any  Class  A1 Note;  (ii)  a default  in  the payment  of the
principal of or any installment of the  principal of any Class A1 Note when  the
same  becomes due and payable; (iii) a  default in the observance or performance
of any  covenant  or agreement  of  the Trust  made  in the  Indenture  and  the
continuation of any such default for a period of 30 days after notice thereof is
given  to  the  Trust  by  the  Indenture  Trustee  or  to  the  Trust  and  the
 
                                      S-22
 


<PAGE>
<PAGE>

Indenture Trustee by  the holders of  at least  25% in principal  amount of  the
Class A1 Notes then outstanding; (iv) any representation or warranty made by the
Trust  in the Indenture or  in any certificate delivered  pursuant thereto or in
connection therewith having been incorrect in a material respect as of the  time
made,  and such breach not having been cured within 30 days after notice thereof
is given to the Trust by the Indenture Trustee or to the Trust and the Indenture
Trustee by the holders  of at least  25% in principal amount  of Class A1  Notes
then  outstanding; (v) certain events of bankruptcy, insolvency, receivership or
liquidation of the Trust or (vi) the occurrence of a Swap Early Termination. The
amount of  principal required  to be  paid  to Class  A1 Noteholders  under  the
Indenture  will generally be limited to amounts available to be deposited in the
Collection Account. Therefore,  the failure  to pay  principal on  the Class  A1
Notes  generally will not result in the  occurrence of an Event of Default until
the Maturity Date for the Class A1 Notes.

 
     If there is an Event of Default with respect to a Class A1 Note due to late
payment or nonpayment of  interest due on a  Class A1 Note, additional  interest
will  accrue on such unpaid  interest at the interest rate  on the Class A1 Note
(to the extent lawful) until such interest is paid. Such additional interest  on
unpaid  interest shall be due at the time  such interest is paid. If there is an
Event of Default due to  late payment or nonpayment of  principal on a Class  A1
Note, interest will continue to accrue on such principal at the interest rate on
the Class A1 Note until such principal is paid.
 

     If  an Event of Default (other than  a Swap Early Termination) should occur
and be continuing with respect to the  Class A1 Notes, the Indenture Trustee  or
holders of a majority in principal amount of the Securities then outstanding may
declare  the principal of the Class A1  Notes to be immediately due and payable.
Such declaration may, under certain  circumstances, be rescinded by the  holders
of a majority in principal amount of the Securities then outstanding.

 

     If  the Class A1  Notes are due  and payable following  an Event of Default
other than a Swap Early Termination, with respect thereto, the Indenture Trustee
may institute proceedings to collect amounts due or foreclose on Trust property,
exercise remedies as a secured party, sell  the CABS or elect to have the  Trust
maintain possession of the CABS and continue to apply collections on the CABS as
if  there had been no declaration or acceleration. If an Event of Default due to
a Swap Early Termination occurs, the  Indenture Trustee shall direct the  Market
Agent to liquidate the CABS in compliance with the Sale Procedures.

 

     If  an Event of Default occurs and  is continuing with respect to the Class
A1 Notes, the Indenture Trustee will be  under no obligation to exercise any  of
the  rights or powers under the Indenture at  the request or direction of any of
the holders of the Class A1 Notes, if the Indenture Trustee reasonably  believes
it   will  not  be  adequately  indemnified  against  the  costs,  expenses  and
liabilities which  might be  incurred  by it  in  complying with  such  request.
Subject  to certain  limitations contained  in the  Indenture, the  holders of a
majority in principal  amount of the  outstanding Class A1  Notes will have  the
right  to direct the time, method and  place of conducting any proceeding or any
remedy available to  the Indenture  Trustee, and the  holders of  a majority  in
principal  amount of the Class A1 Notes  then outstanding may, in certain cases,
waive any  default with  respect thereto,  except a  default in  the payment  of
principal  or interest or a default in respect of a covenant or provision of the
Indenture that  cannot be  modified without  the waiver  or consent  of all  the
holders of the outstanding Class A1 Notes.

 
     No  holder  of  a  Class A1  Note  will  have the  right  to  institute any
proceeding with respect to the Indenture, unless (i) such holder previously  has
given  the Indenture  Trustee written notice  of a continuing  Event of Default,
(ii) the holders of  not less than  25% in principal  amount of the  outstanding
Class  A1 Notes have made written request  to the Indenture Trustee to institute
such proceeding  in its  own name  as Indenture  Trustee, (iii)  such holder  or
holders  have  offered  the  Indenture Trustee  reasonable  indemnity,  (iv) the
Indenture Trustee has for 60 days failed to institute such proceeding and (v) no
direction inconsistent with such written request has been given to the Indenture
Trustee during  the 60-day  period by  the holders  of a  majority in  principal
amount of the Class A1 Notes.
 
     In  addition,  the  Indenture  Trustee and  the  Class  A1  Noteholders, by
accepting the Class  A1 Notes,  will covenant  that they  will not  at any  time
institute  against the Trust any  bankruptcy, reorganization or other proceeding
under any federal or state bankruptcy or similar law.
 
                                      S-23
 


<PAGE>
<PAGE>
     With respect to  the Trust,  neither the  Indenture Trustee  nor the  Owner
Trustee  in  their  capacities  as  trustees,  nor  any  holder  of  a  Class A2
Certificate representing an  ownership interest in  the Trust nor  any of  their
respective   owners,  beneficiaries,  agents,  officers,  directors,  employees,
affiliates, successors or assigns will, in  the absence of an express  agreement
to  the contrary, be  personally liable for  the payment of  the principal of or
interest on the Class A1 Notes or  for the agreements of the Trust contained  in
the Indenture.
 
CERTAIN COVENANTS
 
     The Indenture will provide that the Trust may not consolidate with or merge
into  any  other entity,  unless  (i) the  entity  formed by  or  surviving such
consolidation or merger is  organized under the laws  of the United States,  any
state  or  the District  of  Columbia, (ii)  such  entity expressly  assumes the
Trust's obligation to make due and punctual payments upon the Class A1 Notes and
the performance or observance of any  agreement and covenant of the Trust  under
the  Indenture, (iii) no Event of Default  shall have occurred and be continuing
immediately after such merger or consolidation, (iv) the Trust has been  advised
that  the  ratings of  the Securities  then in  effect would  not be  reduced or
withdrawn by any Rating Agency as a  result of such merger or consolidation  and
(v)  the  Trust has  received  an opinion  of counsel  to  the effect  that such
consolidation or merger would  have no material adverse  tax consequence to  the
Trust or to any Class A1 Noteholder or Class A2 Certificateholder.
 
     The  Trust will not, among other  things, (i) except as expressly permitted
by the Indenture, sell,  transfer, exchange or otherwise  dispose of any of  the
assets  of the Trust,  (ii) claim any credit  on or make  any deduction from the
principal and interest  payable in  respect of the  Class A1  Notes (other  than
amounts  withheld under the  Code or applicable  state law) or  assert any claim
against any present or former holder of Class A1 Notes because of the payment of
taxes levied or assessed upon the  Trust, (iii) except as contemplated  pursuant
to  the Indenture, dissolve  or liquidate in  whole or in  part, (iv) permit the
validity or effectiveness of the Indenture  to be impaired or permit any  person
to  be released from any  covenants or obligations with  respect to the Class A1
Notes under the Indenture  except as may be  expressly permitted thereby or  (v)
permit  any lien,  charge, excise, claim,  security interest,  mortgage or other
encumbrance to be created on or extent to or otherwise arise upon or burden  the
assets of the Trust or any part thereof, or any interest therein or the proceeds
thereof, except as permitted by the Trust Agreement or the Indenture.
 
     The Trust may not engage in any activity other than as specified under 'The
Trust'  herein. The Trust  will not incur, assume  or guarantee any indebtedness
other than  indebtedness  incurred  pursuant  to the  Trust  Agreement  and  the
Indenture.
 
ANNUAL COMPLIANCE STATEMENT
 
     The  Trust will be required  to file annually with  the Indenture Trustee a
written statement as to the fulfillment of its obligations under the Indenture.
 
INDENTURE TRUSTEE'S ANNUAL REPORT
 
     The Indenture Trustee will be  required to mail each  year to all Class  A1
Noteholders a report relating to any change in its eligibility and qualification
to continue as Indenture Trustee under the Indenture, any amounts advanced by it
under  the  Indenture,  the  amount,  interest rate  and  maturity  date  of any
indebtedness owing  by the  Trust to  the Indenture  Trustee in  its  individual
capacity,  any change in the property and funds physically held by the Indenture
Trustee as such and any action taken by it that materially affects the Class  A1
Notes  and that has  not been previously  reported, but if  no such changes have
occurred, then no report shall be required.
 
SATISFACTION AND DISCHARGE OF INDENTURE
 
     The Indenture will be  discharged with respect  to the collateral  securing
the  Class A1 Notes upon the delivery  to the Indenture Trustee for cancellation
of all the Class A1 Notes or, with certain
 
                                      S-24
 


<PAGE>
<PAGE>

limitations, upon deposit with the Indenture Trustee of funds sufficient for the
payment in full of the Class A1 Notes, the Class A2 Certificates and any amounts
due to the Swap Counterparty.

MODIFICATION OF INDENTURE

     With the consent of the holders of  a majority of the outstanding Class  A1
Notes  and the  consent of  the Swap Counterparty,  the Trust  and the Indenture
Trustee may execute a supplemental indenture to add provisions to, change in any
manner or  eliminate any  provisions of,  the Indenture,  or modify  (except  as
provided below) in any manner the rights of the Class A1 Noteholders.

     Without  the  consent  of the  holder  of  each outstanding  Class  A1 Note
affected  thereby  and  the  consent  of  the  Swap  Counterparty,  however,  no
supplemental  indenture  will: (i)  change the  due date  of any  installment of
principal of or interest  on any Class  A1 Note or  reduce the principal  amount
thereof,  the  interest  rate specified  thereon  or the  redemption  price with
respect thereto or change any place of payment where or the coin or currency  in
which  any Class  A1 Note or  any interest  thereon is payable;  (ii) impair the
right to  institute  suit for  the  enforcement  of certain  provisions  of  the
Indenture regarding payment; (iii) reduce the percentage of the aggregate amount
of  the  outstanding Class  A1 Notes,  the consent  of the  holders of  which is
required for any supplemental indenture or  the consent of the holders of  which
is  required  for  any  waiver  of compliance  with  certain  provisions  of the
Indenture or of certain defaults  thereunder and their consequences as  provided
for  in the  Indenture; (iv)  modify or  alter the  provisions of  the Indenture
regarding the voting of Class  A1 Notes held by the  Trust, the Depositor or  an
affiliate  of  the  Depositor;  (v)  reduce  the  percentage  of  the  aggregate
outstanding amount of Class  A1 Notes, the  consent of the  holders of which  is
required  to direct the Indenture  Trustee to sell or  liquidate the CABS if the
proceeds of such  sale would  be insufficient to  pay the  principal amount  and
accrued but unpaid interest on the outstanding Class A1 Notes; (vi) decrease the
percentage of the aggregate principal amount of Class A1 Notes required to amend
the  sections  of  the  Indenture which  specify  the  applicable  percentage of
aggregate principal  amount  of  the  Class A1  Notes  necessary  to  amend  the
Indenture  or certain other related agreements;  or (vii) permit the creation of
any lien ranking prior  to or on a  parity with the lien  of the Indenture  with
respect  to any of the collateral for the Class A1 Notes or, except as otherwise
permitted or contemplated in the Indenture, terminate the lien of the  Indenture
on  any  such collateral  or deprive  the holder  of  any Class  A1 Note  of the
security afforded by the lien of the Indenture.

     The Trust  and  the Indenture  Trustee  may also  enter  into  supplemental
indentures,  without obtaining  the consent of  the Class A1  Noteholders or the
Swap Counterparty, for the purpose of, among other things, adding any provisions
to or  changing in  any  manner or  eliminating any  of  the provisions  of  the
Indenture  or of modifying in any manner the rights of the Class A1 Noteholders;
provided that such action will not materially and adversely affect the  interest
of any Class A1 Noteholder or the Swap Counterparty.

VOTING RIGHTS
 
     At all times, the voting rights of Class A1 Noteholders under the Indenture
will  be allocated among  the Class A1  Notes pro rata  in accordance with their
outstanding principal balances.
 
CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE DEPOSITOR
 
     Neither the Depositor, the Indenture  Trustee nor any director, officer  or
employee  of the Depositor or the Indenture  Trustee will be under any liability
to the Trust or the Class A1 Noteholders for any action taken or for  refraining
from  the taking of  any action in good  faith pursuant to  the Indenture or for
errors in judgment; provided, however, that  none of the Indenture Trustee,  the
Depositor  and  any  director, officer  or  employee thereof  will  be protected
against any liability  which would  otherwise be  imposed by  reason of  willful
malfeasance,  bad faith or negligence in the  performance of duties or by reason
of reckless disregard of obligations and duties under the Indenture.
 

     All persons into which the Indenture Trustee may be merged or with which it
may be consolidated or  any person resulting from  such merger or  consolidation
shall be the successor of the Indenture Trustee under the Indenture.

 
                                      S-25
 


<PAGE>
<PAGE>
                              THE TRUST AGREEMENT
 
     The  following summary describes certain terms  of the Trust Agreement. The
summary does not purport to be complete and is subject to, and qualified in  its
entirety  by  reference  to, the  provisions  of the  Trust  Agreement. Whenever
particular sections or  defined terms of  the Trust Agreement  are referred  to,
such sections or defined terms are thereby incorporated herein by reference. See
'Description  of  the Class  A2 Certificates'  herein for  a summary  of certain
additional terms of the Trust Agreement.
 
COLLECTION OF DISTRIBUTIONS ON CABS
 
     The CABS will  be assets of  the Trust. All  distributions thereon will  be
made   directly  to  the  Indenture  Trustee.  Pursuant  to  the  Administration
Agreement, distributions on the Class A2  Certificates will be made to Class  A2
Certificateholders by the Administrator acting on behalf of the Owner Trustee.
 
EXERCISE OF REMEDIES
 
     The  Trust Agreement provides that  until all the Class  A1 Notes have been
paid in  full,  the Indenture  Trustee  will take  all  actions to  collect  any
distributions due on the CABS or to exercise remedies pursuant to the Indenture.
 
REPORTS TO CERTIFICATEHOLDERS
 
     The  Owner Trustee  will mail to  each Class A2  Certificateholder, at such
Class A2 Certificateholder's  request, at  its address  listed on  the Class  A2
Certificate  Register maintained with the Owner Trustee a report stating (i) the
amounts of principal and interest,  respectively, distributed on each $1,000  in
face  amount of Class A2  Certificates and (ii) the  outstanding balances of the
CABS.
 
     The Owner Trustee shall forward by mail to each Class A2  Certificateholder
the  most  current CABS  Distribution Date  Statement (as  defined in  the Trust
Agreement) received by the Owner Trustee as of the date of such request.
 
AMENDMENT
 

     The Trust Agreement may be amended by the Depositor and the Owner  Trustee,
without  consent of the  Class A1 Noteholders or  Class A2 Certificateholders or
the Swap  Counterparty, to  cure any  ambiguity, to  correct or  supplement  any
provision  or for  the purpose of  adding any  provisions to or  changing in any
manner or  eliminating any  of the  provisions thereof  or of  modifying in  any
manner  the rights of such Class  A1 Noteholders or Class A2 Certificateholders;
provided, however, that  such action  will not, as  evidenced by  an opinion  of
counsel  satisfactory to  the Owner  Trustee, adversely  affect in  any material
respect the interests of any Class A1 Noteholders or Class A2 Certificateholders
or the  Swap  Counterparty. The  Trust  Agreement may  also  be amended  by  the
Depositor  and the  Owner Trustee with  the consent  of the holders  of Class A1
Notes evidencing at  least a majority  in principal amount  of then  outstanding
Class  A1  Notes and  Class A2  Certificateholders  owning Voting  Interests (as
herein defined) aggregating  not less than  a majority of  the aggregate  Voting
Interests  and with  the consent  of the  Swap Counterparty  for the  purpose of
adding any provisions to  or changing in  any manner or  eliminating any of  the
provisions  of the Trust Agreement or modifying  in any manner the rights of the
Class A1 Noteholders or  Class A2 Certificateholders  or the Swap  Counterparty;
provided,  however, that  no such  amendment may (i)  increase or  reduce in any
manner the amount of,  or delay the  timing of, collections  of payments on  the
CABS or distributions that are required to be made for the benefit of such Class
A1  Noteholders  or Class  A2 Certificateholders  or  (ii) reduce  the aforesaid
percentage  of  the  Class  A1  Notes  or  the  Voting  Interests  of  Class  A2
Certificates  which are required  to consent to any  such amendment, without the
consent of all the outstanding Class A1  Notes or Class A2 Certificates, as  the
case may be.

 
                                      S-26


 


<PAGE>
<PAGE>
VOTING INTERESTS
 
     As   of  any  date,  the  aggregate  principal  balance  of  all  Class  A2
Certificates outstanding will constitute the voting interest of the Issuer  (the
'Voting  Interests'), except that, for purposes of determining Voting Interests,
Class A2 Certificates owned  by the Issuer or  its affiliates and the  Depositor
will  be  disregarded and  deemed not  to  be outstanding,  and except  that, in
determining whether the  Owner Trustee  is protected  in relying  upon any  such
request, demand, authorization, direction, notice, consent or waiver, only Class
A2  Certificates  that  the  Owner Trustee  knows  to  be so  owned  will  be so
disregarded. Class A2 Certificates so owned that have been pledged in good faith
may be regarded as outstanding if the pledgee establishes to the satisfaction of
the Owner Trustee the pledgor's  right so to act with  respect to such Class  A2
Certificates and that the pledgee is not the Issuer or its affiliates.
 
CERTAIN MATTERS REGARDING THE OWNER TRUSTEE AND THE DEPOSITOR
 
     Neither  the  Depositor, the  Owner Trustee  nor  any director,  officer or
employee of the Depositor or  the Owner Trustee will  be under any liability  to
the  Trust  or the  Class  A2 Certificateholders  for  any action  taken  or for
refraining from the taking  of any action  in good faith  pursuant to the  Trust
Agreement  or for errors in judgment; provided,  however, that none of the Owner
Trustee, the Depositor  and any director,  officer or employee  thereof will  be
protected  against any liability  which would otherwise be  imposed by reason of
willful malfeasance, bad faith or gross negligence in the performance of  duties
or  by reason of  reckless disregard of  obligations and duties  under the Trust
Agreement.
 

     All persons into which the Owner Trustee may be merged or with which it may
be consolidated or any person resulting from such merger or consolidation  shall
be the successor of the Owner Trustee under the Trust Agreement.

 
                               THE SWAP AGREEMENT
 
     On  the Closing Date the  Trust will enter into  a 1992 International Swaps
and Derivative Association, Inc. ('ISDA') Master Agreement
(Multi-Currency -- Cross Border) (such agreement, the 'Swap Agreement') with the
Swap Counterparty modified to reflect  the terms of the  Class A1 Notes and  the
Class  A2  Certificates,  the  Indenture,  the  Trust  Agreement  and  the  swap
transactions described herein.
 

     Under the Swap Agreement, the amount due  to the Trust will be computed  to
match  the amounts payable to the Class A1 Notes and Class A2 Certificates under
the Indenture and Trust Agreement. The amount due to the Swap Counterparty  will
be  computed  to match  the interest  amounts  received under  the CABS  and the
proceeds from the sale of the CABS.

 

     On each Payment Date  prior to the Termination  Date the Swap  Counterparty
will be required to pay to the Trust the Securities Floating Amount.

 

     On  the Termination Date the  Swap Counterparty will be  required to pay to
the Trust the Final Payment Amount.

 

     On each  Payment Date  prior to  the  Termination Date  the Trust  will  be
required  to  pay to  the  Swap Counterparty  an  amount equal  to  all interest
received on the CABS. On the Termination Date the Trust will be required to  pay
to  the Swap  Counterparty the  Final Liquidation  Proceeds. Payment obligations
between the Trust and the Swap Counterparty will be settled on a net basis.

 

     The Termination Date will be  the Maturity Date, except  in the event of  a
Swap  Early Termination, the Termination Date will be designated pursuant to the
Market Agent Agreement.

 

     A Swap Early Termination will occur  upon the acceleration of the Class  A1
Notes  due to an Event of Default  under the Indenture. A Swap Early Termination
may also occur upon  the occurrence of  a Swap Early  Termination Event. A  Swap
Early  Termination is an Event of Default  under the Indenture and in such event
the CABS  will  be liquidated  and  a  net payment  will  be made  by  the  Swap
Counterparty  equal to  the amount,  if any, by  which the  Final Payment Amount
exceeds the Final

 
                                      S-27
 


<PAGE>
<PAGE>
Liquidation Proceeds. The effect of the foregoing is to provide that upon a Swap
Early Termination, Securityholders will be entitled to receive par plus  accrued
and unpaid interest on their Securities.
 
     Payments  received by the Indenture Trustee  pursuant to the Swap Agreement
will be deposited in the Collection Account.
 
THE SWAP COUNTERPARTY
 
     The Swap Counterparty will be Deutsche  Bank AG, New York Branch (the  'New
York  Branch'),  a  branch  of  Deutsche Bank  AG  (the  'Bank').  The  Bank was
originally established in 1870.  In 1957, the Bank  was reestablished under  the
laws  of the Federal  Republic of Germany in  its present form.  The Bank is the
largest banking institution  in the  Federal Republic of  Germany. The  Deutsche
Bank  Group  (the  'Group')  consists  of the  Bank  and  over  300 consolidated
companies. The Group  operates over 2,400  branches and offices  in Germany  and
more than 750 branches and subsidiaries in other countries around the world.
 
     The  Bank operates the New York Branch  pursuant to a license issued by the
Superintendent of Banks of the State of New York on July 14, 1978. The New  York
Branch  conducts an  extensive banking business  serving U.S.  customers and the
Bank's German clients and their U.S.  subsidiaries. The principal office of  the
New York Branch is at 31 West 52nd Street, New York, New York 10019.
 
     The  Bank will provide without charge to each person to whom a copy of this
Prospectus Supplement is delivered, upon the  written request of such person,  a
copy  of the most recent Annual Report  of the Bank, containing its consolidated
financial statements. Written request should  be addressed to Deutsche Bank  AG,
New  York Branch,  31 West  52nd Street,  New York,  New York  10019, Attention:
Corporate Communications.
 
     In the event  of a  reduction or  withdrawal of  the credit  rating by  any
Rating  Agency  of  the  short-term  debt of  the  Swap  Counterparty,  the Swap
Counterparty may, but is not required to, obtain a substitute swap  counterparty
or  enter  into a  substitute arrangement  that is  satisfactory to  such Rating
Agency, in  order to  avoid  a reduction  or withdrawal  of  the rating  of  the
Securities.
 
     The  foregoing information with  respect to the Bank  has been furnished by
the  Bank,  and  neither  the  Depositor  nor  the  Underwriter  have  made  any
independent investigation of such information.
 
THE CALCULATION AGENT
 

     The  Calculation  Agent  will  be Lehman  Brothers  Special  Financing Inc.
('LBSF'), a wholly-owned subsidiary of Lehman Brothers Inc. incorporated in  the
state  of  Delaware.  Three  Business  Days  prior  to  each  Payment  Date, the
Calculation Agent will determine the amount scheduled to be received pursuant to
the CABS,  the  amount  due  to  the Class  A1  Noteholders  and  the  Class  A2
Certificateholders  with  respect to  such Payment  Date and  the amount  of any
Termination Payment.

 
                           THE MARKET AGENT AGREEMENT
 
MARKET AGENT
 

     Pursuant to  the Market  Agent  Agreement, dated  as  of the  Closing  Date
between  Lehman Brothers Inc., the Trust  and the Indenture Trustee (the 'Market
Agent Agreement'), the Market  Agent shall: (a)  act on behalf  of the Trust  in
connection  with the sale and purchase of  CABS as provided in the Indenture and
(b) perform its duties and  comply with the provisions  set forth in the  Market
Agent Agreement and Indenture.

 

     The  Market Agent Agreement provides that the Market Agent has no liability
for any act or omission except as results from the Market Agent's negligence  or
willful  misconduct. The  Market Agent  may assign  any and  all of  its duties,
obligations and rights  as Market  Agent to  any organization  controlled by  or
under  common control with Lehman Brothers Inc. The Market Agent may at any time
resign and be  discharged of the  duties and obligations  created by the  Market
Agent Agreement by giving at least 30 days' notice to the Indenture Trustee.

 
                                      S-28


 


<PAGE>
<PAGE>

     On  the Solicitation  Date, the  Indenture Trustee  will direct  the Market
Agent to sell the CABS in compliance with the Sale Procedures. The settlement of
the sale  will occur  no  earlier than  the second  Business  Day prior  to  the
Termination  Date and  the Final  Liquidation Proceeds  will be  deposited in an
account established with the Indenture Trustee. 'Sale Procedures' means that the
Market Agent on behalf of  the Trust will sell one  or more CABS to the  highest
bidder  of not less than two solicited  bidders for such CABS (which bidders may
include Lehman Brothers  Inc. or  the Swap Counterparty  or affiliates  thereof,
provided  however, that neither Lehman Brothers  Inc. nor the Swap Counterparty,
nor any of their affiliates are obligated to bid, and which bidders need not  be
limited to recognized broker dealers). In the sole judgment of the Market Agent,
bids  may be evaluated on the basis of bids  for a single CABS, a portion of the
CABS or all of the CABS being sold or on any other basis selected in good  faith
by  the Market Agent. No  assurance can be given as  to whether the Market Agent
will be successful in soliciting bids to purchase the CABS.

 
                          THE ADMINISTRATION AGREEMENT
 
     The Indenture Trustee, in  its capacity as  Administrator, will enter  into
the  Administration Agreement with  the Trust and the  Owner Trustee pursuant to
which  the  Administrator   will  agree,   to  the  extent   provided  in   such
Administration  Agreement, to enforce the Swap Agreement at the direction of the
Owner Trustee,  provide notices  and  perform other  administrative  obligations
required by the Indenture and the Trust Agreement.
 
                             THE INDENTURE TRUSTEE
 
     The  Bank of  New York  is the Indenture  Trustee under  the Indenture. The
mailing address of the Indenture  Trustee is The Bank  of New York, 101  Barclay
Street, New York NY 10286, Attention: Corporate Trust Department.
 
                               THE OWNER TRUSTEE
 
     Wilmington  Trust Company is  the Owner Trustee  under the Trust Agreement.
The mailing address  of the Owner  Trustee is Wilmington  Trust Company,  Rodney
Square North, Wilmington, DE 19890, Attention: Corporate Trust Administration.
 
                                USE OF PROCEEDS
 
     The  net proceeds  from the  sale of the  Class A1  Notes and  the Class A2
Certificates will be applied  by the Depositor on  the Closing Date towards  the
purchase price of the CABS, the payment of expenses related to such sale and the
purchase of the CABS and other corporate purposes.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 

     Set  forth below is a discussion  of the anticipated material United States
federal income tax consequences  of the purchase,  ownership and disposition  of
the  Class A1 Notes and Class A2 Certificates offered hereunder. This discussion
is based  upon current  provisions of  the  Internal Revenue  Code of  1986,  as
amended  (the 'Code'),  existing and  proposed Treasury  Regulations thereunder,
current  administrative  rulings,  judicial   decisions  and  other   applicable
authorities.  There are no cases or  Internal Revenue Service ('IRS') rulings on
similar transactions involving  both notes  and certificates issued  by a  trust
with terms similar to those of the Class A1 Notes and the Class A2 Certificates.
As  a result,  there can  be no assurance  that the  IRS will  not challenge the
conclusions reached herein,  and no  ruling from  the IRS  has been  or will  be
sought  on any of the issues discussed below. Furthermore, legislative, judicial
or administrative  changes may  occur, perhaps  with retroactive  effect,  which
could  affect the accuracy of the statements and conclusions set forth herein as
well  as  the   tax  consequences  to   Class  A1  Noteholders   and  Class   A2
Certificateholders.

 
     This discussion does not purport to deal with all aspects of federal income
taxation  that  may  be  relevant  to the  Class  A1  Noteholders  and  Class A2
Certificateholders in light of their personal
 
                                      S-29


 


<PAGE>
<PAGE>

investment  circumstances  nor,  except  for  certain  limited  discussions   of
particular  topics, to  certain types  of holders  subject to  special treatment
under the federal income tax laws (e.g., financial institutions, broker-dealers,
life insurance companies, foreign investors and tax-exempt organizations).  This
information is directed to prospective purchasers who purchase Class A1 Notes or
Class  A2 Certificates in the initial  distribution thereof, who are citizens or
residents  of   the  United   States,   including  domestic   corporations   and
partnerships,  and  who hold  the Class  A1  Notes or  Class A2  Certificates as
'capital assets' within the meaning of  Section 1221 of the Code. Taxpayers  and
preparers  of tax  returns (including  those filed  by any  partnership or other
issuer) should be aware that under applicable Treasury regulations a provider of
advice on specific issues of law is not considered an income tax return preparer
unless the advice (i) is given with respect to events that have occurred at  the
time the advice is rendered and is not given with respect to the consequences of
contemplated  actions and (ii)  is directly relevant to  the determination of an
entry on  a tax  return. Accordingly,  taxpayers should  consult their  own  tax
advisors and tax return preparers regarding the preparation of any item on a tax
return,  even where  the anticipated  tax treatment  has been  discussed herein.
PROSPECTIVE INVESTORS  SHOULD CONSULT  WITH THEIR  OWN TAX  ADVISORS AS  TO  THE
FEDERAL,  STATE, LOCAL, FOREIGN  AND ANY OTHER  TAX CONSEQUENCES TO  THEM OF THE
PURCHASE, OWNERSHIP AND DISPOSITION OF CLASS A1 NOTES OR CLASS A2 CERTIFICATES.
 
     For  purposes   of   this   discussion,   references   to   a   'Class   A2
Certificateholder'  or a 'Class A1 Noteholder' are  to the beneficial owner of a
Class A2 Certificate or Class A1 Note, respectively.
 
CLASSIFICATION OF THE TRUST
 

     In the opinion of Special Tax Counsel, for federal income tax purposes, the
Trust will not  be an association  or publicly traded  partnership taxable as  a
corporation.  The  proper classification  of the  Trust  for federal  income tax
purposes is  not  clear.  The  Trust  should  be  treated  as  a  mere  security
arrangement,  in  which  case, the  Trust  would  be ignored  and  the  Class A1
Noteholders and Class A2 Certificateholders  would be treated as holding  senior
and  subordinated debt of the Swap  Counterparty. Alternatively, the Trust could
be treated as a grantor  trust, in which case (i)  the Class A1 Noteholders  and
Class  A2 Certificateholders would be considered to hold senior and subordinated
grantor trust interests in debt of the  Swap Counterparty, or (ii) the Class  A1
Notes  could be treated as  debt of the Trust  secured by Swap Counterparty debt
and the  Class  A2 Certificates  would  constitute  the equity  owners  of  Swap
Counterparty  debt. Alternatively, it is possible  that the Class A1 Noteholders
and Class  A2  Certificateholders  would  be  treated  as  owners  of  undivided
interests in the CABS and the Swap Agreement. Each Class A1 Noteholder and Class
A2  Certificateholder by acceptance of a Class  A1 Note or Class A2 Certificate,
will agree  to treat  the Class  A1 Notes  as indebtedness  and the  Trust as  a
security  arrangement  for federal,  state and  local  income and  franchise tax
purposes.

 

     If the Trust is classified  as a grantor trust under  subpart E, Part I  of
subchapter  J of the Code, owners of  Class A2 Certificates (and owners of Class
A1 Notes if treated as grantor trust interests) will be treated for U.S. federal
income tax purposes  as owners of  a pro  rata undivided interest  in the  Trust
assets  which  may be  deemed to  consist of  (i) debt  obligations of  the Swap
Counterparty (see discussion below  -- 'Tax  Treatment of the CABS and the  Swap
Agreement')  or (ii) the CABS and the Swap Agreement. Each U.S. Investor will be
required to report on its U.S. federal  income tax return its pro rata share  of
the  entire income of the Trust's assets in accordance with such U.S. Investor's
method of accounting. Under Code Section 162 or 212, each U.S. Investor will  be
only  entitled to deduct its pro rata share of expenses incurred by the Trust. A
U.S. Investor using the cash method of accounting must take into account its pro
rata share of deductions as and when paid by the Trust.

 
     As used in this section, the term 'U.S. Investor' means a beneficial  owner
of  a Class A1 Note or Class A2  Certificate that is for U.S. federal income tax
purposes (i) a  citizen or resident  of the United  States, (ii) a  corporation,
partnership  or other entity  created or organized  in or under  the laws of the
United States or a political subdivision thereof, (iii) an estate or trust,  the
income  of which is  subject to U.S.  federal income taxation  regardless of its
source, or (iv) any foreign corporation, partnership or
 
                                      S-30
 


<PAGE>
<PAGE>
other entity which holds a Class A1  Note or Class A2 Certificate in  connection
with a U.S. trade or business.
 
TAX TREATMENT OF THE CABS AND THE SWAP AGREEMENT
 

     Although  the matter is not  entirely clear, in the  opinion of Special Tax
Counsel, the arrangement created by the Trust Agreement, the Indenture, and  all
documents   executed  in   connection  therewith   (the  'Arrangement'),  should
constitute indebtedness of the  Swap Counterparty ('SC  Debt') with a  principal
balance  equal  to  the  Securities  Amount.  In  general,  the  substance  of a
transaction  determines  its  characterization  for  U.S.  federal  income   tax
purposes,  and the treatment of the Arrangement as debt of the Swap Counterparty
is consistent with the substance of the transaction. The most significant factor
in this determination is  whether the Swap Counterparty  bears the benefits  and
burdens  of ownership of the  CABS. Pursuant to the  terms of the Swap Agreement
with the  Swap  Counterparty, the  Swap  Counterparty  is required  to  pay  the
principal  of and interest on the Class  A1 Notes and Class A2 Certificates even
if (i) the CABS  are in default or  (ii) the CABS are  liquidated for an  amount
less  than  the  then principal  balance  of the  Class  A1 Notes  and  Class A2
Certificates. In addition, if the CABS are liquidated for an amount in excess of
the then principal balance of the Class A1 Notes and Class A2 Certificates, this
excess will be payable to  the Swap Counterparty and not  to the holders of  the
Class A1 Notes or Class A2 Certificates. Accordingly, the Swap Counterparty, and
not  the  holders of  the Class  A1 Notes  or Class  A2 Certificates,  bears the
burdens and benefits associated with ownership of the CABS. If, contrary to  the
aforementioned  conclusion, the substance of  the transaction is disregarded and
the Trust is treated as owning the  CABS and the Swap Agreement, the holders  of
the  Class A1 Notes or Class  A2 Certificates may be treated  as owners of a pro
rata undivided interest in such assets, and each U.S. Investor would be required
to report on its federal income tax return (i) its pro rata share of the  entire
income of the Trust with respect to the CABS and the Swap Agreement and (ii) its
pro  rata share  of the  expenses incurred  by the  Trust. However,  the Trustee
intends to treat  the Arrangement  as SC Debt  for purposes  of IRS  information
reporting, if required.

 
TAX TREATMENT OF THE CLASS A1 NOTES
 

     Characterization  as Debt. The Depositor,  the Owner Trustee, the Indenture
Trustee, the  Class A2  Certificateholders by  their purchase  of the  Class  A2
Certificates,  and the Class  A1 Noteholders by  their purchase of  the Class A1
Notes will agree to treat  the Class A1 Notes as  debt of the Swap  Counterparty
for purposes of any federal, state and local income and franchise taxes based on
or  measured by income or  capital. Special Tax Counsel  is of the opinion that,
although no specific authority exists  with respect to the characterization  for
federal  income tax purposes of securities having the same terms as the Class A1
Notes, based on the terms  of the Class A1 Notes,  the Class A1 Notes should  be
treated  as debt of the  Swap Counterparty for federal  income tax purposes. See
'Tax Treatment of the Class A1 Notes -- Possible Alternative Characterization of
the Class  A1  Notes' for  a  discussion of  the  potential federal  income  tax
consequences if the IRS were successful in treating the Trust as a grantor trust
for  a discussion  of potential  alternative characterizations  of the  Class A1
Notes for federal income tax purposes.

 
     Treatment of Stated Interest.  Based on the  foregoing opinion, subject  to
the  discussion in the Prospectus regarding  original issue discount ('OID') the
stated interest on the Class A1 Notes  will be taxable to a Class A1  Noteholder
as  ordinary income when  received or accrued  in accordance with  such Class A1
Noteholder's method of tax accounting. The following discussion is based in part
upon the rules governing OID in final Treasury regulations issued under the  OID
provisions   of  the  Code  and  certain  proposed  OID  regulations  concerning
'contingent' payments. Under  those regulations,  a holder  of a  Class A1  Note
issued with a de minimis amount of OID must include such OID in income, on a pro
rata  basis, as  principal payments  are made  on the  Class A1  Note. The Trust
intends to treat the  Class A1 Notes as  issued with no OID  (other than any  de
minimis OID).
 
     Market  Discount. If a Class A1 Noteholder purchases a Class A1 Note for an
amount that  is less  than its  issue price  (or, in  the case  of a  subsequent
purchaser,  its  stated  redemption  price  at  maturity),  the  amount  of  the
difference will be treated as 'market discount', unless such difference is  less
than a specified de minimis amount.
 
                                      S-31
 


<PAGE>
<PAGE>
     Under  the market discount rules, a Class A1 Noteholder will be required to
treat any  partial principal  payment on,  or  any gain  realized on  the  sale,
exchange,  retirement or other disposition of a Class A1 Note as ordinary income
to the extent of the lesser of (i)  the amount of such payment or realized  gain
and  (ii) the accrued market discount on such  Class A1 Note at the time of such
payment or disposition.  Market discount  will be considered  to accrue  ratably
during the period from the date of acquisition to the maturity date of the Class
A1  Note, unless the Class  A1 Noteholder elects to  accrue market discount on a
yield to maturity basis.
 
     A Class A1 Noteholder may  be required to defer the  deduction of all or  a
portion  of  the  interest  paid  or accrued  on  any  indebtedness  incurred or
maintained to purchase or carry a Class  A1 Note with market discount until  the
maturity  of  the  Class  A1  Note  or  its  earlier  disposition  in  a taxable
transaction. A  Class A1  Noteholder may  elect to  include market  discount  in
income currently as it accrues (on either a ratable or yield to maturity basis),
in  which case the  rules described above  will not apply.  Generally, a current
inclusion of market discount is treated  as ordinary interest income for  United
States federal income tax purposes.
 
     Premium.  If a Class A1 Noteholder purchases  a Class A1 Note for an amount
that is greater  than its  stated redemption price  at maturity,  such Class  A1
Noteholder  will  be  considered  to  have  purchased  the  Class  A1  Note with
'amortizable bond premium' equal in amount to such excess. A Class A1 Noteholder
may elect  to amortize  such premium  using  a constant  yield method  over  the
remaining  term  of the  Class A1  Note. Premium  amortizations may  offset only
interest otherwise required to be included in  respect of the Class A1 Note  and
are not treated as a separate deduction.
 
     Sale  or Other Disposition. If a Class A1 Noteholder sells a Class A1 Note,
the holder will  recognize gain or  loss in  an amount equal  to the  difference
between  the amount realized on the sale  and the holder's adjusted tax basis in
the Class A1 Note.  The adjusted tax basis  of a Class A1  Note to a  particular
Class  A1  Noteholder  will equal  the  holder's  cost for  the  Class  A1 Note,
increased by any OID, market discount, acquisition discount, and gain previously
included by such Class A1 Noteholder in income with respect to the Class A1 Note
and decreased by the amount of bond premium (if any) previously amortized and by
the amount of principal payments previously received by such Class A1 Noteholder
with respect to such Class A1 Note. Any  such gain or loss will be capital  gain
or  loss if  the Class  A1 Note  was held  as a  capital asset,  except for gain
representing  accrued  interest  and  accrued  market  discount  not  previously
included  in income. Capital losses generally may be used only to offset capital
gains.
 

     Tax Consequences to Foreign Holders of Debt. If interest paid (or  accrued)
to  a holder of  debt who is  a nonresident alien,  foreign corporation or other
non-United States person (a 'foreign person') is not effectively connected  with
the  conduct of  a trade  or business  within the  United States  by the foreign
person, the  interest generally  will be  considered 'portfolio  interest,'  and
generally  will  not  be subject  to  a  United States  federal  income  tax and
withholding tax,  as  long  as  the  foreign  person  (i)  is  not  actually  or
constructively  a '10 percent shareholder'  of the issuer of  the debt, the Swap
Counterparty or the  issuer of the  CABS or a  'controlled foreign  corporation'
with  respect to  which the  issuer of  the debt,  the Swap  Counterparty or the
issuer of the CABS  is a 'related  person' within the meaning  of the Code,  and
(ii)  provides  an appropriate  statement,  signed under  penalties  of perjury,
certifying that  the  beneficial owner  of  the debt  is  a foreign  person  and
providing that foreign person's name and address. If the information provided in
this  statement changes, the foreign  person must so inform  the Trust within 30
days of such  change. The statement  generally must  be provided in  the year  a
payment  occurs or in either  of the two preceding  years. If such interest were
not portfolio interest, then it would be subject to United States federal income
and withholding  tax  at a  rate  of 30  percent  unless reduced  or  eliminated
pursuant   to  an  applicable  tax  treaty.  Unless  the  Trustee  receives  the
appropriate statement from  a foreign  investor, the Trustee  will withhold  for
U.S. withholding taxes.

 
     Any  capital gain  realized on  the sale,  redemption, retirement  or other
taxable disposition of a Class A1 Note  by a foreign person will be exempt  from
United  States federal income and withholding tax, provided that (i) the gain is
not effectively connected with the conduct of a trade or business in the  United
States  by the  foreign person, and  (ii) in  the case of  an individual foreign
person, the foreign person is not present  in the United States for 183 days  or
more  in the taxable year of such  sale, redemption, retirement or other taxable
disposition of the Class A1 Notes.
 
                                      S-32


 


<PAGE>
<PAGE>
     If the interest, gain or income on a Class A1 Note held by a foreign person
is effectively connected with the conduct of  a trade or business in the  United
States  by the foreign person, the  holder (although exempt from the withholding
tax previously discussed  if an  appropriate statement  is furnished)  generally
will  be subject to  United States federal  income tax on  the interest, gain or
income at regular federal income tax  rates. In addition, if the foreign  person
is  a foreign corporation, it may be subject to a branch profits tax equal to 30
percent of its 'effectively connected  earnings and profits' within the  meaning
of  the Code  for the  taxable year,  as adjusted  for certain  items, unless it
qualifies for a lower rate under an applicable tax treaty.
 
     Information Reporting and Backup Withholding. Backup withholding of  United
States federal income tax at a rate of 31% may apply to payments made in respect
of  the Class A1 Notes to registered  owners who are not 'exempt recipients' and
who fail  to provide  certain identifying  information (such  as the  registered
owner's  taxpayer  identification  number) in  the  required  manner. Generally,
individuals are not  exempt recipients, whereas  corporations and certain  other
entities  generally are exempt recipients. Payments made in respect of the Class
A1 Notes to a Class A1 Noteholder must be reported to the IRS, unless the  Class
A1 Noteholder is an exempt recipient or establishes an exemption.
 
     In addition, upon the sale of a Class A1 Note to (or through) a broker, the
broker  must withhold 31%  of the entire  purchase price, unless  either (i) the
broker determines that the seller is a corporation or other exempt recipient  or
(ii)   the  seller  provides,  in   the  required  manner,  certain  identifying
information and, in the case of a Class A1 Noteholder which is a foreign person,
certifies that such seller is a foreign person (and certain other conditions are
met). Such a sale must also be reported by the broker to the IRS, unless  either
(i)  the broker determines  that the seller  is an exempt  recipient or (ii) the
seller certifies its  non-U.S. status  (and certain other  conditions are  met).
Certification  of the registered owner's non-U.S.  status would be made normally
on an IRS Form W-8 under penalties of perjury, although in certain cases it  may
be possible to submit other documentary evidence.
 
     Any amounts withheld under the backup withholding rules from a payment to a
beneficial  owner  would  be  allowed  as a  refund  or  a  credit  against such
beneficial owner's  United  States federal  income  tax liability  provided  the
required information is furnished to the IRS.
 

     Possible  Alternative  Characterizations  of the  Class  A1  Notes. Despite
Special Tax Counsel's opinion that the Class A1 Notes should be treated as  debt
of  the  Swap Counterparty  for federal  income  tax purposes,  there can  be no
assurance that  the  IRS  will  not challenge  this  conclusion  and  that  such
challenge  would  not be  successful.  However, Special  Tax  Counsel is  of the
opinion that, if the IRS successfully challenged treatment of some or all of the
Class A1 Notes as debt of the Swap Counterparty for federal income tax purposes,
such Class A1 Notes would  properly be treated as  interests in an entity  which
would  not be  treated as  an association taxable  as a  corporation for federal
income tax purposes.

 
     If the IRS  successfully challenged  the treatment of  some or  all of  the
Class A1 Notes as debt of the Swap Counterparty for federal income tax purposes,
such Class A1 Notes may be treated as interests in a grantor trust or trusts. If
such  Class A1 Notes were  treated as interests in a  grantor trust or trusts, a
Class A1 Noteholder  would generally  be subject to  the same  rules which  will
apply  to the Certificateholders assuming that  the Trust is properly classified
as  a  grantor  trust.  See  'Tax  Consequences  to  Holders  of  the  Class  A2
Certificates  --  Treatment  of the  Trust  as a  Grantor  Trust' and  '  -- Tax
Consequences to Foreign Class A2 Certificateholders.'
 
TAX CONSEQUENCES TO HOLDERS OF THE CLASS A2 CERTIFICATES
 
     Treatment of the Trust  as a Security Arrangement  or a Grantor Trust.  The
Depositor and the Class A2 Certificateholders will agree to treat the Trust as a
security arrangement for federal and state tax purposes, with the Class A1 Notes
being treated as debt of the Swap Counterparty.
 
     As  stated above, although  the proper classification of  the Trust and the
Class A2 Certificates is not  entirely clear, the Trust  should be treated as  a
mere  security arrangement,  in which  case the Trust  would be  ignored and the
Class A2 Certificateholders would be treated as owning subordinated debt of  the
Swap  Counterparty. In such case, the Class  A2 Certificates would be treated as
debt instruments for federal income tax purposes and would generally be  treated
as the Class A1 Notes described above.
 
                                      S-33
 


<PAGE>
<PAGE>

     In  the opinion of Special Tax  Counsel, if the IRS successfully challenges
the treatment of the Trust as a security arrangement, while not free from doubt,
the Trust should  be classified  for federal income  tax purposes  as a  grantor
trust  under Subpart E, Part 1 of Subchapter  J of the Code, but, in the opinion
of Special Tax Counsel, the  Trust will not be  classified as an association  or
publicly  traded  partnership  taxable  as a  corporation.  However,  the proper
characterization  of  the  arrangement  involving   the  Trust,  the  Class   A2
Certificates  and the Depositor  is not clear  because there is  no authority on
transactions closely  comparable  to  that contemplated  herein.  The  following
discussion assumes that the Trust will be classified as a grantor trust.

 
     As   a  holder  of  an   interest  in  a  grantor   trust,  each  Class  A2
Certificateholder must report  on its  federal income  tax return  its pro  rata
share  of the gross income and deductions  of the Trust. Accordingly, a Class A2
Certificateholder will be  required to report  its pro rata  share of the  gross
income derived from the assets of the Trust. Assuming that the sole asset of the
Trust  is debt of  the Swap Counterparty,  a Class A2  Certificateholder will be
required to report its pro rata share of the gross income derived therefrom.  If
the Class A1 Notes are treated as debt of a grantor trust and the Class A1 Notes
are  sold at a premium,  a Class A2 Certificateholder  will be required to treat
its pro rata share of such premium as gross income under section 61 of the  Code
and  applicable  regulations. A  Class  A2 Certificateholder  will,  however, be
entitled to deduct  its pro  rata share  of the interest  paid on  the Class  A1
Notes.
 
     Alternatively, the assets of the Trust may be deemed to consist of the CABS
and  the Swap Agreement. In  such case, each Class  A2 Certificateholder will be
required to report on its  federal income tax return its  pro rata share of  the
entire  income of the CABS  and Swap Agreement in  accordance with its method of
tax accounting. Characterizing the Class A2 Certificateholders as Owners of  the
CABS  and Swap Agreement  could significantly alter the  timing and character of
income and deduction attributable to an investment in the Class A2 Certificates.
 
     CLASS A2  CERTIFICATEHOLDERS  SHOULD  CONSULT WITH  THEIR  TAX  COUNSEL  TO
DETERMINE HOW TO ACCOUNT FOR THEIR INTEREST IN THE CLASS A2 CERTIFICATES FOR TAX
PURPOSES.
 
     All   or  a  portion  of  the  taxable  income  allocated  to  a  Class  A2
Certificateholder that is a pension, profit sharing or employee benefit plan  or
other  tax-exempt  entity  (including  an  individual  retirement  account)  may
constitute 'unrelated business taxable income' generally taxable to such  holder
under the Code.
 
     For  additional rules with  respect to the tax  treament of grantor trusts,
see 'Certain Federal Income Tax Considerations -- Tax Status as a Grantor Trust'
in the Prospectus.
 
     Backup Withholding. Distributions  made on  the Class  A2 Certificates  and
proceeds  from  the sale  of  the Class  A2 Certificates  will  be subject  to a
'backup' withholding tax of 31% if,  in general, the Class A2  Certificateholder
fails  to comply with certain identification procedures, unless the holder is an
exempt recipient under applicable provisions of the Code.
 
OTHER POSSIBLE ALTERNATIVE CHARACTERIZATIONS OF THE TRUST
 

     Despite Special Tax  Counsel's opinion that  the Class A1  Notes should  be
treated  as debt of  the Swap Counterparty  for federal income  tax purposes and
that the Trust  should be  treated as  a security  arrangement and  will not  be
treated  as an association or publicly traded partnership for federal income tax
purposes, there  can be  no assurance  that  the IRS  will not  challenge  these
conclusions  and that such challenge would not  be successful. If the Trust were
treated as  an association  taxable  as a  corporation  for federal  income  tax
purposes, the Trust would be subject to corporate income tax. Any such corporate
income  tax could  materially reduce or  eliminate cash that  would otherwise be
distributable with respect to the Class A2 Certificates (and, possibly the Class
A1 Notes, and Class A2 Certificateholders could be liable for any such tax  that
is  unpaid by the Trust. However, Special Tax Counsel is of the opinion that the
Trust will not be classified as an association taxable as a corporation  because
it  will  not  have certain  characteristics  necessary  for a  trust  to  be an
association taxable as a corporation.

 
                                      S-34
 


<PAGE>
<PAGE>
                             STATE TAX CONSEQUENCES
 
     In addition to the  federal income tax  consequences described in  'Certain
Federal Income Tax Consequences' herein, potential investors should consider the
state  income tax consequences of the acquisition, ownership, and disposition of
the Securities offered hereunder. State income tax law may differ  substantially
from  the corresponding federal tax law, and this discussion does not purport to
describe any aspect of  the income tax laws  of any state. Therefore,  potential
investors  should consult their own tax advisors with respect to the various tax
consequences of investments in the Securities offered hereunder.
 
                              ERISA CONSIDERATIONS
 
GENERAL
 
     The Employee Retirement Income Security Act of 1974, as amended  ('ERISA'),
imposes  certain  restrictions  on  employee  benefit  plans  subject  to  ERISA
('Plans') and on  persons who are  parties in interest  or disqualified  persons
('parties  in interest')  with respect to  such Plans.  Certain employee benefit
plans, such as governmental plans and church plans (if no election has been made
under section 410(d) of the Code), are not subject to the restrictions of ERISA,
and assets of such plans may be invested in the Securities without regard to the
ERISA considerations described  below, subject to  other applicable federal  and
state  law. However,  any such  governmental or  church plan  which is qualified
under section 401(a) of the Code  and exempt from taxation under section  501(a)
of  the Code is subject to the prohibited transaction rules set forth in section
503 of the Code. Any  Plan fiduciary which proposes to  cause a Plan to  acquire
any  of  the Securities  should consult  with  its counsel  with respect  to the
potential consequences under ERISA, and the Code, of the Plan's acquisition  and
ownership of the Securities. See 'ERISA Considerations' in the Prospectus.
 
     Investments  by  Plans  are  also  subject  to  ERISA's  general  fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and  the  requirement  that a  Plan's  investments  be  made in
accordance with the documents governing the Plan.
 
     As discussed under 'Certain Federal  Income Tax Consequences' a Plan  would
likely  realize unrelated business  taxable income if  it purchases Certificates
since the underlying  assets of the  Trust are debt  financed assets. Thus,  the
Certificates  are not being offered  to Plans. In view  of this restriction, the
discussion below  is limited  to  the ERISA  considerations resulting  from  the
purchase and ownership of Notes.
 
PROHIBITED TRANSACTIONS
 
GENERAL
 
     Section  406 of ERISA prohibits parties in  interest with respect to a Plan
from engaging in certain transactions (including loans) involving a Plan and its
assets  unless  a   statutory  or  administrative   exemption  applies  to   the
transaction.  Section 4975 of the Code imposes certain excise taxes (or, in some
cases, a civil penalty may be assessed  pursuant to section 502(i) of ERISA)  on
parties in interest which engage in non-exempt prohibited transactions.
 
PLAN ASSETS REGULATION
 
     The  United States Department of Labor ('DOL') has issued final regulations
concerning the definition of what constitutes the assets of a Plan for  purposes
of ERISA and the prohibited transaction provisions of the Code (the 'Plan Assets
Regulation'). The Plan Assets Regulation describes the circumstances under which
the  assets of an entity in which a  Plan invests will be considered to be 'plan
assets' such that  any person who  exercises control over  such assets would  be
subject  to  ERISA's  fiduciary  standards. Under  the  Plan  Assets Regulation,
generally when  a Plan  invests in  another  entity, the  Plan's assets  do  not
include,  solely by reason of  such investment, any of  the underlying assets of
the entity.  However,  the Plan  Assets  Regulation  provides that,  if  a  Plan
acquires  an 'equity interest' in an  entity that is neither a 'publicly-offered
security' (as defined therein)  nor a security issued  by an investment  company
registered  under the Investment Company  Act of 1940, the  assets of the entity
will be treated as assets of the Plan investor unless certain exceptions  apply.
If the Class A1 Notes were
 
                                      S-35
 


<PAGE>
<PAGE>
deemed  to be  equity interests and  no statutory,  regulatory or administrative
exemption applies, the Trust could be  considered to hold plan assets by  reason
of  a Plan's investment in the Class A1 Notes. Such plan assets would include an
undivided interest  in any  assets held  by the  Trust. In  such an  event,  the
Trustee  and other  persons, in providing  services with respect  to the Trust's
assets, may be parties in  interest with respect to  such Plans, subject to  the
fiduciary   responsibility  provisions  of  Title  I  of  ERISA,  including  the
prohibited transaction provisions of Section 406  of ERISA, and Section 4975  of
the Code with respect to transactions involving the Trust's assets.
 
     Under  the Plan Assets Regulation, the term 'equity interest' is defined as
any interest  in  an  entity  other  than  an  instrument  that  is  treated  as
indebtedness  under 'applicable local law' and  which has no 'substantial equity
features.' Although the  Plan Assets Regulation  is silent with  respect to  the
question  of which law constitutes 'applicable  local law' for this purpose, DOL
has stated  that  these  determinations  should be  made  under  the  state  law
governing  interpretation of the instrument in  question. In the preamble to the
Plan Assets Regulation,  DOL declined to  provide a precise  definition of  what
features  are equity  features or  the circumstances  under which  such features
would be considered 'substantial,' noting that the question of whether a  plan's
interest  has substantial equity features is an inherently factual one, but that
in making a determination it would  be appropriate to take into account  whether
the  equity features  are such  that a  Plan's investment  would be  a practical
vehicle for the indirect provision of investment management services.
 
     Brown & Wood ('ERISA Counsel') has  rendered its opinion that the Class  A1
Notes will be classified as indebtedness without substantial equity features for
ERISA  purposes. ERISA Counsel's opinion is based upon the terms of the Class A1
Notes, the opinion of Tax Counsel that  the Class A1 Notes should be  classified
as  debt instruments for federal income tax  purposes and the ratings which have
been assigned to  the Class A1  Notes. However, if  contrary to ERISA  Counsel's
opinion the Class A1 Notes are deemed to be equity interests in the Trust and no
statutory,  regulatory or administrative  exemption applies, the  Trust could be
considered to hold plan assets by reason of a Plan's investment in the Class  A1
Notes.
 
REVIEW BY PLAN FIDUCIARIES
 

     Any  Plan fiduciary considering  whether to purchase any  Class A1 Notes on
behalf of a Plan should consult with its counsel regarding the applicability  of
the  fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. Among other things, before purchasing any Notes,  a
fiduciary  of a Plan should make its  own determination as to whether the Trust,
as obligor on the Notes, is, or may become, a party in interest with respect  to
the  Plan, the availability of the exemptive  relief provided in the Plan Assets
Regulations and the availability of any other prohibited transaction exemptions.
In addition, prior  to purchasing  any Class  A1 Notes,  a fiduciary  of a  Plan
should make its own determination as to whether the Swap Counterparty, by virtue
of  being characterized as the  issuer of the Class  A1 Notes for federal income
tax purposes, is, or may become, a party in interest (either directly or through
certain of  its  affiliates, including,  but  not limited  to,  Morgan  Grenfell
Capital  Management Incorporated (New York) and Morgan Grenfell Asset Management
Limited (London)) with respect  to the Plan. Such  other exemptions may  include
DOL  Prohibited  Transaction Exemption  84-14  (Class Exemption  for  Plan Asset
Transactions Determined by Independent  Qualified Professional Asset  Managers),
80-51  and  91-38  (Class  Exemption  for  Certain  Transactions  Involving Bank
Collective Investment Funds) and 90-1 (Class Exemption for Certain  Transactions
Involving Insurance Company Pooled Separate Accounts. There is no assurance that
these  or other exemptions, even if all  of the conditions specified therein are
satisfied, will apply to all of the transactions involving the Trust's assets.

 
     Any purchaser that is an insurance  company should consider the effects  of
the  1993  United States  Supreme  Court decision  in  John Hancock  Mutual Life
Insurance Co. v. Harris Trust  and Savings Bank, 114 S.  Ct. 517 (1993), on  its
purchase  of Class A1 Notes or Class A2 Certificates for its general account. In
John Hancock, the Supreme Court ruled that assets held in an insurance company's
general account  may be  deemed to  be 'plan  assets' for  ERISA purposes  under
certain  circumstances.  In  response  to  that  decision,  the  DOL  has issued
Prohibited Transaction Exemption 95-60 (Class Exemption for Certain Transactions
Involving Insurance Company Pooled General  Accounts) which, subject to  certain
 
                                      S-36
 


<PAGE>
<PAGE>
conditions,  provides relief  from the  prohibited transaction  rules that under
John Hancock  might otherwise  be  applicable to  assets  held in  an  insurance
company's  general account. Any  such prospective purchaser  should consult with
its counsel  as to  the applicability  of  this decision  and exemption  to  its
purchase of the Class A1 Notes or Class A2 Certificates.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
     The  appropriate  characterization of  the  Securities under  various legal
investment restrictions,  and thus  the ability  of investors  subject to  these
restrictions  to purchase Securities, may be subject to significant interpretive
uncertainties. All  investors whose  investment authority  is subject  to  legal
restrictions  should consult their own legal  advisors to determine whether, and
to what extent, the Securities will constitute legal investments for them.
 
     The Depositor makes no representation as to the proper characterization  of
the   Securities  for  legal  investment  or  financial  institution  regulatory
purposes, or as to  the ability of particular  investors to purchase  Securities
under  applicable  legal  investment restrictions.  The  uncertainties described
above (and any unfavorable future determinations concerning legal investment  or
financial   institution  regulatory  characteristics   of  the  Securities)  may
adversely affect the liquidity of the Securities.
 
                                  UNDERWRITING
 
     Subject  to  the  terms  and  conditions  set  forth  in  the  Underwriting
Agreement,  the  Depositor  has agreed  to  sell  to Lehman  Brothers  Inc. (the
'Underwriter'), and the Underwriter has  agreed to purchase from the  Depositor,
the Securities.
 
     The  Underwriter is obligated to purchase all the Securities offered hereby
if any are purchased.
 
     The Depositor has been advised by the Underwriter that it presently intends
to make a market in the Securities offered hereby; however, it is not  obligated
to do so, any market-making may be discontinued at any time, and there can be no
assurance that an active public market for the Securities will develop.
 

     Distribution of the Securities will be made by the Underwriter from time to
time  in negotiated transactions or otherwise at varying prices to be determined
at the time of sale. Proceeds to the Depositor are expected to be $1,549,672,000
from the sale of the Class A1 Notes  and $47,928,000 from the sale of the  Class
A2   Certificates,  before  deducting  expenses  payable  by  the  Depositor  of
$1,200,000. In connection  with the  purchase and  sale of  the Securities,  the
Underwriter  may be deemed  to have received compensation  from the Depositor in
the form of underwriting discounts, concessions or commissions. In addition,  an
affiliate  of the Underwriter has entered into  a swap transaction with the Swap
Counterparty.

 
     The Underwriter has  represented and agreed  that (a) it  has complied  and
will  comply with all  applicable provisions of the  Financial Services Act 1986
with respect to anything done  by it in relation to  the Securities in, from  or
otherwise  involving the United Kingdom; (b) it  has not issued or passed on and
will not issue  or pass  on to  any person in  the United  Kingdom any  document
received  by it in connection  with the issue of  the Securities, other than any
document which consists  of or  any part of  listing particulars,  supplementary
listing  particulars or any other document required or permitted to be published
by the listing rules under  Part IV of the  Financial Services Act 1986,  unless
such  person is of a  kind described in Article  11(3) of the Financial Services
Act 1986  (Investment  Advertisements)  (Exemptions) Order  1995  and  Financial
Services  (Promotion of Unregulated Schemes) Regulations  1991 or is a person to
whom the documents may  otherwise lawfully be  issued or passed  on; and (c)  it
will  not offer  or sell in  the United Kingdom,  by means of  any document, any
Securities prior to  application for  listing of  the Securities  being made  in
accordance  with  Part IV  of the  Financial  Services Act  1986, other  than to
Persons whose  ordinary business  it is  to buy  or sell  shares or  debentures,
whether  as principal or agent,  or in circumstances which  do not constitute an
offer to the public within the meaning  of the U.K. Public Offers of  Securities
Regulations 1995.
 
     The  Underwriting Agreement provides that  the Depositor will indemnify the
Underwriter  against  certain  liabilities,  including  liabilities  under   the
Securities  Act of 1933, or contribute  payments the Underwriter may be required
to make in respect thereof.
 
                                      S-37
 


<PAGE>
<PAGE>
     The Underwriter is an affiliate of the Depositor, and the participation  by
the  Underwriter in the offering  of the Securities complies  with Schedule E of
the by-laws of the  National Association of  Securities Dealers, Inc.  regarding
underwriting securities of an affiliate.
 
                                 LEGAL MATTERS
 
     Certain  legal matters with  respect to the Securities  will be passed upon
for the Depositor by Brown & Wood, New York, New York and for the Underwriter by
Brown & Wood, New York, New York.
 
                                     RATING
 
     It is a  condition to issuance  that the Class  A1 Notes and  the Class  A2
Certificates be rated 'P-1' by Moody's and 'A-1+' by S&P.
 

     The  rating of  the Securities by  Moody's addresses the  likelihood of the
ultimate payment of principal and interest on the Securities. The rating of  the
Securities  by S&P  addresses the likelihood  of timely receipt  of interest and
ultimate receipt of principal on the Securities on or before the Maturity  Date.
The  rating takes  into consideration  the characteristics  of the  CABS and the
structural, legal and tax aspects associated  with the Class A1 Notes and  Class
A2   Certificates  (including,  without  limitation,  the  rating  of  the  Swap
Counterparty). The  ratings  on  the  Securities  do  not,  however,  constitute
statements  regarding  the possibility  that Class  A1  Noteholders or  Class A2
Certificateholders might realize a lower than anticipated yield.

 
     A securities rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each  securities  rating  should  be  evaluated  independently  of
similar ratings on different securities.
 
                                      S-38



<PAGE>
<PAGE>
                             INDEX OF DEFINED TERMS
 

<TABLE>
<S>                                                                                                         <C>
Accounts.................................................................................................    Cover
Administration Agreement.................................................................................     S-14
ADVANTA Certificates.....................................................................................     S-19
Administrator............................................................................................     S-14
Agreements...............................................................................................    Cover
Bank.....................................................................................................      S-8
Book-Entry Certificates..................................................................................      S-6
Book-Entry Notes.........................................................................................      S-4
Business Day.............................................................................................      S-3
CABS.....................................................................................................    Cover
CABS Amortization Event..................................................................................     S-19
CABS Certificate Rate....................................................................................     S-19
CABS Controlled Amortization Period......................................................................     S-19
CABS Distribution Date...................................................................................     S-13
CABS Servicer............................................................................................     S-20
CABS Servicer Reports....................................................................................     S-18
CABS Servicing Fee.......................................................................................     S-21
Calculation Agent........................................................................................      S-7
Cede.....................................................................................................      S-4
Cedel....................................................................................................      S-4
Certificates.............................................................................................    Cover
Choice Certificates......................................................................................     S-19
Class A-1 Accrual Rate...................................................................................      S-3
Class A1 Note Percentage.................................................................................      S-3
Class A1 Notes...........................................................................................    Cover
Class A-1 Noteholders....................................................................................      S-2
Class A-2 Accrual Rate...................................................................................      S-5
Class A2 Certificates....................................................................................    Cover
Class A2 Certificateholders..............................................................................      S-3
Class A2 Certificate Percentage..........................................................................      S-5
Closing Date.............................................................................................      S-2
Code.....................................................................................................     S-29
Collection Account.......................................................................................      S-7
Definitive Notes.........................................................................................      S-4
Depositor................................................................................................    Cover
Distributable Amount.....................................................................................      S-3
DTC......................................................................................................      S-4
DOL......................................................................................................     S-35
ERISA....................................................................................................     S-10
ERISA Counsel............................................................................................     S-36
Euroclear................................................................................................      S-4
Event of Default.........................................................................................      S-4
Events of Default........................................................................................     S-22
Final Payment Amount.....................................................................................      S-8
Final Liquidation Date...................................................................................      S-7
Final Liquidation Proceeds...............................................................................      S-8
Final Scheduled Payment Date.............................................................................      S-4
Finance Charge Receivables...............................................................................     S-20
foreign person...........................................................................................     S-32
Group....................................................................................................     S-28
Holdings.................................................................................................     S-22
Indenture................................................................................................    Cover
Indenture Trustee........................................................................................    Cover
Interest Accrual Period..................................................................................      S-3
IRS......................................................................................................     S-29
</TABLE>

 
                                      S-39
 


<PAGE>
<PAGE>
 

<TABLE>
<S>                                                                                                         <C>
ISDA.....................................................................................................     S-27
Issuer...................................................................................................      S-2
LBSF.....................................................................................................     S-28
LCAT Notes...............................................................................................     S-18
LCAT Trust...............................................................................................     S-11
LCPI.....................................................................................................     S-21
Lehman Brothers..........................................................................................     S-21
LIBOR....................................................................................................     S-19
LIBOR Determination Date.................................................................................      S-9
Market Agent.............................................................................................      S-6
Market Agent Agreement...................................................................................     S-28
Maturity Date............................................................................................      S-4
Moody's..................................................................................................     S-10
New York Branch..........................................................................................      S-8
Notes....................................................................................................    Cover
OID......................................................................................................     S-31
Owner Trustee............................................................................................    Cover
parties in interest......................................................................................     S-35
Payment Date.............................................................................................    Cover
Plan.....................................................................................................     S-10
Plan Assets Regulation...................................................................................     S-35
Plans....................................................................................................     S-35
Principal Receivables....................................................................................     S-20
Prospectus...............................................................................................    Cover
Rating Agency............................................................................................     S-11
Receivables..............................................................................................    Cover
Record Date..............................................................................................      S-4
Reuters LIBOR............................................................................................     S-19
Sale Procedures..........................................................................................      S-7
SC Debt..................................................................................................     S-31
Securities...............................................................................................    Cover
Securities Amount........................................................................................      S-8
Securities Floating Amount...............................................................................      S-7
Securityholders..........................................................................................      S-3
Seller...................................................................................................     S-18
Seller's Interest........................................................................................     S-18
Solicitation Date........................................................................................      S-7
Special Seller's Percentage..............................................................................     S-18
Standard Certificates....................................................................................     S-19
Swap Agreement...........................................................................................     S-27
Swap Counterparty........................................................................................      S-2
Swap Early Termination...................................................................................      S-8
S&P......................................................................................................     S-10
Special Tax Counsel......................................................................................     S-21
Telerate LIBOR...........................................................................................     S-19
Termination Date.........................................................................................      S-8
Trust....................................................................................................    Cover
Trust Agreement..........................................................................................    Cover
Underlying Certificates..................................................................................    Cover
Underwriter..............................................................................................    Cover
U.S. Investor............................................................................................     S-30
Voting Interests.........................................................................................     S-27
</TABLE>

 
                                      S-40



<PAGE>
<PAGE>
                                   APPENDIX A
                               TABLE OF CONTENTS
 

<TABLE>
<CAPTION>
APPENDIX A                                                                                                  PAGE
- ---------------------------------------------------------------------------------------------------------   -----
 
<S>                                                                                                         <C>
ADVANTA Credit Card Master Trust II, Floating Rate Asset Backed Certificates,
  Series 1995-A..........................................................................................     A-1
Chase Manhattan Credit Card Master Trust, Floating Rate Asset Backed Certificates,
  Series 1995-2..........................................................................................    A-11
Chemical Master Credit Card Trust I, Floating Rate Asset Backed Certificates,
  Series 1995-1..........................................................................................    A-23
CHOICE Credit Card Master Trust I, Floating Rate Credit Card Participation Certificates, Series 1992-2...    A-33
First Chicago Master Trust II, Floating Rate Credit Card Certificates, Series 1995-P.....................    A-43
 
First USA Credit Card Master Trust, Floating Rate Asset Backed Certificates,
  Series 1994-7..........................................................................................    A-55
 
First USA Credit Card Master Trust, Floating Rate Asset Backed Certificates,
  Series 1995-4..........................................................................................    A-65
 
Lehman Card Account Trust 1994-1, Floating Rate Asset Backed Notes.......................................    A-75
 
MBNA Master Credit Card Trust II, Floating Rate Asset Backed Certificates,
  Series 1994-C..........................................................................................    A-83
 
People's Bank Credit Card Master Trust, Floating Rate Class A Asset Backed Certificates, Series 1995-1...    A-93
 
Standard Credit Card Master Trust I, Floating Rate Credit Card Participation Certificates, Series
  1992-3.................................................................................................   A-107
</TABLE>

 
     This  Appendix A contains  excerpts from each  prospectus pursuant to which
the CABS were offered and sold.
 
     Capitalized terms used in the excerpts included in this Appendix A have the
meanings defined either within  the text of such  excerpt or within the  related
prospectus.  Such  terms  are  not  applicable  to  any  other  section  of this
Prospectus Supplement or Prospectus unless such terms are defined as such in the
Prospectus Supplement  or  the Prospectus.  Complete  copies of  the  prospectus
relating  to a particular series  of CABS may be  obtained upon request from the
Depositor.
 


<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>
<PAGE>

Excerpt from Prospectus  Supplement  dated January 10, 1995 to Prospectus  dated
January 9, 1995



                          ADVANTA Credit Card Master Trust II
                       Floating Rate Asset Backed Certificates,
                                   Series 1995-A


                        THE BANK'S CREDIT CARD ACTIVITIES

Billing and Payment

   Nearly  all of the  accounts  in the Bank  Portfolio  are  subject to finance
charges  at  variable  rates  ranging  from  1.65% to 11.45% (or 11.55% for cash
advances)  above the prime rate, as published in The Wall Street  Journal,  with
minimum  rates  generally  ranging from 7.90% to 19.95% for  purchases  and cash
advances. For more information,  see 'The Bank's Credit Card Activities--Billing
and Payments' in the Prospectus.

Delinquencies and Loss Experience

   The following  tables set forth the  delinquency and loss experience for each
of the periods shown for the Bank Portfolio.  As of September 30, 1994, the Bank
Portfolio  includes  receivables  from  accounts the  receivables  of which were
transferred to trusts similar to the Trust in an aggregate  amount equal to $3.3
billion ('Prior Securitizations').  As of September 30, 1994, the Bank Portfolio
also includes  approximately  $1,463  million of  receivables  from accounts the
receivables  of which  were  transferred  by the Bank to the  Trust.  Additional
Accounts were added to the Trust on May 16, 1994, July 1, 1994, August 17, 1994,
September 23, 1994,  November 18, 1994 and January 6, 1995 (the 'Master Trust II
Sales') . The Accounts in the Trust  Portfolio  have been selected from accounts
in the Bank Portfolio  based on certain  eligibility  criteria  specified in the
Pooling  and  Servicing  Agreement.  See  'The  Receivables.'  There  can  be no
assurance that the delinquency  and loss experience for the Receivables  will be
similar to the historical experience set forth below.


                             Delinquency Experience
                                 Bank Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                     As of December 31,
                                        As of September 30, -----------------------------------
                                               1994(1)      1993(1)       1992(2)       1991(2)
                                        ------------------- -------       -------       -------
<S>                                        <C>          <C>          <C>           <C>       
Receivables Outstanding(3) ................  $5,102,497   $3,922,086   $2,671,493    $2,022,638
Receivables Contractually Delinquent as a
 Percentage of Receivables Outstanding:
 30-59 days ...............................        0.95%        0.96%        1.44%         1.91%
 60-89 days ...............................        0.45         0.54         0.82          1.10
 90 or more days ..........................        0.71         0.89         1.46          1.78
                                                   ----         ----         ----          ----
   Total ..................................        2.11%        2.39%        3.72%         4.79%
                                                   ====         ====         ====          ==== 
</TABLE>

- -------------
(1) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations and Master Trust II Sales.

(2) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations.

(3) Receivables  Outstanding  consists of all amounts  due from  cardholders  as
    posted to the accounts.

                                      A-1





<PAGE>
<PAGE>



                                 Loss Experience
                                 Bank Portfolio
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                        Nine Months               Year Ended December 31,
                                    Ended September 30,    -----------------------------------
                                          1994(1)          1993(1)       1992(2)       1991(2)
                                    -------------------    -------       -------       -------
<S>                                   <C>              <C>           <C>           <C>       
Average Receivables Outstanding(3) ..   $4,316,265       $3,012,060    $2,258,910    $1,594,248

Gross Losses(4) .....................       93,075          115,835       109,188        76,139

Recoveries ..........................        8,576            9,869         8,723         6,351

Net Losses ..........................       84,499          105,966       100,465        69,788

Net Losses as a Percentage of Average
 Receivables Outstanding ............         2.61%(5)         3.52%         4.45%         4.38%
</TABLE>
- ---------------

(1) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations and Master Trust II Sales.

(2) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations.

(3) Average Receivables Outstanding is the sum of receivables outstanding at the
    beginning  and end of each month  during the  period  indicated,  divided by
    twice the number of months in the period indicated.

(4) Total Gross Losses are  presented  net of  adjustments  made pursuant to the
    Bank's  normal  servicing  procedures,  including  removal of  incorrect  or
    disputed  finance  charges  and  reversal  of  annual   cardholder  fees  on
    cardholder  accounts which have been closed.  Losses do not include  accrued
    finance charges that have been written off or fraud losses.

(5) Annualized.

Interchange

   In  respect  of  Interchange   attributed  to  the  cardholder   charges  for
merchandise and services in the Accounts, the Bank will be required, pursuant to
the terms of the Pooling and  Servicing  Agreement,  to transfer to the Trust on
the Business Day immediately  preceding the Distribution Date an amount equal to
one-twelfth  of 1.25% of the  outstanding  balance of the Principal  Receivables
allocable  to the  Series  1995-A  at the end of the last  day of the  preceding
Monthly Period.


                                 THE RECEIVABLES

   Certain  Receivables  were  conveyed  to the Trust on  December  9, 1993 (the
'Initial Closing Date') which arose in Accounts selected from the Bank Portfolio
satisfying  criteria  set forth in the  Pooling  and  Servicing  Agreement  (the
'Criteria')  as  applied on  October  31,  1993 (the  'Initial  Cut Off  Date').
Additional Receivables were conveyed to the Trust on May 16, 1994, July 1, 1994,
August 17, 1994, September 23, 1994, November 18, 1994 and January 6, 1995. Such
Receivables  arose in  Additional  Accounts  selected  from  the Bank  Portfolio
satisfying  the Criteria as applied on the relevant cut off date (the  'Relevant
Cut Off Date').  All such  Accounts and any  additional  Receivables  which have
arisen from those Accounts conveyed to the Trust are hereinafter  referred to as
the 'Trust Portfolio.' In order to meet the Criteria,  each Account must, on the
Relevant Cut Off Date, among other things, have been in existence and maintained
by the Bank, have a cardholder with a billing address in the United States,  its
territories  or  possessions or a military  address,  and,  except under certain
circumstances,  not be an account the credit card or cards with respect to which
have been reported to the Bank as having been lost or stolen.  See  'Description
of  the   Certificates--Representations,   Warranties   and  Covenants'  in  the
Prospectus.  Cardholders  whose accounts are included in the Bank Portfolio have
billing addresses in all 50 states, the District of Columbia, Puerto Rico, Guam,
the Virgin Islands and certain  foreign  countries.  Pursuant to the Pooling and
Servicing Agreement, the Seller may be obligated (subject to certain limitations
and conditions) to designate  Additional Accounts to be included as Accounts and
to convey to the Trust all Receivables of such Additional Accounts, or may elect
to automatically add

                                      A-2




<PAGE>
<PAGE>




Additional  Accounts  whether such  Receivables  are then existing or thereafter
created.  See  'Description  of the  Certificates--Addition  of Accounts' in the
Prospectus.  These  accounts  must meet the  criteria  set forth above as of the
Relevant Cut Off Date the Bank designates such accounts as Additional  Accounts.
Throughout the term of the Trust, the Accounts from which the Receivables  arise
will be the same  MasterCard  and VISA accounts  designated by the Seller on the
Relevant Cut Off Date (plus any Additional Accounts  subsequently  designated as
described above).  In addition,  as of the Relevant Cut Off Date and on the date
any new  Receivables  are created,  the Bank will  represent  and warrant to the
Trust that the Receivables  meet the eligibility  requirements  specified in the
Pooling    and    Servicing     Agreement.     See     'Description    of    the
Certificates--Representations, Warranties and Covenants' in the Prospectus.

   In connection  with the conveyance of  Receivables in Additional  Accounts on
January 6, 1995, the Bank has caused $6,000,000 to be deposited into an Eligible
Deposit  Account (the 'Yield  Supplement  Account')  held by the Trustee for the
benefit  of  certificateholders  of all  Series.  Funds on  deposit in the Yield
Supplement Account will be invested in certain Eligible Investments.  Amounts on
deposit  in the Yield  Supplement  Account  (together  with  certain  investment
earnings thereon) will be released and deposited into the Collection  Account in
six  monthly  installments  commencing  at the end of the January  1995  Monthly
Period.  Each such  deposit  into the  Collection  Account  will be  treated  as
collections of Finance Charge Receivables allocable to the investor certificates
of the Trust.

   The  Receivables  (including  receivables  in  the  Additional  Accounts  the
receivables  of which were not conveyed to the Trust until January 6, 1995),  as
of November 30, 1994, totalled  $2,454,188,534,  consisting of $2,438,926,317 of
Principal Receivables and $15,262,217 of Finance Charge Receivables in 1,396,239
Accounts. The Accounts had an average Principal Receivable balance of $1,747 and
an average  credit  limit of  $5,138.  The  percentage  of the  aggregate  total
Receivable  balance to the aggregate  total credit limit was 34.2%.  The average
age of the Accounts was approximately 7.6 months.

   The following tables summarize the Trust Portfolio (including  receivables in
the Additional  Accounts the receivables of which were not conveyed to the Trust
until  January 6,  1995) by  various  criteria  as of the close of  business  on
November 30, 1994.  Because the future  composition  of the Trust  Portfolio may
change over time, these tables are not necessarily indicative of future results.


                         Composition by Account Balance
                                 Trust Portfolio

                                        Percentage
                               Number    of Total                     Percentage
                                 of      Number of                    of Total
   Account Balance            Accounts   Accounts      Receivables   Receivables
   ---------------            --------   --------      -----------   -----------
Credit balance .............    12,466        0.9%   $     (978,923)      0.0%
$0.00 ......................   388,980       27.9                 0       0.0
$0.01 to $1,000.00 .........   313,977       22.5       118,679,289       4.8
$1,000.01 to $2,500.00 .....   238,082       17.1       411,621,677      16.8
$2,500.01 to $5,000.00 .....   321,834       23.1     1,213,575,906      49.4
$5,000.01 to $7,500.00 .....   117,308        8.2       679,609,249      27.7
Over $7,500.00 .............     3,592        0.3        31,681,336       1.3
                             ---------      -----    --------------     -----
Total ...................... 1,396,239      100.0%   $2,454,188,534     100.0%
                             =========      =====    ==============     =====

                           Composition by Credit Limit
                                 Trust Portfolio

                                         Percentage
                               Number     of Total                   Percentage
                                 of       Number of                   of Total
    Credit Limit Balance      Accounts     Accounts   Receivables    Receivables
    --------------------      --------     --------   -----------    -----------
$0.00 to $1,000.00 .........    47,496        3.4%   $    5,005,258       0.2%
$1,000.01 to $2,500.00 .....   143,694       10.2        95,270,958       3.9
$2,500.01 to $5,000.00 .....   527,304       37.8       807,376,720      32.9
$5,000.01 to $7,500.00 .....   623,935       44.7     1,422,746,300      58.0
Over $7,500.00 .............    53,810        3.9       123,789,298       5.0
                             ---------      -----    --------------     -----
Total ...................... 1,396,239      100.0%   $2,454,188,534     100.0%
                             =========      =====    ==============     =====

                                      A-3





<PAGE>
<PAGE>



                      Composition by Period of Delinquency
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                           Percentage
  Period of Delinquency        Number       of Total                     Percentage
  (Days Contractually            of         Number of                     of Total
      Delinquent)             Accounts       Accounts   Receivables      Receivables
  ---------------------       --------       --------   -----------      -----------
<S>                         <C>              <C>     <C>                   <C>  
Not Delinquent ..........     1,359,697        97.4%   $2,349,678,124        95.7%
1 to 29 days ............        30,551         2.3        86,442,660         3.5
30 to 59 days ...........         3,472         0.2         9,717,409         0.4
60 to 89 days ...........         1,237         0.1         3,815,915         0.2
90 to 119 days ..........           690         0.0         2,343,898         0.1
120 to 149 days .........           367         0.0         1,243,178         0.1
150 to 179 days .........           194         0.0           813,687         0.0
180 or more .............            31         0.0           133,662         0.0
                              ---------       -----    --------------       -----
Total ...................     1,396,239       100.0%   $2,454,188,534       100.0%
                              =========       =====    ==============       =====
</TABLE>



                           Composition by Account Age
                                Trust Portfolio

<TABLE>
<CAPTION>
                                           Percentage
                               Number       of Total                     Percentage
          Age                    of         Number of                     of Total
      (in Months)             Accounts       Accounts   Receivables      Receivables
      ----------              --------       --------   -----------      -----------
<S>                         <C>              <C>     <C>                   <C>  
0 to 6 months ...............      871,511       62.5%  $1,614,983,696       65.8%
over 6 to 12 months .........      345,243       24.7      582,524,628       23.7
over 12 to 24 months ........      137,003        9.8      210,035,648        8.6
over 24 to 36 months ........        7,448        0.5        6,169,642        0.3
over 36 to 48 months ........        2,486        0.2        2,302,358        0.1
Over 48 months ..............       32,548        2.3%      38,172,563        1.5%
                                 ---------      -----   --------------      -----
Total .......................    1,396,239      100.0%  $2,454,188,534      100.0%
                                 =========      =====   ==============      =====
</TABLE>

              Geographic Distribution of Accounts and Receivables
                                Trust Portfolio*

 
<TABLE>
<CAPTION>
                                              Percentage
                                    Number     of Total                  Percentage
                                      of       Number of                  of Total
           State                   Accounts     Accounts   Receivables   Receivables
           -----                   --------     --------   -----------   -----------
<S>                            <C>              <C>     <C>                <C>  
Alabama .......................      16,481        1.2%   $ 25,725,778        1.0%
Alaska ........................       2,796        0.2%      5,814,323        0.2%
Arizona .......................      19,025        1.4%     36,751,731        1.5%
Arkansas ......................      12,330        0.9%     20,996,095        0.9%
California ....................     224,095       16.0%    440,799,866       18.0%
Colorado ......................      24,115        1.7%     43,328,705        1.8%
Connecticut ...................      17,365        1.2%     32,885,298        1.3%
Delaware ......................       4,791        0.3%      8,918,722        0.4%
District of Columbia ..........       2,599        0.2%      4,296,728        0.2%
Florida .......................      83,378        6.0%    139,052,983        5.7%
Georgia .......................      29,318        2.1%     48,142,914        2.0%
Hawaii ........................       5,534        0.4%      9,289,118        0.4%
Idaho .........................       6,277        0.4%     10,572,080        0.4%
Illinois ......................      57,723        4.1%     99,808,056        4.1%
Indiana .......................      30,394        2.2%     50,699,540        2.1%
Iowa ..........................      17,122        1.2%     27,613,108        1.1%
Kansas ........................      14,303        1.0%     26,435,619        1.1%
Kentucky ......................      13,738        1.0%     21,836,751        0.9%
Louisiana .....................      18,865        1.4%     31,663,305        1.3%
Maine .........................         144        0.0%        258,660        0.0%
Maryland ......................      29,198        2.1%     48,834,739        2.0%
Massachusetts .................      37,060        2.7%     65,772,939        2.7%
Michigan ......................      50,874        3.6%     94,335,196        3.8%
</TABLE>


                                      A-4



<PAGE>
<PAGE>



<TABLE>
<CAPTION>
                                              Percentage
                                 Number        of Total                  Percentage
                                   of          Number of                  of Total
           State                Accounts        Accounts   Receivables   Receivables
           -----                   --------     --------   -----------   -----------
<S>                            <C>              <C>     <C>                <C>  
Minnesota ...............        29,249         2.1%       46,042,282         1.9%
Mississippi .............         9,106         0.7%       14,035,727         0.6%
Missouri ................        25,703         1.8%       42,115,049         1.7%
Montana .................         4,263         0.3%        6,669,781         0.3%
Nebraska ................         8,146         0.6%       13,442,857         0.5%
Nevada ..................        10,107         0.7%       19,908,070         0.8%
New Hampshire ...........         5,798         0.4%       11,140,992         0.5%
New Jersey ..............        51,743         3.7%       93,792,673         3.8%
New Mexico ..............         6,892         0.5%       12,272,160         0.5%
New York ................       101,015         7.2%      179,967,702         7.3%
North Carolina ..........        28,734         2.1%       44,130,004         1.8%
North Dakota ............         3,097         0.2%        4,739,788         0.2%
Ohio ....................        53,039         3.8%       85,908,194         3.5%
Oklahoma ................        14,355         1.0%       24,950,696         1.0%
Oregon ..................        17,080         1.2%       28,650,297         1.2%
Pennsylvania ............        59,385         4.3%       94,853,025         3.9%
Puerto Rico .............            80         0.0%          144,146         0.0%
Rhode Island ............         6,214         0.4%       11,206,755         0.5%
South Carolina ..........        14,191         1.0%       22,610,982         0.9%
South Dakota ............         3,046         0.2%        4,728,409         0.2%
Tennessee ...............        25,065         1.8%       39,654,448         1.6%
Texas ...................        83,373         6.0%      157,540,685         6.4%
Utah ....................         8,164         0.6%       13,873,428         0.6%
Vermont .................         2,930         0.2%        5,229,624         0.2%
Virginia ................        32,425         2.3%       53,344,593         2.2%
Washington ..............        30,377         2.2%       54,946,600         2.2%
West Virginia ...........         6,498         0.5%       10,087,617         0.4%
Wisconsin ...............        35,144         2.5%       58,054,477         2.4%
Wyoming .................         2,601         0.2%        4,796,254         0.2%
Other ...................           894         0.1%        1,518,964         0.1%
                              ---------       -----    --------------       -----
Total ...................     1,396,239       100.0%   $2,454,188,534       100.0%
                              =========       =====    ==============       =====
</TABLE>
- ---------------
Based on billing addresses as of November 30, 1994.


                         RECEIVABLE YIELD CONSIDERATIONS

   The yield on the Bank Portfolio for the nine months ended  September 30, 1994
and for each of the three  years in the period  ended  December  31, 1993 is set
forth in the  following  table.  The  historical  yield figures in the table are
calculated on an accrual basis. Collections on the Receivables will be on a cash
basis and may not reflect the  historical  yield  experience  in the table.  For
example, during periods of increasing  delinquencies,  accrual yields may exceed
cash yields as amounts  collected on credit card  receivables lag behind amounts
accrued and billed to cardholders.  Conversely,  as delinquencies decrease, cash
yields may exceed  accrual  yields as amounts  collected in a current period may
include  amounts accrued during prior periods.  However,  the Bank believes that
during the periods given below, yields on an accrual basis closely  approximated
yields  on a cash  basis.  Yield on both an  accrual  and a cash  basis  will be
affected by numerous factors,  including the finance charges on the Receivables,
the amount of the annual  cardholder fee and other fees and charges,  changes in
the  delinquency  rate on the  Receivables and the percentage of cardholders who
pay their  balances in full each month and do not incur finance  charges.  There
can be no  assurance  that the  revenue  from  finance  charges and fees for the
Receivables  will be similar to the historical  experience set forth below.  See
'Special Considerations' in the Prospectus.

                                      A-5




<PAGE>
<PAGE>



                     Revenue From Finance Charges and Fees
                               Bank Portfolio(l)


<TABLE>
<CAPTION>
                                                Nine Months
                                                   Ended        Year ended December 31,
                                                September 30, ---------------------------
                                                    1994(2)   1993(2)  1992(3)    1991(3)
                                                ------------- -------  -------    ------- 
<S>                                                <C>       <C>       <C>       <C>   
Average Monthly Accrued Fees and Charges(4)(5)      $22.72    $21.62    $21.31    $20.04
Average Account Balance(6) ...................       2,005     1,761     1,568     1,394
Yield From Fees and Charges(4)(5) ............       13.60%    14.73%    16.31%    17.25%
</TABLE>
- --------------

(1) The figures shown do not include revenue attributable to Interchange.

(2) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations and Master Trust II Sales.

(3) Includes  the   receivables   transferred  in  connection   with  the  Prior
    Securitizations.

(4) Fees and Charges are comprised of finance  charges,  annual  cardholder fees
    and certain other service charges.

(5) Average Monthly Accrued Fees and Charges and Yield from Fees and Charges are
    presented net of  adjustments  made pursuant to the Bank's normal  servicing
    procedures,  including  removal of incorrect or disputed finance charges and
    reversal of finance charges accrued on charged off accounts.

(6) Average Account  Balance  includes  purchases,  cash advances and billed and
    unpaid finance and other charges,  and is calculated based on the average of
    the opening monthly  account  balances for accounts with balances during the
    periods shown.

   The yield for the Bank  Portfolio  shown in the above table is  comprised  of
three  components:  finance  charges,  annual  cardholder fees and other service
charges,  such as late charges.  The yield related to annual cardholder fees (on
those accounts which assess such fees) and other service charges varies with the
type and volume of  activity  in,  and the  balance  of each  account.  The Bank
currently  assesses  annual  cardholder  fees of $12 to $50 for  certain  of its
credit card accounts.  Most accounts originated since March 1987 do not carry an
annual cardholder fee. See 'The Bank's Credit Card Activities' herein and in the
Prospectus.  As account  balances  increase,  an annual  cardholder  fee,  which
remains  constant,  represents a smaller  percentage  of the  aggregate  account
balance.

   The decline in portfolio yield  demonstrated in the above table is the result
of the Bank's focus on the direct solicitation of low rate, prime rate based, no
annual fee credit  card  accounts  and the  decline in the prime rate during the
period shown.  Certain of the most recently originated credit card accounts have
a lower introductory rate which might have the effect of lowering finance charge
income on such accounts below the level indicated in the above  table. The Trust
Portfolio  contains  a greater proportion  of  receivables  arising  under  such
Accounts  than  does the Bank Portfolio.


                                      A-6







<PAGE>
<PAGE>



                          THE BANK'S CREDIT CARD ACTIVITIES

General

   The  Receivables  which  the Bank has  conveyed  or will  convey to the Trust
pursuant to the Pooling and Servicing  Agreement have been or will be, except as
otherwise  described in the Prospectus  Supplement,  generated from transactions
made by holders of selected MasterCard and VISA credit card accounts,  including
regular and premium accounts, from the Bank Portfolio.  Both premium and regular
accounts  undergo the same credit  analysis,  but premium  accounts  have higher
initial  credit  limits  because of the higher  incomes of the  cardholders.  In
addition,  premium  accounts  generally offer a wider variety of services to the
cardholders  and those that charge annual  cardholder fees generally have higher
annual  cardholder fees than regular accounts that have annual  cardholder fees.
Servicing of the Bank  Portfolio is  performed  primarily by the Bank;  however,
certain  data  processing  and  administrative  functions  associated  with  the
servicing of the Bank Portfolio are currently performed on behalf of the Bank by
First Data Resources, Inc. ('FDR').  See 'Description of FDR.' If  FDR  were  to
fail or become insolvent,  delays in processing and recovery of Information with
respect to charges  incurred by cardholders  could occur, and the replacement of
the services that FDR currently provides to the Bank could be time-consuming. As
a result,  delays in payments to Certificateholders of any Series outstanding at
such time could occur.

   Set forth  below is certain  information  relating to the  activities  of the
Bank.  The  Prospectus   Supplement  may  amend,   modify  or  supplement   such
information.


   To the  extent  the Trust  assets  include  any  Participation  Interests  or
Receivables  other  than  those of the type  described  herein,  the  Prospectus
Supplement will describe the nature and  characteristics  of such  Participation
Interests or Receivables.

Acquisition and Use of Credit Cards

   Substantially  all of the Bank's new accounts are  generated  through  direct
mail and telemarketing solicitation of potential cardholders.  Beginning in 1983
and continuing  through 1987,  the Bank acquired lists of potential  cardholders
from various sources. The lists were delivered to a third-party processor, which
after  deleting  existing  cardholders,  sorted the names based on addresses and
delivered the names to a credit  bureau.  Credit  bureaus were selected based on
the Bank's  evaluation of  their  relative  strength in a geographic  area.  The
credit bureau  identified  those  individuals  who met the Bank's  predetermined
credit criteria.  Selected  demographic  criteria were then applied to determine
the  individuals to be solicited.  Beginning in 1987, the Bank began employing a
more direct method of identifying  potential  cardholders.  The Bank engages the
credit bureau to identify those individuals in the credit bureau's own files who
meet the Bank's  credit and  demographic  criteria.  Prior to 1987,  individuals
solicited   were  offered  the  Bank's  credit  cards,  subject  to  the  Bank's
verification of information regarding employment and income, which occurred only
under certain  circumstances.  Since March 1987,  the Bank has obtained a second
credit  bureau  report  on  each   individual  who  responds   positively  to  a
solicitation  and offered a credit card to that person only if the second report
confirms the individual's eligibility.

   Since July 1985, the criteria applied to evaluate potential  cardholders have
included credit scoring using a model developed by the Fair,  Isaacs  Companies,
an independent  firm  experienced in developing  credit scoring  models.  Credit
scoring  evaluates  a  potential  cardholder's  credit  profile  to arrive at an
estimate of the associated  credit risk.  Credit scoring models are developed by
statistically  evaluating  common  characteristics  and their  correlation  with
credit risk.


                                      A-7







<PAGE>
<PAGE>



    Potential  cardholders  must meet minimum credit and income level  standards
established  by the Bank to receive a specific  credit  limit.  Cardholders  not
meeting  the  minimum  standards  for the  initial  product  offer are offered a
reduced credit limit for which they qualify. Generally,  initial credit lines of
up to $6,000 and $3,500 are offered for premium and regular cards, respectively.
Beginning  in May 1993 credit line offers of $7,500 and $10,000 have been tested
on a limited basis, with most credit line offers remaining at the $6,000 or less
level.  Cardholders  may  request  to have  their  credit  line  increased  upon
completion of a full  application.  After a review of the full  application  and
credit bureau  report,  the Bank decides  whether to extend  additional  credit.
Also,  the Bank may  initiate  credit line  increases  for  cardholders  meeting
minimum standards for usage and payment history established by the Bank.

   Accounts  are opened  with an initial  term of one year.  At the  anniversary
date,  accounts  which meet certain  criteria for usage and payment  history are
reissued for two year terms.

   Each  cardholder is subject to an agreement with the Bank governing the terms
and conditions of the related MasterCard or VISA account.  Pursuant to each such
agreement,  the Bank reserves the right,  upon advance notice to the cardholder,
to change or  terminate  any terms,  conditions,  services  or  features  of its
MasterCard  and VISA  accounts at any time,  including  increasing or decreasing
finance charges,  other fees and charges or minimum payment terms. The agreement
with  each  cardholder  provides  that the Bank may  apply  such  changes,  when
applicable,  to current outstanding  balances as well as to future transactions.
However, the laws of the state in which particular  cardholders reside may limit
the ability of the Bank to apply changes.  For example,  under  applicable state
law,  certain  fees  and  charges  are  prohibited   altogether.   See  'Special
Considerations--Certain  Legal  Aspects'  and  'Certain  Legal  Aspects  of  the
Receivables--Consumer Protection Laws.'

   A cardholder  may use the credit card for either  purchases or cash advances.
Cardholders  make purchases when using the credit card to buy goods or services.
A cash  advance  is made  when a  credit  card is used  to  obtain  cash  from a
financial institution or an automated teller machine or when the cardholder uses
special drafts issued by the Bank to draw against the cardholder's  credit line.
Beginning in 1987, the Bank has generally limited the amount of credit available
for cash advances on new accounts to 50% of the total credit line.  The majority
of the  accounts,  the  receivables  of which are expected to be included in the
Trust, are subject to the 50% limitation.

   When a cardholder  uses the credit card issued by a bank under  contract with
MasterCard  International,  Inc. or VISA USA, Inc. (a 'member bank'), the seller
of goods or  services  or the  provider  of cash  advances  generally  sells the
resulting  receivable  to a merchant  bank,  which in turn sells the  receivable
(usually  indirectly,  through a clearing corporation and its agent bank) to the
member bank for its face amount less interchange and other fees. The member bank
is usually  required by its contracts with  MasterCard  International,  Inc. and
VISA USA, Inc. to purchase and pay for daily all receivables generated by use of
credit  cards  issued by the member  bank.  If the  member  bank were to fail to
perform such obligations, MasterCard International, Inc. or VISA USA, Inc. would
have the right to cancel the credit cards issued by the member bank.

Billing and Payments

   The Bank, using FDR as its service bureau, generates and mails to cardholders
monthly statements  summarizing account activity.  For the majority of accounts,
cardholders receive a 25-day grace period on purchases.  Currently,  cardholders
must  make  a monthly minimum  payment equal to finance and other charges,  plus
1/60th of the  principal  balance for premium  cards and 1/48th of the principal
balance for regular cards. However, if such amount is less than a stated minimum
monthly payment (generally $20), the stated minimum monthly payment is due.

   All fees,  charges  and credit  insurance  premiums  assessed by the Bank are
automatically  charged to an account and are included in the account  balance at
the end of each  billing  cycle.  The finance  charges  assessed by the Bank are
calculated by multiplying  the average  adjusted daily balances of cash advances
and previously  billed unpaid purchases in an account by the applicable  monthly
periodic  rate.  Finance  charges  are not  assessed  in most  circumstances  on
purchases if all  balances  shown in the billing  statement  are paid by the Due
Date.

   The Bank primarily offers cards to customers  without an annual fee. The Bank
also assesses  miscellaneous  transaction fees, including cash advance and draft
fees, late and overlimit charges,  and returned check, returned draft, and draft
stop payment charges.  Such  miscellaneous fees are not expected to constitute a
material portion of Finance Charge Receivables.




                                      A-8







<PAGE>
<PAGE>



Description of FDR

   Certain data  processing and  administrative  functions  associated  with the
servicing of the Bank Portfolio are currently  being  performed on behalf of the
Bank by FDR.  FDR  was  established  in  1968  as the  data  processing  unit of
Midamerica Bankcard  Association and was acquired by American Express Company in
1980. In April 1992,  American  Express sold a minority  share of FDR through an
initial  public  offering  of  stock  in  FDR's  parent   company,   First  Data
Corporation.  In March 1993,  American  Express sold a portion of its  remaining
share, and now retains only 21.5% of First Data Corporation.  FDR is the leading
third-party  processor of MasterCard  and VISA card  transactions  in the United
States and, following the purchase of Signet Limited, the United Kingdom. During
1992, FDR processed  approximately 2.3 billion credit card transactions for more
than 700 financial institution clients and over 61 million accounts.  FDR serves
over 40% of all bank credit card accounts serviced by third-party  processors in
the United States.

   FDR's home office in the United  States is located in Omaha,  Nebraska,  with
regional  offices located in Atlanta,  Georgia,  Boston,  Massachusetts  and San
Mateo,  California.  FDR  currently has  approximately  5,000 full and part time
employees.


Delinquencies

   Each  account is billed  monthly  on or about the same day of the  month.  An
account is  'contractually  delinquent' if the minimum payment  indicated on the
cardholder's  statement  is not  received  by the  Due  Date.  For  purposes  of
determining the  delinquency of an account,  the period from one monthly billing
statement  to the next is  considered  a period  of 30 days,  regardless  of the
actual  number of days  elapsed.  Efforts  to collect  contractually  delinquent
credit  card  receivables  currently  are  made  by the  Bank's  service  center
personnel  or the Bank's  designees.  Collection  activities  include  statement
messages,  formal collection letters and telephone calls.  Collection  personnel
initiate  telephone  contact with  cardholders  as early as 1 day  contractually
delinquent. The intensity at which collection activity is pursued depends on the
risk the account presents to the Bank which is determined by behavioral  scoring
and adaptive control  techniques.  In the event that initial  telephone  contact
fails to resolve the  delinquency,  the Bank continues to contact the cardholder
by telephone and by mail. Although such arrangements are made infrequently,  the
Bank may also enter into  arrangements  with  cardholders to extend or otherwise
change payment schedules. Delinquency levels are monitored by management of both
the  Collections  and Asset Quality  departments of the Bank and  information is
reported daily to senior  management.  Accounts are charged off when they become
186 days  contractually  delinquent,  at which time  non-bankrupt  accounts  are
generally  referred  to  outside  collection  agencies.  In 1991 the Bank  began
charging-off  accounts  within 30 days  after  receipt  of any  notice  that the
customer has died or filed for  bankruptcy,  and within 90 days after receipt of
any notice of fraudulent  charges  within such account.  The credit  evaluation,
servicing  and  charge-off  policies  and  collection  practices of the Bank may
change from time to time in  accordance  with the Bank's  business  judgment and
applicable laws and regulations.

   Information  with respect to the  delinquency and loss experience of the Bank
Portfolio,  including charts relating to such  information,  is contained in the
Prospectus Supplement.

Interchange

   Creditors participating in the VISA and MasterCard International associations
receive certain fees  ('Interchange') as partial  compensation for taking credit
risk,  absorbing fraud losses and funding receivables for a limited period prior
to initial  billing.  Under the VISA and  MasterCard  International  systems,  a
portion of the Interchange in connection with cardholder charges for merchandise
and services is passed from banks which clear the  transactions for merchants to
credit  card-issuing  banks.  Interchange  approximates  1.3% of the transaction
amount. VISA and MasterCard Intemational may from time to time change the amount
of  Interchange  reimbursed to banks  issuing their credit cards.  In respect of
Interchange attributed to the cardholder charges for merchandise and services in
the Accounts,  collections  of Finance  Charge  Receivables  with respect to any
Monthly Period will be deemed to include  Interchange as calculated  pursuant to
the related Series Supplement for any Series.

                                      A-9







<PAGE>
<PAGE>



Competition

   The bank  credit  card  industry is highly  competitive.  There is  increased
competitive  use of  advertising,  target  marketing and pricing  competition in
interest rates and annual  cardholder  fees as both  traditional  and new credit
card issuers seek to expand or to enter the market.  The Bank issues  MasterCard
and VISA credit  cards to customers  nationwide  competing  with  certain  money
center banks and other large  nationwide  issuers,  as well as with regional and
local banks, savings and loan associations,  and other depository  institutions,
many of whom  have  sizeable  branch  systems  through  which  credit  cards are
marketed to the  institutions'  customer bases.  Many of these  competitors have
greater  capital  resources and a larger  depositor base than the Bank.  Certain
major credit card issuers assess finance charges for selected  portions of their
portfolios at rates  significantly lower than the rates currently being assessed
on the  Accounts.  Since March 1987,  the Bank has  primarily  responded  to the
increased competition by marketing cards to customers without an annual fee.

   The Trust will be dependent upon the Bank's continued ability to generate new
Receivables.  The Bank's  ability to compete in the credit  card  industry  will
directly  affect its ability to generate new  Receivables.  If the rate at which
new Receivables are generated declines  significantly,  a Trust Pay Out Event or
Series  Pay Out  Event  with  respect  to a Series  could  occur  and the  Rapid
Amortization Period with respect to such Series could commence.


                                   USE OF PROCEEDS

   The net  proceeds  from the sale of each  Series  offered  hereby  and by the
related  Prospectus  Supplement will be paid to the Seller.  The Seller will use
such proceeds to provide liquidity for anticipated  future asset growth and will
use the balance for general corporate purposes.


                            THE BANK AND ADVANTA CORP.

   The Bank, an indirect wholly owned subsidiary of Advanta Corp.  ('Advanta' ),
was chartered as a national bank in December  1962.  From 1926 to 1962, the Bank
was a Delaware trust company. The Bank was acquired by Advanta in 1982. Prior to
the enactment of the  Competitive  Equality Bank Act of 1987 ('CEBA'),  the Bank
was a 'non-bank'  bank which did not, and currently  does not,  make  commercial
loans.

   The  Bank  operates  under  the  National  Banking  Act  and  is  subject  to
examination,  supervision and regulation by the Office of the Comptroller of the
Currency.  The Bank's deposits are insured by the FDIC, and the Bank is a member
of the Federal  Reserve  Bank of  Philadelphia  and a member of the Federal Home
Loan Bank of Pittsburgh.

   Under certain  grandfathering  provisions of CEBA, Advanta is not required to
register as a bank holding company, because the Bank was a 'non-bank' bank prior
to the  enactment of CEBA and complies  with certain  restrictions  set forth in
CEBA. Consequently, ADVANTA is not subject to Federal Reserve Board examination.

   ADVANTA's principal subsidiaries in addition to the Bank are Advanta Mortgage
Corp.  USA  ('AMC' ),  Advanta  Life  Insurance  Company ( 'ALIC' ) and  Advanta
Leasing Corp.  ('ALC' ). AMC  originates and services  non-conforming  mortgages
nationwide.   ALIC,  an  Arizona  insurance  company,   reinsures  credit  life,
disability  and  unemployment  insurance  offered by the Bank to its credit card
customers.  ALC, an equipment leasing company,  engages primarily in full payout
equipment leasing, mostly to small businesses, nationwide.

   The principal executive office of the Bank is located at Brandywine Corporate
Center, 650 Naamans Road, Claymont, Delaware 19703 (telephone: (302) 791-4400).





                                      A-10







<PAGE>
<PAGE>



Excerpt from Prospectus  Supplement dated June 13, 1995
to Prospectus dated June 13, 1995




                           Chase Manhattan Credit Card Master Trust
                           Floating Rate Asset Backed Certificates,
                                       Series 1995-2

                              THE CREDIT CARD BUSINESS OF CHASE USA

General

   The Receivables  arising under Accounts currently in the Trust Portfolio have
been or will be generated from  transactions  made by holders of certain Classic
VISA and VISA Gold credit card accounts and certain standard MasterCard and Gold
MasterCard  credit card  accounts as well as fees billed to the  Accounts.  Such
Accounts  were  generated  under  the  VISA  USA  Inc.  ('VISA')  or  MasterCard
International,  Inc. ('MasterCard') associations of which Chase USA is a member.
The Accounts and the Receivables are serviced by Chase USA and its affiliates.

   The Bank Portfolio,  of which the Trust Portfolio is a part, includes premium
accounts  (ie.,  VISA Gold and Gold  MasterCard)  and  standard  accounts  (ie.,
Classic  VISA and standard  MasterCard).  Premium  accounts  tend to have higher
credit  limits  because  such  accounts  are  generated   pursuant  to  stricter
underwriting  criteria,  including higher minimum income  requirements.  Premium
accounts  generally  have lower  finance  charges on purchases and usually offer
additional  services to the  cardholders.  Standard and premium  accounts in the
Bank Portfolio may or may not have an annual  membership  fee. For accounts with
an annual  membership  fee, the annual  membership  fee for premium  accounts is
generally  higher than that for standard  accounts.  Recent standard and premium
account  solicitations  generally have offered no annual membership fee accounts
to prospective cardholders.

   The VISA and  MasterCard  credit card  accounts may be used for four types of
transactions:  credit card purchases,  cash advances,  convenience checks and in
certain  cases,  for  purposes of  consolidating  outstanding  balances of other
credit card accounts.  Purchases occur when  cardholders use credit cards to buy
goods  and/or  services.  A cash  advance is made when a credit  card is used to
obtain  cash  from a  financial  institution  or an  automated  teller  machine.
Cardholders  may also use special  'convenience  checks'  issued by Chase USA to
draw against their VISA and MasterCard  credit card accounts at any time.  These
convenience checks are treated as cash advances.  Under a balance  consolidation
offering,  cardholders and potential cardholders meeting qualification  criteria
may transfer  the  outstanding  balance on their  credit card  accounts to their
Chase USA VISA or MasterCard  credit card  account.  Amounts due with respect to
purchases, cash advances,  convenience checks and balance consolidations will be
included in the Receivables.

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

   The credit  evaluation,  collection  and  charge-off  policies and  servicing
practices  of  Chase  USA,  as  well  as the  terrns  and  conditions  governing
cardholder  agreements  in effect as of the date  hereof,  are under  continuous
review  and may change at any time in  accordance  with its  business  judgment,
applicable law and guidelines established by regulatory authorities.

   Transactions creating the Receivables through the use of the credit cards are
processed  through  the  VISA  and  MasterCard  systems.  Should  either  system
materially  curtail its activities,  or should Chase USA cease to be a member of
VISA or MasterCard,  for any reason,  a Pay Out Event could occur, and delays in
payments on the Receivables and possible reductions in the amounts thereof could
also occur.

Account Origination

   The  VISA and  MasterCard  credit  card  accounts  owned  by  Chase  USA were
principally  generated through: (i) direct mail solicitations of individuals who
have been  prescreened at credit  bureaus on the basis of criteria  furnished by
Chase USA; (ii) direct mail  solicitations  on a  non-prescreened  basis;  (iii)
applications mailed to customers of Chase USA and its affiliates; (iv) purchases
of accounts from other credit card issuers

                                      A-11





<PAGE>
<PAGE>







and origination of accounts through  affinity  marketing  (including  co-branded
accounts that provide a special  benefit to  accountholders  with respect to the
goods or services sold by the merchant that allows its mark or logo to appear on
the card,  such as the British  Airways/Chase  USA card launched in 1993 and the
NYNEX  MobilePerks/Chase USA card launched in 1994) and agent bank programs; (v)
applications made available to prospective  cardholders at the facilities of The
Chase  Manhattan Bank,  N.A., an affiliate of Chase USA, or at other  locations;
and (vi)  individual-initiated  requests.  During 1989, Chase USA purchased five
credit  card  portfolios  comprising  approximately  2.1  million  accounts  and
approximately  $1.9 billion of outstanding  receivables as of  their  respective
acquisition  dates  (such  accounts,  'Purchased  Accounts').  In  addition,  in
December 1991, Chase USA acquired substantially all of the credit card assets of
an affiliate,  The Chase Lincoln First Bank, N.A. Purchased  Accounts,  Affinity
Program  Accounts and Agent Bank  Accounts and accounts  acquired from The Chase
Lincoln First Bank,  N.A.  ('Chase  Lincoln  Accounts') were not included in the
Trust Portfolio as of the Initial Closing Date.  Additional Accounts may include
Purchased  Accounts,  Chase Lincoln Accounts,  Afflnity Program Accounts,  Agent
Bank   Accounts   and   co-brand    accounts.    See    'Description    of   the
Certificates--Addition of Accounts.'


Underwriting Procedures

   In the case of prescreened direct mail solicitations,  underwriting  criteria
established  by Chase USA are used by credit bureaus to generate or screen lists
of qualifying  individuals,  and credit scores are obtained using credit scoring
models.  The  information  requested in the response forms mailed to prescreened
prospects is less extensive  than the information  requested in the applications
mailed to individuals who have not been prescreened.  Credit limits are assigned
to prescreened  prospective  cardholders based on a credit profile that includes
past  payment  patterns  on other  consumer  loans and certain  other  criteria.
Individuals responding to prescreened direct mail solicitations are subsequently
mailed a credit  card  after  their  response  forms  have  been  satisfactorily
reviewed by Chase USA.

   Non-prescreened  applications  for credit  card  accounts  are  reviewed  for
accuracy and creditworthiness  based on credit underwriting criteria established
by Chase USA.  Chase USA uses credit  reports  obtained  from credit  bureaus to
review  applications that have not been prescreened,  and applies credit scoring
models  to  obtain  credit  scores  on   applicants.   As  credit  card  account
applications  are approved,  an initial credit limit is set. This limit is based
primarily upon applicants' credit scores and incomes.

   Chase USA generally  uses credit  scoring  models to evaluate the ability and
willingness of credit card  applicants to repay credit  obligations.  The credit
scoring models currently in use have been developed by an internal credit policy
department of an affiliate of Chase USA that  specializes  in developing  credit
scoring models,  or by an independent  firm, or developed jointly by such credit
policy  department and an independent  firm.  Through credit scoring,  Chase USA
evaluates  credit profiles in order to  statistically  quantify credit risk. The
models use statistics to correlate common  characteristics with credit risk. The
credit  scoring  models  used by Chase  USA are  periodically  reviewed,  and if
necessary, are updated to reflect current statistical data.


Billing and Payments

   For purposes of  administrative  convenience,  the VISA and MasterCard credit
card accounts of Chase USA are currently  grouped into ten billing cyclcs ending
on various days  throughout each month (a 'Billing  Cycle').  Each Billing Cycle
has its own  monthly  billing  date,  at which time the  activity in the related
accounts during the month ending on such billing date is processed and billed to
cardholders.  See 'The  Receivables.'  The Accounts  include VISA and MasterCard
credit  card  accounts  in Billing  Cycles  ending at the close of  business  on
various days throughout each month. Additionally,  all monthly calculations with
respect to each Account prior to the  Conversion  Date will be computed based on
the activity during the applicable Billing Cycle for that Account.  On and after
the  Conversion  Date,  monthly  calculations  with respect to each Account will
generally  be  computed  based on the  activity  during the  applicable  Monthly
Period. See 'The Receivables.'



                                      A-12






<PAGE>
<PAGE>



       Monthly  billing  statements  are sent by an  affiliate  of Chase  USA to
accountholders  with either a debit or credit  balance of at least one dollar at
the end of the  Billing  Cycle  or  when a  finance  charge  has  been  imposed.
Generally, each month, accountholders must make at least a minimum payment equal
to the sum of (i) a specified  portion (as described below) of the purchases new
balance,  (ii) a specified portion (as described below) of the cash advances new
balance,  (iii) any past due  amount,  and (iv) at the option of Chase USA,  the
excess of the unpaid  balance for an account  over the  assigned  credit  limit.
Generally,  the portion of the  purchases  new  balance  included in the minimum
monthly  payment  is  equal to the  greater  of (i)  1/50 of the  purchases  new
balance; and (ii) $10, or, if less, the entire purchases new balance. Generally,
the portion of the cash  advances  new balance  included in the minimum  monthly
payment is equal to the greater of (i) 1/50 of the cash advances new balance and
(ii) $10,  or, if less,  the  entire  cash  advances  new  balance.  Outstanding
balances of less than $10 are due in full.

   Certain accounts provide the  accountholders the option to skip their minimum
monthly  payment  for one  billing  cycle,  no more than two times in any twelve
month period, provided that two months of minimum payments have been made by the
accountholder between each accountholder's exercise of this option. In addition,
the Seller  may,  in unusual  circumstances,  at its  option,  allow  individual
accountholders  or  groups  of  accountholders  to skip  their  minimum  monthly
payments for one or more months.  Monthly periodic finance charges in connection
with such  skipped  payments  continue  to  accrue,  and the  amount of the next
minimum monthly payment is determined as described  above,  based on the account
balance at the end of the next Billing Cycle.  The effect of skipped payments is
to increase the amount of Finance Charge  Receivables  and to decrease the  rate
of payments of  Principal  Receivables  during the Billing  Cycles for which the
offer applies.

   The monthly periodic finance charges assessed on cash advances are calculated
by multiplying the average daily cash advance balance by the applicable  monthly
periodic rate.  Monthly periodic finance charges are calculated on cash advances
(including  unpaid finance  charges with respect to cash advances) from the date
of the  transaction  or  the  first  day  of the  Billing  Cycle  in  which  the
transaction is posted to the account  (whichever is later). The monthly periodic
finance charges  assessed on purchases are calculated by multiplying the average
daily purchase balance by the applicable monthly periodic rate. Monthly periodic
finance charges are  calculated on purchases  (including certain fees and unpaid
finance  charges with respect to purchases) from the date of the purchase or the
first day of the  Billing  Cycle in which the  purchase is posted to the account
(whichever is later).  Monthly periodic finance charges are not assessed in most
circumstances  on purchases if the  purchases  new balance  shown in the billing
statement  is paid by the  next  statement  closing  date,  or if the  purchases
previous balance is zero. The next statement closing date is on average  30 days
after the billing  date.  The annual  percentage  rates for  purchases  and cash
advances can be either fixed or variable rates.  The annual  percentage rate for
purchases is generally a variable rate  calculated by adding (or  subtracting) a
certain number of percentage  points to (or from) the prime rate as published in
The Wall  Street  Journal.  The  annual  percentage  rate for cash  advances  is
generally a fixed rate, typically 19.8%.

   Standard and premium  accounts  that have been  established  more recently by
Chase USA from more recent  solicitations  generally carry no annual  membership
fee.  However,  for those  accounts  with an annual  membership  fee (from  past
solicitations  or  otherwise),  generally the annual  membership  fee is $20 for
standard  accounts  and  either  $45 or $50 for  premium  accounts.  The  annual
membership fee in most cases is non-refundable, except that such fee need not be
paid if the  customer  closes the  account  within 30 days of the mailing of the
billing  statement on which such customer is billed for such fee.  Chase USA may
waive the annual membership fee, or a portion thereof.  Some of the accounts may
be subjeet to certain additional fees,  including:  (i) a late fee, generally in
the amount of $10 or $15  (depending  on the number of past due  payments  on an
account  and the mailing  address of the  accountholders),  with  respect to any
monthly  payment if the required  minimum monthly payment is not received by the
payment due date shown on the monthly billing statement; (ii) a cash advance fee
of 2% of  the  amount  of  the  advance  subject  to a  minimum  fee  of $2  per
transaction  and a maximum of $20 per  transaction;  and (iii) a returned  check
charge, generally in the amount


                                      A-13







<PAGE>
<PAGE>



of $10.  Subject to the  requirements of applicable  laws,  Chase USA may change
certain of these fees and rates at any time by  written  notice to  cardholders.
Chase USA may also,  subject to the  requirements  of  applicable  laws,  change
cardholders'  standard or premium  accounts to accounts with  enhanced  benefits
(including  but not limited to co-brand  accounts).  Such a change may result in
different fees and rates being assessed with respect to existing and new account
balances.  Any change  which would  result in an increase in the rate of finance
charges,  or  other  fees,  or  impose  a fee not set  forth  in the  cardholder
agreement,  generally becomes effective upon obtaining the cardholder's  consent
or deemed consent.

   Payments on Chase USA's  accounts are generally  applied,  in order,  to: the
annual  membership fee (if any), the minimum monthly  periodic  payment for cash
advances  previously billed (which includes finance charges with respect to cash
advances),  the entire balance of purchases  previously  billed (which  includes
finance  charges with respect to purchases  previously  billed),  the  remaining
balance of cash advances previously billed, new cash advances and new purchases.
There can be no assurance that periodic finance charges, fees, and other charges
imposed  by Chase USA will  remain at  current  levels in the future or that the
order of  application  of payments  made on Chase USA's  accounts will remain as
described above.

Collection of Delinquent Accounts

   An account is initially considered  delinquent if the minimum monthly payment
indicated on the accountholder's  statement is not received within 30 days after
the billing date relating to such minimum payment. Collection efforts begin when
an account is considered  delinquent and include statement messages,  collection
letters  and  telephoning,  each  requesting  payment of the amount  past due or
overlimit,  and denial of  authorization  for new purchases  and cash  advances.
Collectors may use credit bureau reports and other methods to locate  delinquent
accountholders  in the event they move without  notifying Chase USA.  Throughout
the collection  process,  delinquent  accountholders are sent automated computer
generated correspondence  regarding the status of their accounts.  Transmissions
occur at  selected  intervals  advising  of the age,  the  amount  due,  and the
collection  phase  of  the  account.  The  current  policy  of  Chase  USA is to
reclassify  a  delinquent  account as current  if the  accountholder  pays three
consecutive  minimum monthly payments (two consecutive  minimum monthly payments
if the account is between sixty and eighty-nine days delinquent).

   Accountholders who become subject to bankruptcy proceedings are not called or
sent letters.  Such  accountholders  will,  however,  receive monthly statements
until Chase USA receives  confirmation  of the case number.  In accordance  with
current policies, accounts of bankrupt obligors are written-off within  90  days
of notice of bankruptcy or after having been delinquent  for 180 days, whichever
comes first.

   The  current  policy of Chase  USA is to  charge  off,  as a loan  loss,  the
principal  portion  of the  receivables  balance  for  both  purchases  and cash
advances  after the 180th day of  delinquency.  Charge offs may occur earlier in
some  circumstances,  as in the case of bankrupt  accountholders.  Although some
recovery efforts are pursued on an in-house basis, most charged off accounts are
placed with, and in some cases, may be sold to, outside collection agencies.

Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under the VISA and  MasterCard  systems,  a  portion  of this
Interchange in connection with  cardholder  charges for merchandise and services
is passed from the banks which clear the  transactions  for  merchants to credit
card issuing banks.  Interchange  percentages are set by the VISA and MasterCard
associations  and may be  changed  by either of them  respectively  from time to
time.  Chase  USA will  be  required,  pursuant  to the terms of the Pooling and
Servicing  Agreement,  to  transfer  to the  Trust,  Interchange  attributed  to
cardholder  charges for  merchandise  and services in the Accounts.  Interchange
received  by  Chase  USA will be  allocated  to the  Trust  on the  basis of the
percentage equivalent of a fraction, the numerator of  which  is  the  amount of
cardholder  charges for  merchandise  and  services  in  the  Accounts  and  the
denominator of which is the total amount of  cardholder  charges for merchandise
and  services  in all of the VISA and  MasterCard  credit card accounts owned by
Chase USA. Interchange  allocated to the Trust will be treated as collections of
Finance Charge Receivables.



                                      A-14









<PAGE>
<PAGE>



                               THE BANK PORTFOLIO

General

   Set forth below is certain  information  with respect to the Bank  Portfolio.
See 'The Credit Card Business of Chase USA' in the  Prospectus.  There can be no
assurance that the yield,  loss and  delinquency  experience with respect to the
Receivables  will be  comparable  to that set forth  below  with  respect to the
entire Bank Portfolio.

Loss and Delinquency Experience

   The following  tables set forth the  delinquency and loss experience for each
of the periods shown for the Bank Portfolio. The delinquency and loss experience
shown in the  tables  below is  comprised  of  segments  which  may,  when taken
individually,  have delinquency and loss characteristics different from those of
the overall Bank Portfolio.  Because the Accounts were selected on a basis which
excluded  certain  accounts in the Bank Portfolio as described in the Prospectus
and because of changes in the Bank Portfolio  since the Selection  Date,  actual
delinquency  and loss  experience  with respect to the Accounts may be different
from that set forth below for the Bank  Portfolio.  The Servicer  files with the
Commission monthly reports with respect to the Trust, including information with
respect to revenues, losses and Portfolio Yield with respect to the Accounts. If
certain criteria set forth in the Pooling and Servicing Agreement are satisfied,
Additional  Accounts  may  be  selected  from  the  Bank  Portfolio  or,  in the
alternative,  Accounts  may be  removed  from  the  Trust  Portfolio.  See  'The
Receivables'. There can be no assurance that the delinquency and loss experience
for the  Receivables in the future will be similar to the historical  experience
of the Bank Portfolio included in the tables set forth below.


                                 Loss Experience
                                 Bank Portfolio
                             (Dollars in Thousands)



<TABLE>
<CAPTION>
                                           Three Months             Year Ended December 31,
                                              Ended            ------------------------------
                                          March 31, 1995       1994        1993          1992
                                          --------------     ----------  ---------   ----------
<S>                                           <C>               <C>        <C>          <C>
Average Receivables Outstanding(1) ....... $10,374,535       $9,766,339  $9,590,435  $9,827,923
Gross Charge Offs(2)(3) .................. $   109,919       $  456,622  $  501,301  $  568,607
Recoveries................................ $    11,265       $   41,060  $   44,168  $  542,824
Net Charge Offs(3)........................ $    98,654       $  415,562  $  457,133  $  525,783
Net Charge Offs as Percent of Average
 Receivables Outstanding(3).............          3.86%(4)         4.26%       4.77%       5.35%
</TABLE>
- --------

(1) Average Receivables  Outstanding is the average of the daily receivable
    balance during the period indicated.
(2) Gross Charge Offs are calculated  before  recoveries and do not include  the
    amount of any reductions in Average  Receivables  Outstanding  due to fraud,
    returned goods or customer disputes.
(3) The  charge off  amounts shown include only the principal portion of charged
    off receivables.
(4) Annualized.


                                      A-15







<PAGE>
<PAGE>



                             Delinquency Experience
                                 Bank Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                    December 31,
                                                     ----------------------------------------------------------------------------
                                  March 31, 1995             1994                      1993                       1992
                            -----------------------  ----------------------   ------------------------  -------------------------
Number of Days
Delinquent(1)                Amount    Percentage(2)  Amount   Percentage(2)   Amount     Percentage(2) Amount      Percentage(2)
- --------------              ---------  ------------- --------  -------------   --------   -----------   ------      -------------
<S>                         <C>        <C>           <C>       <C>             <C>         <C>          <C>         <C>
30 to 59 Days........        $160,147     1.52%      $176,616      1.70%       $173,686     1.71%      $180,354         1.79%
60 to 89 Days.........        106,677     1.01        114,950      1.10         110,962     1.09        108,281         1.08
90 Days or
  Greater.............        203,060     1.93        209,606      2.01         237,557     2.34        225,326         2.24
                             --------     ----       --------      ----        --------     ----       --------         ----
   Total .............       $469,884     4.46%      $501,172      4.81%       $522,205     5.14%      $513,961         5.11%
                             ========     ====       ========      ====        ========     ====       ========         ====
</TABLE>

- ----------
(1)  Number of  days    delinquent   means  the  number of days  after the first
     billing  date  following   the original  billing  date.  For  example,  30 
     days delinquent means that no payment was received within 60 days after the
     original billing date.
(2)  Delinquencies are calculated as a  percentage of outstanding receivables as
     of their respective cycle date rather than as a  percentage  of the average
     monthly  outstanding  receivables.   Delinquencies  are  calculated  before
     the reversal of finance charges and  include  bankruptcies  that  have  not
     been charged-off.

Revenue Experience

   The gross revenues from finance  charges and fees relating to accounts in the
Bank  Portfolio  for each of the  three  years  contained  in the  period  ended
December 31, 1994 and the three  months  ended March 31, 1995,  are set forth in
the following table. The historical yield figures in the table are calculated on
an accrual basis.  Collections of Receivables included in the Trust will be on a
cash  basis.  The yield on both an accrual  and a cash basis will be affected by
numerous  factors,  including  the  monthly  periodic  finance  charges  on  the
Receivables,  the amount of the annual  membership  fees,  cash advance fees and
other fees, Interchange,  changes in the delinquency rate on the Receivables and
the percentage of  cardholders  who pay their balances in full each month and do
not incur monthly periodic finance charges.  Due to such factors and the factors
discussed  under  '--Loss and  Delinquency  Experience'  above,  there can be no
assurance that the revenue  experience for the Receivables in the future will be
similar to the historical experience of the Bank Portfolio included in the table
set forth below.

                               Revenue Experience
                                 Bank Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                                         Three Months                Year Ended December 31,
                                                            Ended        ---------------------------------------------
                                                        March 31, 1995       1994            1993              1992
                                                        --------------   -----------     ------------      -----------
<S>                                                    <C>                <C>             <C>              <C>
Finance Charges and Fees(1) ........................    $   437,092      $ 1,738,062      $1,840,989       $1,962,928
Average Receivables Outstanding(2) .................    $10,374,535      $ 9,766,339      $9,590,435       $9,827,923
Yield From Finance Charges and Fees(3) .............          17.09%(4)        17.80%          19.20%           19.97%
</TABLE>

- ----------
(1) Finance Charges and Fees include periodic finance charges, annual membership
    fees, cash advance transaction fees and Interchange.
(2) Average  Receivables  Outstanding  is  the  average  of the daily receivable
    balance on each day during the period indicated.
(3) Yield from Finance Charges and Fees represents Finance Charges and Fees as a
    percentage of Average Receivables Outstanding.
(4) Annualized.


                                      A-16







<PAGE>
<PAGE>



Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under the VISA and  MasterCard  systems,  a  portion  of this
Interchange in connection with  cardholder  charges for merchandise and services
is passed from the banks which clear the  transactions  for  merchants to credit
card issuing banks.  Interchange  percentages are set by the VISA and MasterCard
associations  and may be  changed  by either of them  respectively  from time to
time.  Chase USA will be  required,  pursuant  to the terms of the  Pooling  and
Servicing  Agreement,  to  transfer  to the  Trust,  Interchange  attributed  to
cardholder  charges for  merchandise  and services in the Accounts.  Interchange
received  by  Chase  USA will be  allocated  to the  Trust  on the  basis of the
percentage  equivalent  of a fraction,  the  numerator of which is the amount of
cardholder  charges  for  merchandise  and  services  in the  Accounts  and  the
denominator of which is the total amount of cardholder  charges for  merchandise
and services in all of the VISA and  MasterCard  credit card  accounts  owned by
Chase USA. Interchange  allocated to the Trust will be treated as collections of
Finance Charge Receivables.


Payment Rates

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


                        Cardholder Monthly Payment Rates
                                 Bank Portfolio


<TABLE>
<CAPTION>

                                  Three Months       Year Ended December 31,
                                      Ended       -----------------------------
                                  March 31,1995     1994      1993       1992
                                  -------------   -------    -------   -------
<S>                               <C>              <C>       <C>       <C>
Lowest(1) ......................     10.91%        10.70%     10.53%    10.73%
Highest(l) .....................     12.82%        12.98%     12.40%    12.55%
Average(2) .....................     11.99%        11.71%     11.43%    ll.56%
</TABLE>
- ---------
(1) Monthly  Payment  Rates  represent  total  payments collected during a given
    month expressed as a percentage of  the  prior  month's  ending  outstanding
    receivables.
(2) The  Average  Monthly  Payment Rates  shown  are  expressed as an arithmetic
    average of the payment rate during each month of the period indicated.


   The amount of collections of Receivables  may vary from month to month due to
seasonal   variations,   general  economic  conditions  and  payment  habits  of
individual  cardholders.  There  can be no  assurance  that (i)  collections  of
Principal Receivables with respect to the Trust Portfolio  (which  differs  from
the Bank Portfolio as discussed above in  '--Loss and  Delinquency Experience'),
and thus the rate at which  Certificateholders  could expect to receive payments
of principal on  the  Certificates  during  either  the Controlled  Amortization
Period  or  the  Rapid  Amortization  Period, will be similar to the  historical
experience set forth above or (ii) the terms of any  subsequently issued  Series
will not adversely  impact the  amount or timing of any  payments  to the Series
1995-2 Certificateholders.  In  particular,  the  occurrence  of a pay out event
with respect to an Excluded  Series  during an  Amortization  Period could cause
the Amortization Period to be longer than if such Excluded  Series  had not been
issued. In addition, if a Pay Out Event occurs, the average life and maturity of
the Certificates could be significantly reduced or lengthened.



                                      A-17





<PAGE>
<PAGE>


       Because  there may be a slowdown  in the  payment  rate below the payment
rate used to determine the Controlled  Amortization Amount, or because a Pay Out
Event may occur which would initiate the Rapid Amortization Period, there can be
no assurance that the Class A  Certificates  will be paid in full by the Class A
Expected  Final  Payment Date or that the Class B  Certificates  will be paid in
full by the Class B Expected Final Payment Date.


                                 THE RECEIVABLES

   The  Receivables  conveyed to the Trust arise in Accounts which were selected
from the Initial  Portfolio of VISA and  MasterCard  credit card accounts and in
Additional  Accounts added to the Trust on May 1, 1995 and June 1, 1995, in each
case, on the basis of criteria set forth in the Pooling and Servicing  Agreement
(the 'Trust Portfolio').  Prior to the Conversion Date, balances with respect to
the  Receivables  will be  determined  by  reference  to the  aggregate  of such
balances  as of the end of each  Billing  Cycle  ending in the  related  Monthly
Period,  and monthly  calculations with respect to each Account will be computed
based on the activity  during the  applicable  Billing  Cycle for that  Account.
Thus, in the case of the September 1995 Distribution Date, for example,  monthly
collections  would be based on the August 1995  Monthly Period and would reflect
collection activity for all Billing Cycles commencing at the opening of business
on any day during  July  1995,  and  ending at the close of  business on the day
preceding the  corresponding  day of August 1995,  with respect to  Accounts  in
each of the Billing  Cycles.  Distributions  on each  Distribution  Date will be
funded  from  the  Finance  Charge  Receivables  or  Principal  Receivables,  as
appropriate,  collected  during  the  Billing  Cycles  which  ended  during  the
preceding Monthly Period which were allocated to the Investor Interest.

   Pursuant  to the Pooling and  Servicing  Agreement,  the Seller has the right
(subject to certain  limitations  and conditions) to designate from time to time
Additional Accounts to be added to the Trust Portfolio.  See 'Description of the
Certificates--Addition of Accounts' in the Prospectus. The Seller added Accounts
to the  Trust  Portfolio  on May 1,  1995  and  June 1,  1995,  and has and will
transfer to the Trust all Receivables of such Additional Accounts,  whether such
Receivables are then existing or thereafter created.  The aggregate  outstanding
amount of Principal  Receivables  arising  under those  Additional  Accounts was
approximately  $5.7 billion as of the respective  addition  dates. In  addition,
the Seller is required to designate Eligible  Additional  Accounts as Additional
Accounts  under  the   circumstances   described   under   'Description  of  the
Certificates--Addition of Accounts' in the Prospectus.

   The Servicer  may deliver a notice to the Trustee and the Rating  Agency that
it has  changed the  software  that it uses to service  the  Accounts  and that,
effective as of a date  specified  in such notice,  it will be able to calculate
the aggregate  amount of Receivables,  Principal  Receivables and Finance Charge
Receivables  effective  as of any date of  determination,  and is not limited to
calculating such amounts by reference to the amount thereof as of the end of the
Billing  Cycles which ended during a specified  period.  The  'Conversion  Date'
shall be the later of the  first day of the  Monthly  Period  specified  in such
notice and the first day of the Monthly  Period  following  the amendment of the
Pooling and Servicing  Agreement so as to facilitate  the conversion to a system
based on balances as of any date of determination.

   On each date of  determination  that occurs on or after the Conversion  Date,
the Aggregate Principal Receivables will equal  the  aggregate amount thereof as
of the last day of the preceding Monthly Period. During the  Monthly  Period  in
which the Conversion Date occurs, and in each Monthly Period thereafter, monthly
calculations  with  respect  to each  Account  will  generally  be  based on the
activity  during such Monthly Period for such Account.  As a result,  references
herein  to  collections  received  during  the  Billing  Cycles  which  end in a
particular  month shall,  if such month begins on or after the Conversion  Date,
instead be deemed to refer to collections  received during such month.  Thus, in
the case of the September  1995  Distribution  Date,  for example,  assuming the
Conversion  Date  occurred on or before August 1, 1995,  distributions  would be
based on the collections received during the August 1995 Monthly Period.


                                      A-18





<PAGE>
<PAGE>



       The  Receivables  in the Trust  Portfolio,  as of June 2, 1995,  included
$9,745,353,597  of  Principal  Receivables  and  $247,135,961 of Finance  Charge
Receivables.  The  Accounts  had,  as of June 2, 1995,  an  average  outstanding
balance of  $1,271 and an average credit limit of $5,409.  The percentage of the
aggregate  total  Receivable  balance to the  aggregate  total  credit limit was
23.50%,  and the  weighted  average age of the  Accounts  was  approximately  82
months.  As of June 2, 1995, all but a negligible  number of  cardholders  whose
Accounts are included in the Trust  Portfolio  have billing  addresses in one of
the 50 States or the  District of  Columbia.  As of June 2, 1995,  27.78% of the
Accounts  were  premium  accounts  and 72.22% were  standard  accounts,  and the
aggregate  Principal  Receivables  balances  of premium  accounts  and  standard
accounts,  as a percentage of the total Aggregate  Principal  Receivables,  were
35.93% and 64.07%, respectively.


   The  following  tables  summarize the Trust  Portfolio's  balance and account
characteristics  as of June 2, 1995. Because the future composition of the Trust
Portfolio may  change  over time, these tables may not necessarily be indicative
of the composition of the Trust Portfolio after June 2, 1995.



                         Composition by Account Balance
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                                             Percentage
                                                              of Total                     Percentage
     Account                                    Number of     Number of                     of Total
  Balance Range                                  Accounts     Accounts     Receivables    Receivables
  -------------                                -----------   ---------   --------------   -----------
<S>                                         <C>               <C>        <C>             <C>

Credit Balance ...........................         140,633       1.79%   $   (7,091,519)    (0.07)%
No Balance ...............................       2,797,272      35.59                 0         0
$0.01-$500.00 ............................       1,474,503      18.76       273,222,991      2.73
$500.01-$1,000.00 ........................         729,788       9.28       549,468,934      5.50
$1,000.01-$3,000.00 ......................       1,490,869      18.97     2,787,612,417     27.90
$3,000.01-$5,000.00 ......................         723,434       9.20     2,868,690,945     28.71
$5,000.01-$10,000.00 .....................         470,787       5.99     3,127,754,313     31.30
Over $10,000.00 ..........................          32,849       0.42       392,831,477      3.93
                                                ----------     ------    --------------    ------
TOTAL ....................................       7,860,135     100.00%   $9,992,489,558    100.00%
                                                ==========     ======    ==============    ======
</TABLE>



                          Composition by Credit Limit
                                Trust Portfolio

<TABLE>
<CAPTION>

                                                             Percentage
                                                              of Total                     Percentage
                                                Number of     Number of                     of Total
  Credit Limit Range                             Accounts     Accounts     Receivables    Receivables
  ------------------                           -----------   ---------   --------------   -----------
<S>                                         <C>               <C>        <C>             <C>

$0.01-$1,000.00 ..........................         892,669      11.35%   $  300,469,951     3.01%
$1,000.01-$2,000.00.......................         986,301      12.55       714,009,049     7.15
$2,000.01-$3,000.00.......................         769,314       9.79       851,741,169     8.52
$3,000.01-$4,000.00.......................         533,491       6.79       763,929,991     7.65
$4,000.01-$5,000.00.......................       1,164,652      14.82     1,683,952,164     16.85
$5,000.01-$10,000.00......................       2,680,650      34.10     4,543,979,826     45.47
Over $10,000.00 ..........................         833,058      10.60     1,134,407,408     11.35
                                                ----------     ------    --------------    ------
TOTAL.....................................       7,860,135     100.00%   $9,992,489,558    100.00%
                                                ==========     ======    ==============    ======

</TABLE>


                                      A-19









<PAGE>
<PAGE>



                      Composition by Period of Delinquency
                                Trust Portfolio

<TABLE>
<CAPTION>

     Period of                                        Percentage
    Delinquency                                        of Total                   Percentage
(Days Contractually                         Number of  Number of                   of Total
    Delinquent)                             Accounts   Accounts     Receivables   Receivables
- -------------------                        ---------  ----------    -----------   -----------
<S>                                         <C>          <C>      <C>               <C>   
Current(1) ...............................  7,258,400    92.34%   $9,485,733,576    94.93%
30 to 59 Days.............................     96,591     1.23       230,611,690     2.31
60 or More Days ..........................    505,144     6.43       276,144,292     2.76
                                            ---------   ------    --------------   ------
   TOTAL..................................  7,860,135   100.00%   $9,992,489,558   100.00%
                                            =========   ======    ==============   ======
</TABLE>

- ----------

(1)  Includes  Accounts  on which  the  minimum  payment  has not been  received
     within 59 days following the original billing date.



                           Composition by Account Age
                                Trust Portfolio


<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
                                           Number of   Number of                   of Total
    Account Age                            Accounts    Accounts     Receivables   Receivables
    -----------                            ---------  ----------    -----------   -----------
<S>                                         <C>         <C>      <C>               <C>   
Equal to or less than 6 Months ..........     408,947     5.20%  $  717,455,115      7.18%
Over 6 Months to 12 Months ..............     473,375     6.02      684,021,859      6.84
Over 12 Months to 24 Months .............     960,674    12.22    1,029,428,043     10.30
Over 24 Months to 48 Months .............     494,673     6.30      569,155,592      5.70
Over 48 Months ..........................   5,522,466    70.26    6,992,428,949     69.98
                                            ---------   ------   --------------    ------
   TOTAL.................................   7,860,135   100.00%  $9,992,489,558    100.00%
                                            =========   ======   ==============    ======
</TABLE>


                      Geographic Distribution of Accounts
                                Trust Portfolio
<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
                                           Number of   Number of                   of Total
      State                                Accounts    Accounts    Receivables    Receivables
      -----                                ---------  ----------   -----------    -----------
<S>                                         <C>         <C>      <C>              <C>   
New York ................................   1,183,392    15.05%  $1,501,695,177    15.03%
California ..............................     969,362    12.33    1,342,176,497    13.43
New Jersey ..............................     523,301     6.66      676,844,064     6.77
Texas ...................................     523,979     6.67      645,361,639     6.46
Florida .................................     473,581     6.03      574,073,753     5.75
Michigan.................................     390,065     4.96      562,832,862     5.63
Pennsylvania ............................     360,393     4.59      440,422,991     4.41
Massachusetts ...........................     284,940     3.62      340,529,068     3.41
Illinois.................................     271,276     3.45      333,825,801     3.34
Ohio ....................................     224,774     2.86      266,983,206     2.67
All Others(1) ...........................   2,655,072    33.78    3,307,744,500    33.10
                                            ---------   ------   --------------   ------
   TOTAL.................................   7,860,135   100.00%  $9,992,489,558   100.00%
                                            =========   ======   ==============   ======
</TABLE>

- ----------

(1) No  other  state  contains  Accounts  representing  more  than  2% of  total
    Receivables outstanding.


                                      A-20





<PAGE>
<PAGE>



                                 USE OF PROCEEDS

   The net proceeds  from the sale of the  Certificates,  $1,361,887,500  before
deduction  of  expenses,  will be paid to the  Seller.  The Seller will use such
proceeds for its general corporate purposes.


                  CHASE USA AND THE CHASE MANHATTAN CORPORATION

   Chase  USA,  a  wholly-owned   banking  subsidiary  of  The  Chase  Manhattan
Corporation  (the  'Corporation'),  was formed in 1982 and is  headquartered  in
Wilmington,  Delaware. Chase USA is incorporated under the laws of Delaware and,
as a state chartered non-member bank, is regulated by the Office of the Delaware
State Bank  Commissioner and by the Federal  Deposit  Insurance  Corporation. At
March 31, 1995, Chase USA's total assets were approximately $9.6 billion,  total
liabilities were approximately $8.2 billion and total  stockholder's  equity was
approximately $1.4 billion.  At December 31, 1994, Chase USA's total assets were
approximately $10.3 billion,  total liabilities were approximately $9.0 billion,
and total  stockholder's  equity was  approximately  $1.3  billion.  Chase USA's
activities  are  primarily  related to credit  card  lending  and other forms of
unsecured  consumer lending. Chase USA also takes deposits and offers associated
financial services for consumers.

   The Corporation is a bank holding company which was  incorporated in 1969 and
whose principal  subsidiary is The Chase  Manhattan Bank (National  Association)
(the  'Bank').  At March 31, 1995 the   Corporation's  consolidated  assets were
approximately $120.7 billion, consolidated liabilities were approximately $112.2
billion and total  stockholders'  equity  was  approximately  $8.5  billion.  At
December 31, 1994, the Corporation's  consolidated  assets  were   approximately
$114.0 billion, consolidated  liabilities were approximately  $105.7 billion and
total stockholders' equity was approximately $8.3 billion. At March 31, 1995 the
Bank's   consolidated  assets  were  approximately  $99.0  billion,  the  Bank's
consolidated  liabilities were  approximately  $92.0  billion and  stockholder's
equity  was  approximately  $7.0  billion.  At  December  31,  1994  the  Bank's
consolidated assets were approximately $94.0 billion,  consolidated  liabilities
were  approximately  $87.0 billion and  stockholder's  equity was  approximately
$7.0 billion.  In addition to the Bank,  the  Corporation  holds  investments in
other  subsidiaries  which  provide a variety of financial  services,  including
commercial and consumer financing,  investment  banking,  securities trading and
investment advisory services.





                                      A-21







<PAGE>
<PAGE>





                      [THIS PAGE INTENTIONALLY LEFT BLANK]







                                      A-22







<PAGE>
<PAGE>



Excerpt from Prospectus  Supplement  dated October 11, 1995 to Prospectus  dated
October 11, 1995


                      Chemical Master Credit Card Trust I
                    Floating Rate Asset Backed Certificates,
                                  Series 1995-1

                       CHEMICAL'S CREDIT CARD ACTIVITIES

General

   The  Receivables  which the Bank will  convey to each Trust  pursuant  to the
related  Agreement  have been and will be generated  from  transactions  made by
holders of certain VISA and MasterCard credit card accounts including  cobranded
accounts,  which are regular accounts,  and certain Gold VISA and MasterCard and
GrandElite  Gold VISA and  MasterCard  credit card  accounts,  which are premium
accounts.  Premium  cards are  targeted at  individuals  with  higher  levels of
income.   The  Bank  services  these  accounts  at  its  facilities  located  in
Hicksville,  New  York and  Matteson,  Illinois.  Certain  data  processing  and
administrative functions associated with the servicing of the Bank Portfolio are
performed  on behalf of the Bank  through a credit  card  processor.  First Data
Resources, Inc. ('FDR'), located in Omaha, Nebraska. See '--Description of FDR.'

Acquisition and Use of Credit Card Accounts

   The  accounts  were  generated  under  the  VISA  U.S.A.,  Inc.  ('VISA')  or
MasterCard  International Inc.  ('MasterCard  International')  programs and were
originated  or  purchased  by the  Bank.  The  Bank is a  member  of VISA and of
MasterCard  International.  MasterCard  International  and  VISA  license  their
respective  marks  permitting  financial  institutions  to issue credit cards to
their customers. In addition, MasterCard International and VISA provide clearing
services  facilitating  exchange  of  payments  among  member  institutions  and
networks linking members' credit authorization systems.

   The VISA and MasterCard credit cards are issued as part of the worldwide VISA
and MasterCard  International systems, and transactions creating the receivables
through  the  use of the  credit  cards  are  processed  through  the  VISA  and
MasterCard International authorization and settlement systems.

   The VISA and MasterCard credit cards from which the Accounts were established
may be used to  purchase  goods and  services,  to obtain cash  advances  and to
consolidate and transfer account  balances from other credit cards.  Cardholders
make purchases when using a credit card to buy goods or services. A cash advance
is made when a credit card is used to obtain cash from a financial  institution,
from an automated teller machine,  by a check drawn on an Account or through the
use of  overdraft  protection.  Amounts  due with  respect  to  purchases,  cash
advances and transfers of account balances will be included in  the Receivables.

   The  VISA  and  MasterCard  credit  card  accounts  owned  by the  Bank  were
principally  generated through:  (a) direct mail and telemarketing  solicitation
for accounts on a preapproved credit basis, (b) applications  mailed directly to
prospective   cardholders,   (c)  applications  made  available  to  prospective
cardholders at the Bank's branch banking  facilities located throughout New York
State and point of sale outlets,  (d)  applications  generated by advertising on
television,  radio and in magazines  and (e)  purchases  of accounts  from other
credit card issuers.

   In each case where an account is generated  through an application,  the Bank
reviews the  application for  completeness  and  creditworthiness.  Applications
provide information to the Bank on the applicant's  employment history,  income,
residence   status  and  credit   references.   In  addition  to  reviewing  the
application,  the Bank obtains a credit report issued by an  independent  credit
reporting  agency  with  respect  to the  applicant.  In  the  event  there  are
discrepancies  between  the  application  and the  credit  report,  the Bank may
resolve the  inconsistency  regarding the  applicant by contacting  employers or
credit references.  The Bank generally evaluates the ability of an applicant for
a VISA or  MasterCard  credit  card  account to repay  credit  card  balances by
applying  a  credit  scoring  system  using  models   developed  by  independent
consulting firms and proprietary  models and data. Credit scoring is intended to
provide a general indication, based on the information available, including data
provided from applications and credit bureaus, of the applicant's  likelihood to
repay his or her  obligations.  Credit scoring assigns values to the information
provided  in each  applicant's  application  and credit  bureau  report and then
estimates the  associated  credit risk.  The score at which an applicant will be
approved correlates to the Bank's credit risk tolerance at the time of approval.
The Bank  personnel  and outside  consultants  regularly  review the  predictive
accuracy of the scoring models.

                                      A-23







<PAGE>
<PAGE>



   Once an application to open an account is approved an initial credit limit is
established  for the  account  based on the  applicant's  credit  score  and the
applicant's  level of income.  At least once a year a systematic  evaluation  of
cardholder payment and behavioral  information is used to determine  eligibility
for automatic  credit line increases.  Credit limits may be also adjusted at the
request of the applicant,  subject to the Bank's  independent  evaluation of the
applicant's payment and usage history.

   The Bank also generates new accounts  through  direct mail and  telemarketing
solicitation  campaigns directed at individuals who have been preapproved by the
Bank. A list of prospects  from a variety of sources are screened at one or more
credit bureaus in accordance with the Bank's credit criteria, including previous
payment patterns and longevity of account relationships.  Individuals qualifying
for preapproved direct mail or telemarketing solicitation are offered the Bank's
credit card without  having to complete a detailed  application.  In the case of
preapproved  solicitations  and  conditional  offers,  various credit limits are
offered  to  members  of the group  being  solicited,  which are based  upon the
prospective  cardholder's credit profile and the level of existing and potential
indebtedness  relative to inferred  income based on geographic  and  demographic
characteristics.

   Each cardholder is subject to an agreement governing the terms and conditions
of the  accounts.  Pursuant to such  agreement,  the Bank  reserves the right to
change or terminate any terms, conditions,  services or features of the accounts
(including  increasing or  decreasing  daily  periodic  finance  charges,  other
charges  or minimum  payments)  and to sell or  transfer  the  accounts  and any
amounts owed on such accounts to another creditor

   The Bank has added,  and may  continue to add,  accounts to its  portfolio by
purchasing credit card accounts from other financial  institutions.  Credit card
accounts  that have been  purchased by the  Bank were  originally  opened  using
criteria  established by the institution  from which the accounts were purchased
or by the institution from which the selling  institution  originally  purchased
the accounts and may not have been subject to the same level of credit review as
accounts established by the Bank. Following acquisition,  purchased accounts are
evaluated   against  the  same  criteria   utilized  by  the  Bank  to  maintain
Bank-originated  accounts to  determine  whether any of the  purchased  accounts
should be closed immediately. Any of the purchased accounts failing the criteria
are closed and no further  purchases or cash advances are authorized.  All other
such  accounts  remain  open,  subject  to the same  criteria  the Bank  uses to
evaluate Bank-originated  accounts. The credit limits on such accounts are based
initially on the limits  established  or maintained by the selling  institution.
Following  acquisition,  credit  limits on purchased  accounts  will be adjusted
based on the criteria applied to Bank-originated accounts.

   The Corporation has entered into a merger agreement with Chase. See 'Chemical
Bank.' The Bank has no present  intention of  including  in the Trusts  accounts
originated by Chase or its subsidiaries.  The addition of such accounts would in
any  event  be  subject  to the  conditions  described  in  'Description  of the
Certificates--Addition of Trust Assets.'

Billing and Payments

   The Accounts have various billing and payment  structures,  including varying
minimum  payment  levels and fees.  Monthly  billing  statements are sent by the
Bank, using FDR as its service bureau, to cardholders. The following information
reflects the current billing and payment  characteristics of the Accounts.  When
an  account  is  established,  it  is  randomly  assigned  to a  billing  cycle.
Currently, there are 20 billing cycles Each billing cycle has a separate monthly
billing date at which time the activity in the related accounts during the month
ending on such billing date are processed and billed to cardholders

   For more than 90% of the number of Accounts in the Bank  Portfolio  as of May
31,  1995 and for all accounts generated thereafter, each month the combined new
balance for purchases and advances,  less any disputed amounts, is multiplied by
2.083% (1/48 expressed as a percentage rounded to the nearest  thousandth).  For
less than 10% of the number of Accounts in the Bank  Portfolio  as of such date,
the combined new balance for purchases and advances,  less any disputed amounts,
is multiplied by 1.666% (1/60  expressed as a percentage  rounded to the nearest
thousandth). If the amount so calculated is less than $10.00 it is  increased to
$10.00.  The sum of such  amount and any past due  amounts  equals  the  minimum
payment amount. The minimum payment however, is never more than the new balance.





                                      A-24







<PAGE>
<PAGE>



   A daily periodic finance charge is assessed on certain Principal  Receivables
for each billing cycle.  Daily periodic  finance charges for a billing cycle are
not assessed on Principal Receivables which arise from new purchases made during
such billing cycle if either on the first day of such billing cycle there was no
purchase balance outstanding or if the purchase balance outstanding on the first
day of such billing  cycle  (including  any minimum  payment due with respect to
cash  advances) is paid in full during such billing  cycle or if on the last day
of such  billing  cycle there is no  purchase  balances  outstanding.  The daily
periodic  finance  charge  assessed on cash  advances  and  applicable  purchase
balances is  calculated  by  multiplying  (i) the average daily cash advance and
applicable  purchase  balance  during the billing  cycle by (ii) the  applicable
daily periodic  finance charge by (iii) the number of days in the billing cycle.
Cash  advances  are  included  in the  average  daily cash  advance  balance and
purchases are included in the average daily purchase  balance from the date such
advance or purchase occurs or, in certain circumstances, on the first day of the
billing  cycle  following  the billing  cycle in which such  advance or purchase
occurs. The annual percentage rate for fixed rate accounts ranges from 14.5% per
annum  for  employees  of  Chemical  to 18.8%  per  annum.  The  current  annual
percentage  rate for variable rate accounts is based on the Wall Street  Journal
prime rate plus a spread ranging from 9% to 11.4%. To the extent that the amount
of any finance charge  applicable to an account balance is less than $0.50,  the
Bank increases such amount to $0.50.

   The Bank may  change  the  periodic  finance  charge  rate at  any  time.  In
addition.  cardholders have the option of electing to switch the applicable rate
from fixed to variable and vice versa,  effective for  transactions  on or after
the date the election is processed.

   The Bank generally  assesses an annual  membership  fee of $20.00 for regular
accounts, $40.00 for premium fixed rate accounts and $45.00 for premium variable
rate  accounts.  During  the  first  six  months  after an  account  is opened a
cardholder may, upon closing the account, request a refund on the unused portion
of the annual fee if the account is not delinquent and the account  balance does
not exceed the credit limit. The Bank may waive the annual membership fees, or a
portion thereof,  in connection with solicitations of new accounts (and has done
so for portions of recent solicitations) or when the Bank determines a waiver to
be  necessary to operate its credit card  business on a  competitive  basis.  In
addition to the annual  membership  fee,  the Bank may charge  accounts  certain
other  fees  including:  (i) a late fee of $18.00  with  respect  to any  unpaid
monthly  payment  if the Bank does not  receive  the  required  minimum  monthly
payment by the payment due date set forth on the monthly  billing  statement and
the amount of the past due payment is $2.00 or more provided that no late fee is
assessed if the minimum  payment is paid prior to the first day of the following
billing cycle,  including any minimum payment due with respect to cash advances;
(ii) a cash advance fee of 2% of the amount of each cash advance,  but such cash
advance fee shall not be less than $1.00 nor greater than $10.00; (iii) a fee of
$15.00 for each check written on an account (a cash  advance)  which is returned
to the Bank as a result of the account being delinquent or overdrawn; (iv) a fee
of $15.00 with respect to each check  submitted by a cardholder in payment of an
account which is dishonored and (v) an overlimit charge of $15.00 if, at the end
of the  billing  cycle,  the total  amount  owed for  principal  in  respect  of
purchases and cash advances exceeds the cardholder's credit line.

   Payments by cardholders to the Bank on the Accounts are processed and applied
first to any billed fees and other amounts not subject to finance charges,  next
to billed and unpaid finance charges and then to billed and unpaid  transactions
in the  order  determined  by the  Bank.  Any  excess  is  applied  to  unbilled
transactions  in the order  determined by the Bank and then to unbilled  finance
charges. There can be no assurance that daily periodic finance charges, fees and
other charges will remain at current levels in the future.  See  'Description of
the Certificates--Collection and Other Servicing Procedures.'


Collection of Delinquent Accounts

   The Bank  considers an account  delinquent if a payment due thereunder is not
received by the Bank by the date of the  statement  following  the  statement on
which the amount is first  stated to be due. The Bank  classifies  an account as
'over limit' if its posted balance exceeds its credit limit.





                                      A-25







<PAGE>
<PAGE>



   Efforts to collect  delinquent credit card receivables are made by the Bank's
personnel and collection agencies and attorneys retained by the Bank. Collection
procedures  are determined by an adaptive  control system that uses  statistical
models and basic  account  financial  information  to determine  the steps to be
followed  at  various  stages of  delinquency.  Generally,  the Bank  includes a
request for payment of overdue  amounts on billing  statements  issued after the
account  becomes  delinquent.  In  addition,  after a period  determined  by the
control system, the Bank mails a separate notice to the cardholder notifying him
or her of the  delinquency  and  possible  revocation  of the  credit  card  and
requesting  payment of the delinquent  amount.  Collection  personnel  generally
initiate  telephone  contact with  cardholders  whose credit card  accounts have
become 30 days or more delinquent.  In the event that initial  telephone contact
fails to resolve the  delinquency,  the Bank continues to contact the cardholder
by telephone and by mail.  The Bank  restricts  additional  extensions of credit
related  as  early as fifty  days  delinquent  based  upon the  control  system.
Eighty-five  days  after  an  account  becomes  delinquent  the  credit  card is
automatically canceled.  Based on the Bank's analysis of a cardholder's behavior
through the control system, the Bank may take any or all of the above actions at
an earlier point in time. In some cases,  depending on the financial  profile of
the  cardholder  and the stated reason for and magnitude of a  delinquency,  the
Bank may enter  into  arrangements  with a  delinquent  cardholder  to extend or
otherwise change the payment schedule.

    The Bank's  current  policy is to charge off an account  during the  billing
cycle  immediately  following the cycle in which such account became one hundred
eighty (180) days  delinquent.  If the Bank receives notice that a cardholder is
the subject of a bankruptcy  proceeding,  the Bank charges off such account upon
the earlier of seventy-five  (75) days after receipt of such notice and the time
period set forth in the previous sentence.

    Under the terms of an Agreement, Recoveries may be included in the assets of
the Trust to the extent, if any, specified in the applicable  Supplement for any
Series.

Description of FDR

    FDR is located in Omaha,  Nebraska and  provides  computer  data  processing
services primarily to the bankcard  industry.  FDR is a subsidiary of First Data
Corp. and is the world's largest third-party  processor of debit and credit card
transactions.  FDR  processes  annually  over one  billion  transactions  for 70
million cardholder  accounts and over one million merchant  accounts.  More than
720  financial  institutions  rely on FDR for a complete  package of credit card
processing and related services.

Interchange

    Creditors  participating  in the VISA and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial billing. Under the VISA and MasterCard systems, a portion of Interchange
in  connection  with  cardholder  charges for goods and  services is passed from
banks which clear the  transactions  for merchants to credit card issuing banks.
Interchange  fees are set annually by  MasterCard  and VISA and are based on the
number of credit  card  transactions  and the amount  charged  per  transaction.
MasterCard  and VISA may from time to time  change  the  amount  of  Interchange
reimbursed to banks issuing their credit cards. The Transferor will be required,
pursuant to the terms of the  Agreement,  to transfer to the Trust a  percentage
of. Interchange.  Interchange will be allocated to the Trust on the basis of the
percentage  equivalent of the ratio which the amount of the aggregate  principal
amount of Principal Receivables (prior to giving effect to any reduction thereof
for Finance Charge  Receivables which are Discount Option  Receivables) bears to
the aggregate principal balance of the Bank Portfolio.  Interchange allocated to
the Trust will be treated as collections of Finance Charge Receivables.

Recoveries

    The Transferor will be required,  pursuant to the terms of the Agreement, to
transfer  to the  Trust  a  percentage  of the  Recoveries.  Recoveries  will be
allocated to the Trust on the basis of the  percentage  equivalent  of the ratio
which the amount of the  aggregate  principal  amount of  Principal  Receivables
(prior to giving effect to any reduction thereof for Finance Charge  Receivables
which are Discount Option  Receivables) bears to the aggregate principal balance
of the Bank  Portfolio.  Recoveries  allocated  to the Trust  will be treated as
collections of Finance Charge Receivables.





                                      A-26





<PAGE>
<PAGE>
                                 CHEMICAL BANK
 
     The  Bank  (together  with  its  subsidiaries)  is  engaged  in  a  general
commercial banking and trust business and provides a wide variety of  fiduciary,
investment management, investment banking, advisory, corporate agency, corporate
trust  and personal trust and estate  services both domestically and abroad. The
Bank is a banking corporation organized under the laws of the State of New York.
The Bank  is  a wholly  owned  subsidiary  of Chemical  Banking  Corporation,  a
Delaware  corporation.  As  of March  31,  1995,  the Bank's  total  assets were
approximately $145.9 billion,  total deposits were  approximately $77.6  billion
and total loans were approximately $63.5 billion.
 
     Chemical  Banking Corporation  has entered  into an  Agreement and  Plan of
Merger with The  Chase Manhattan Corporation,  a Delaware corporation ('Chase'),
whereby  Chase will  be merged with  and into Chemical  Banking Corporation with
Chemical Banking Corporation as the surviving  entity. It is also expected  that
The  Chase Manhattan  Bank, N.A.,  a wholly owned  subsidiary of  Chase, will be
merged with and into Chemical with Chemical as the surviving entity. The  merger
is  subject to approval by  the shareholders of both  Chase and Chemical Banking
Corporation as well as federal and  state regulatory authorities. The merger  is
expected   to  be  completed  in  the  first  quarter  of  1996.  The  resulting
institution, which will adopt the Chase name, is expected to be the largest bank
in the United States.
 
     The principal executive office of the Bank is  located at 270 Park  Avenue,
New York, New York 10017 (telephone 212-270-6000).
 
                     CHEMICAL BANK'S CREDIT CARD PORTFOLIO 
General
 
     The  Receivables to be  conveyed to the  Trust by the  Bank pursuant to the
Agreement have been or  will be generated from  transactions made by holders  of
MasterCard and VISA credit card accounts selected by the Bank, including premium
accounts and standard accounts, from the Bank Portfolio.
 
Delinquency and Loss Experience
 
     The Bank considers an account delinquent if a payment due thereunder is not
received  by the Bank  by the date  of the statement  following the statement on
which the amount is first stated to be due.
 
     Efforts to  collect delinquent  credit  card receivables  are made  by  the
Bank's account management department, collection agencies and attorneys retained
by  the Bank. For a description of the Bank's collection practices and policies,
see  'Chemical's Credit Card Activities--Collection of  Delinquent  Accounts' in
the Prospectus.
 
     The Bank's current policy  is to charge-off an  account during the  billing
cycle  immediately following the cycle in  which such account became one hundred
eighty (180) days delinquent. If the  Bank receives notice that a cardholder  is
the  subject of a bankruptcy proceeding,  the Bank charges-off such account upon
the earlier of seventy-five (75) days after receipt of such notice and the  time
period set forth in the previous sentence.
 
     The following tables set forth the delinquency and loss experience for each
of  the periods shown for the Bank Portfolio  of credit card accounts. As of the
beginning of  the  day on  September  28, 1995,  the  Receivables in  the  Trust
Portfolio  represented approximately 49.19%  of the Bank  Portfolio. Because the
Trust Portfolio is only a portion of the Bank Portfolio, actual delinquency  and
loss  experience with respect to the Receivables  may be different from that set
forth below for the Bank Portfolio. While the Bank believes that the delinquency
and loss experience for the Accounts  in the Trust Portfolio are  representative
of  the accounts in the Bank Portfolio generally, there can be no assurance that
the delinquency and loss  experience for the Receivables  in the future will  be
similar to the historical experience of the Bank Portfolio set forth below.

                                     A-27





<PAGE>
<PAGE>

                           Delinquency Experience
                                 Bank Portfolio
                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                                Year Ended December 31,
                              Eight Months Ended      ---------------------------------------------------------------------------
                                August 31, 1995                 1994                       1993                       1992
                              ------------------      -------------------------  -------------------------  ----------------------
                                  Percentage                      Percentage                  Percentage                Percentage
                          Delinquent   of Total     Delinquent   of Total     Delinquent    of Total     Delinquent    of Total
                          Amount(1)  Receivables(2) Amount(1)  Receivables(2) Amount(1)   Receivables(2) Amount(1)   Receivables(2)
                           ---------  --------------  ---------  --------------  ---------  --------------  ---------  ------------
 
<S>                         <C>        <C>             <C>        <C>             <C>        <C>             <C>         <C>
Receivables Delinquent (3):
  30 to 59 Days............ $130,718        1.38%      $109,597        1.44%      $102,083        1.67%      $110,120        1.92%
  60 to 89 Days............   84,645        0.89         69,132        0.91         65,412        1.07         72,157        1.26
  90 Days or More..........  196,468        2.07        160,604        2.11        153,066        2.51        172,538        3.01
                            ---------       ----       ---------       ----       ---------      -----       ---------      ----
        TOTAL.............. $411,830        4.33%      $339,333        4.47%      $320,561       5.25%       $354,815        6.20%
                            =========       ===-       =========       ====       ========       =====       =========      ====
</TABLE>
- -------------
(1) Delinquent Amount is the arithmetic average  of  the  amount  of  delinquent
    receivables as  of  the  last day of each month during the period indicated.

(2) Percentage of Total Receivables is calculated using  the  Delinquent  Amount
    and the arithmetic average of the amount of total receivables as of the last
    day of each month during the period indicated.

(3) Number of days delinquent means the number of days after the  first  billing
    date following the original billing date.

                               Loss Experience
                                Bank Portfolio
                            (Dollars in thousands)



 
<TABLE>
<CAPTION>
                                                                                  Year Ended December 31,
                                                     Eight Months Ended    --------------------------------------
                                                      August 31, 1995         1994          1993          1992
                                                     ------------------    ----------    ----------    ----------
 
<S>                                                  <C>                   <C>           <C>           <C>
Average Receivables Outstanding (1)...............       $9,445,458        $7,540,565    $6,075,287    $5,722,629
Gross Losses (2)..................................          291,519           366,104       349,522       379,675
Recoveries........................................           24,272            44,479        35,525        33,827
Net Losses........................................          267,247           321,625       313,997       345,849
Net Losses as Percent of Average Receivables
  Outstanding (3).................................             4.24%             4.27%         5.17%         6.04%
</TABLE>
 

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

(2) Gross  Losses  shown  include  only the  principal  portion  of  charged-off
    receivables.

(3) The  percentage  reflected  for the eight months ended August 31, 1995 is an
    annualized figure based upon charge-off cycle days.


Interchange

     The Transferor will be required, pursuant to the terms of the Agreement, to
transfer  to  the  Trust  a  Percentage  of   Interchange  (as  defined  in  the
Prospectus).  Interchange will be allocated  to  the  Certificates on  basis  of
the  percentage  equivalent  of the  ratio  which the  amount  of the  aggregate
principal  amount  of  Principal  Receivables  (prior  to  giving  effect to any
reduction  thereof for Finance  Charge  Receivables  which are  Discount  Option
Receivables)  bears to the aggregate  principal  balance of the Bank  Portfolio.
Interchange  allocated  to the Trust will be treated as  collections  of Finance
Charge Receivables.  MasterCard and VISA may from time to time change the amount
of  Interchange  reimbursed  to banks  issuing  their  credit  cards.  Under the
circumstances described herein, Interchange will be used to pay a portion of the
Investor  Servicing  Fee  required  to  be  paid  on  each  Transfer  Date.  See
'Description   of  the  Certificates--Servicing   Compensation  and  Payment  of
Expenses'  herein and  'Chemical's Credit Card  Activities--Interchange'  in the
Prospectus.  Amounts attributable to Interchange represented 1.30%, 1.54%, 1.26%
and 1.19% of average receivables outstanding in the Bank Portfolio for the eight
months ended August 31, 1995 and for each of the years ended  December 31, 1994,
1993 and 1992, respectively.

                                      A-28



<PAGE>
<PAGE>

Recoveries

     The Transferor will be required, pursuant to the terms of the Agreement, to
transfer to the Trust a percentage of the recoveries  on charged-off accounts in
the   Bank  Portfolio  ('Recoveries').   Recoveries  will  be  allocated  to the
Certificates  on the basis of the percentage  equivalent of the ratio which  the
amount  of the aggregate  principal  amount of Principal  Receivables  (prior to
giving effect to any reduction thereof for Finance Charge Receivables which  are
Discount Option  Receivables)  bears to the aggregate  principal  balance of the
Bank Portfolio. Recoveries allocated to the Trust will be treated as collections
of   Finance   Charge   Receivables.   See   'Chemical   Bank's   Credit    Card
Portfolio--Delinquency and Loss Experience'  herein and  'Chemical's Credit Card
Activities--Collection of Delinquent Accounts' in the Prospectus.


                                 THE RECEIVABLES

     The Receivables  conveyed to the  Trust arise in Accounts  selected  by the
Bank  from the  Bank  Portfolio  on the  basis  of  criteria  set  forth  in the
Agreement  as  applied on the  Cut-Off  Date and,  with  respect  to  Additional
Accounts,   as  of  the  related  date  of   their   designation   (the   'Trust
Portfolio').  Pursuant to the Agreement, the Transferor has the right subject to
certain  limitations and conditions set forth therein, to designate from time to
time Additional  Accounts  and to transfer to the Trust all Receivables  of such
Additional  Accounts,  whether such Receivables are then existing or  thereafter
created.  Any Additional  Accounts  designated pursuant to the Agreement must be
Eligible  Accounts as of the date the  Transferor  designates  such  accounts as
Additional  Accounts.  The Transferor  will be required to designate  Additional
Accounts,  to the extent available, (a) to maintain the  Transferor  Interest so
that during any period of 30 consecutive days, the Transferor  Interest averaged
over that period equals or  exceeds the Minimum Transferor Interest for the same
period and (b) to maintain, for so long as certificates of any Series (including
the  Certificates)  remain  outstanding,  the sum of (i) the aggregate amount of
Principal  Receivables  and (ii) the  principal  amount on deposit in the Excess
Funding  Account  equal to or  greater  than  the  Minimum  Aggregate  Principal
Receivables. 'Minimum Transferor Interest'  for  any period means 7%  of the sum
of (i) the average  Principal  Receivables  for such period and (ii) the average
principal amount on deposit in the Excess Funding Account, the Principal Funding
Account  and any  other  account  specified  from time to time  pursuant  to the
Agreement or any Series Supplement for such period; provided,  however, that the
Transferor  may reduce the Minimum  Transferor  Interest to not less than 2%  of
the sum of the amounts specified in clauses (i) and (ii) above upon satisfaction
of the Rating Agency  Condition and certain other  conditions to be set forth in
the Agreement. 'Minimum Aggregate Principal Receivables'  means an  amount equal
to the sum of the  numerators  used to calculate the Investor  Percentages  with
respect to the  allocation  of  Collections  of Principal  Receivables  for each
Series  then  outstanding  minus the amount on  deposit  in the  Excess  Funding
Account as of the date of  determination;  provided,  that the Minimum Aggregate
Principal  Receivables  may be  reduced  to a lesser  amount  at any time if the
Rating Agency Condition is satisfied. The Transferor will convey the Receivables
then existing or thereafter created under such Additional Accounts to the Trust.
Further,  pursuant to the Agreement, the Transferor will have the right (subject
to certain limitations and conditions) to designate certain Removed Accounts and
to require the Trustee to reconvey all  Receivables in such Removed  Accounts to
the  Transferor,  whether  such  Receivables  are then  existing  or  thereafter
created.  Throughout  the  term  of the  Trust,  the  Accounts  from  which  the
Receivables  arise will be the  Accounts  designated  by the  Transferor  on the
Cut-Off Date plus any Additional Accounts minus any Removed Accounts.  As of the
Cut-Off Date and, with respect to Receivables in Additional Accounts,  as of the
related  date  of  their  conveyance  to the  Trust,  and on the  date  any  new
Receivables are created,  the Transferor will represent and warrant to the Trust
that  the  Receivables  meet  the  eligibility  requirements  specified  in  the
Agreement.   See   'Description   of   the   Certificates--Representations   and
Warranties' in the Prospectus.

     The Receivables in the Trust  Portfolio,  as of the beginning of the day on
September 28, 1995,  included  $5,016,343,299.38  of Principal  Receivables  and
$101,780,836.64  of Finance  Charge  Receivables.  The  Accounts  had an average
Principal  Receivable  balance  of  $1,623.11  and an  average  credit  limit of
$5,854.35.  The  percentage of the  aggregate  total  Receivable  balance to the
aggregate  total  credit  limit was 28.3%.  The average age of the  Accounts was
approximately 61.5 months. As of the beginning of the day on September 28, 1995,
cardholders  whose  Accounts  are  included in the Trust  Portfolio  had billing
addresses in all 50 States and the District of Columbia.  As of the beginning of
the day on September 28, 1995, 83.12% of the Accounts were standard accounts and
16.88%  were premium accounts,  and the aggregate Principal  Receivable balances
of  standard  accounts  and  premium  accounts,  as a  percentage  of the  total
aggregate Principal Receivables, were 72.43% and 27.57%, respectively.

     The following  tables  summarize the Trust Portfolio by various criteria as
of  the  beginning  of  the  day on  September  28,  1995.  Because  the  future
composition  of the Trust  Portfolio may change over time,  these tables are not
necessarily  indicative  of  the  composition  of  the  Trust  Portfolio  at any
subsequent time.

                                      A-29



<PAGE>
<PAGE>

                         Composition by Account Balance
                                Trust Portfolio
 
<TABLE>
<CAPTION>
                                                                  Percentage
                                                                   of Total                           Percentage of
                                                    Number of       Number          Receivables           Total
Account Balance                                     Accounts     of Accounts        Outstanding        Receivables
- -------------------------------------------------   ---------    ------------    -----------------    -------------
 
<S>                                                 <C>          <C>             <C>                  <C>
Credit Balance...................................      28,774         0.93%      $   (2,760,873.00)        (0.05)%
No Balance.......................................     799,154        25.86                    0.00          0.00
$0.01 to $1,500.00...............................   1,187,137        38.41          585,689,428.29         11.44
$1,500.01 to $5,000.00...........................     748,324        24.21        2,176,347,929.64         42.52
$5,000.01 to $10,000.00..........................     298,797         9.67        2,026,576,520.57         39.60
$10,000.01 to $20,000.00.........................      28,151         0.91          325,746,423.96          6.36
Over $20,000.00..................................         242         0.01            6,524,706,56          0.13
                                                    ---------    ------------    -----------------    -------------
     TOTAL.......................................   3,090,579       100.00%      $5,118,124,136.02        100.00%
                                                    =========    ============    =================    ============
</TABLE>
 
                          Composition by Credit Limit
                                Trust Portfolio
 
<TABLE>
<CAPTION>
                                                                  Percentage
                                                                   of Total                           Percentage of
                                                    Number of       Number          Receivables           Total
Credit Limit                                        Accounts     of Accounts        Outstanding        Receivables
- -------------------------------------------------   ---------    ------------    -----------------    -------------
 
<S>                                                 <C>          <C>             <C>                  <C>
$0.00............................................       3,429         0.11%      $      158,787.43          0.00%
$0.01 to $1,500.00...............................     338,617        10.96          216,397,092.61          4.23
$1,500.01 to $5,000.00...........................   1,113,066        36.01        1,468,382,689.91         28.69
$5,000.01 to $10,000.00..........................   1,394,350        45.12        2,590,073,624.45         50.61
Over $10,000.00..................................     241,117         7.80          843,111,941.62         16.47
                                                    ---------    ------------    -----------------    -------------
     TOTAL.......................................   3,090,579       100.00%      $5,118,124,136.02        100.00%
                                                    =========    ============    =================    =============
</TABLE>
 

                      Composition by Period of Delinquency
                                Trust Portfolio
 
<TABLE>
<CAPTION>
                                                                  Percentage
                                                                   of Total                           Percentage of
                                                    Number of       Number          Receivables           Total
Payment Status                                      Accounts     of Accounts        Outstanding        Receivables
- -------------------------------------------------   ---------    ------------    -----------------    -------------
 
<S>                                                 <C>          <C>             <C>                  <C>
Current to 29 Days...............................   3,021,765        97.77%      $4,897,204,806.87         95.68%
30 to 59 Days....................................      26,683         0.86           78,952,330.21          1.54
60 to 89 Days....................................      14,733         0.48           46,742,145.65          0.91
90 Days or More..................................      27,398         0.89           95,224,853.29          1.87
                                                    ---------    ------------    -----------------    -------------
     TOTAL.......................................   3,090,579       100.00%      $5,118,124,136.02        100.00%
                                                    =========    ============    =================    =============
</TABLE>
 
                           Composition by Account Age
                                Trust Portfolio
 
<TABLE>
<CAPTION>
                                                                  Percentage
                                                                   of Total                           Percentage of
                                                    Number of       Number          Receivables           Total
Account Age                                         Accounts     of Accounts        Outstanding        Receivables
- -------------------------------------------------   ---------    ------------    -----------------    -------------
 
<S>                                                 <C>          <C>             <C>                  <C>
Not More than 6 Months...........................     443,222        14.34%      $  554,760,968.38         10.84%
Over 6 Months to 12 Months.......................     244,766         7.92          337,530,737.30          6.59
Over 12 Months to 24 Months......................     928,605        30.05        1,241,031,726.83         24.25
Over 24 Months to 36 Months......................     212,035         6.86          420,102,505.77          8.21
Over 36 Months to 48 Months......................      69,013         2.23          129,931,896.97          2.54
Over 48 Months to 60 Months......................     108,911         3.52          280,719,980.55          5.48
Over 60 Months to 120 Months.....................     529,908        17.15        1,158,251,402.47         22.63
Over 120 Months..................................     544,119        17.93          995,794.917.75         19.46
                                                    ---------    ------------    -----------------    -------------
     TOTAL.......................................   3,090,579       100.00%      $5,118,124,136.02        100.00%
                                                    =========    ============    =================    =============
</TABLE>
 

                                      A-30



<PAGE>
<PAGE>



                       Geographic Distribution of Accounts
                                 Trust Portfolio


 
<TABLE>
<CAPTION>
                                                                Percentage
                                                 Number of    of Total Number       Receivables       Percentage of
State                                            Accounts       of Accounts         Outstanding        Receivables
- ----------------------------------------------   ---------    ---------------    -----------------    -------------
<S>                                              <C>          <C>                <C>                  <C>
New York......................................     518,476          16.78%       $  920,563,012.40         17.99%
California....................................     432,865          14.01           754,300,230.00         14.74
New Jersey....................................     225,975           7.31           367,253,495.93          7.18
Illinois......................................     214,951           6.96           334,912,601.92          6.54
Texas.........................................     203,430           6.58           333,190,491.18          6.51
Florida.......................................     210,963           6.83           312,711,822.88          6.11
Ohio..........................................     120,797           3.91           182,929,976.62          3.57
Pennsylvania..................................      83,143           2.69           139,439,019.28          2.72
Michigan......................................      84,564           2.74           137,138,315.26          2.68
Indiana.......................................      73,266           2.37           111,956,150.33          2.19
Massachusetts.................................      68,633           2.22           111,758,139.23          2.18
Virginia......................................      67,484           2.18           110,772,172.71          2.16
Maryland......................................      64,570           2.09            99,398,361.48          1.94
Georgia.......................................      43,519           1.41            74,441,048.63          1.45
North Carolina................................      47,339           1.53            72,790,700.48          1.42
Minnesota.....................................      40,987           1.33            70,844,387.63          1.38
Connecticut...................................      40,821           1.32            70,481,799.36          1.38
Tennessee.....................................      37,145           1.20            60,155,776.41          1.18
Washington....................................      34,261           1.11            59,123,853.91          1.16
Missouri......................................      36,465           1.18            58,674,942.60          1.15
Louisiana.....................................      40,963           1.33            52,964,319.09          1.03
Colorado......................................      26,493           0.86            51,190,531.98          1.00
Arizona.......................................      25,640           0.83            49,542,582.07          0.97
Alabama.......................................      32,951           1.07            48,449,206.66          0.95
Wisconsin.....................................      27,864           0.90            46,311,353.60          0.90
Kentucky......................................      28,832           0.93            40,247,821.75          0.79
Oregon........................................      20,710           0.67            36,998,519.65          0.72
South Carolina................................      20,476           0.66            33,373,267.97          0.65
Nevada........................................      15,668           0.51            32,441,984.15          0.63
Oklahoma......................................      16,291           0.53            29,981,688.89          0.59
Kansas........................................      13,246           0.43            26,422,951.84          0.52
Rhode Island..................................      16,093           0.52            24,508,634.67          0.48
Mississippi...................................      17,188           0.56            23,108,894.18          0.45
Arkansas......................................      15,103           0.49            22,612,938.95          0.44
Iowa..........................................      13,431           0.43            21,204,931.95          0.41
Hawaii........................................      12,801           0.41            20,134,724.21          0.39
New Mexico....................................      11,950           0.39            18,992,041.94          0.37
New Hampshire.................................      10,571           0.34            18,792,553.50          0.37
Utah..........................................       7,899           0.26            14,939,603.29          0.29
Nebraska......................................       7,615           0.25            14,889,853.50          0.29
Maine.........................................       7,396           0.24            14,177,881.59          0.28
Delaware......................................       7,746           0.25            13,911,108.47          0.27
West Virginia.................................       7,621           0.25            12,775,558.96          0.25
Idaho.........................................       5,970           0.19            11,501,869.69          0.22
District of Columbia..........................       5,466           0.18             9,885,324.85          0.19
Alaska........................................       4,202           0.14             8,940,599.64          0.17
Montana.......................................       4,445           0.14             8,045,021.18          0.16
Vermont.......................................       4,313           0.14             7,153,537.73          0.14
Wyoming.......................................       3,030           0.10             5,864,669.00          0.11
South Dakota..................................       2,893           0.09             4,904,579.12          0.10
North Dakota..................................       2,828           0.09             4,864,868.91          0.10
Other.........................................       3,230           0.09             6,154,414.78          0.11
                                                 ---------        -------        -----------------    -------------
  TOTAL.......................................   3,090,579         100.00%       $5,118,124,136.02        100.00%
                                                 =========        ========       =================    =============
</TABLE>





                                      A-31



<PAGE>
<PAGE>


                      [THlS PAGE INTENTIONALLY LEFT BLANK]


                                      A-32




<PAGE>
<PAGE>

Excerpt from Prospectus dated December 9, 1992



                        CHOICE Credit Card Master Trust I
              Floating Rate Credit Card Participation Certificates,
                                  Series 1992-2



                THE CREDIT CARD BUSINESS OF CITIBANK (MARYLAND)

GENERAL

     The  Receivables  which the Bank  conveys  to the  Trust  from time to time
pursuant  to the  Pooling  Agreement  have  been  and  will  be  generated  from
transactions  made by holders of certain credit card accounts.  Citibank  (South
Dakota) services these accounts at its facilities  located in Sioux Falls, South
Dakota,  and  through  affiliated  credit  card  processors  pursuant to service
contracts.  The Receivables conveyed  to  the Trust to date were generated under
the  VISA   U.S.A.,   Inc.  ('VISA'  or  MasterCard  International  Incorporated
('MasterCard  International') programs and were either originated by the Bank or
purchased by the Bank from affiliates.

     Subject to certain conditions, the Bank may convey to the Trust receivables
arising  in  credit  card  accounts  of a type  not  currently  included  in the
Accounts.  Affiliates of the Bank also currently conduct credit card businesses.
For  example,  Citibank (South Dakota) owns and services a portfolio of  VISA'r'
and MasterCard'r'* credit card accounts  and Citicorp Retail Services, Inc. also
manages  private label credit card programs for several  retailers.  Receivables
arising in such accounts may be  participated to the Bank and sold to the Trust.
In addition, the Bank may purchase portfolios of credit card accounts from other
credit card issuers which may be included in the Trust. Such accounts may not be
originated,  used or  collected  in the same  manner as the VISA and  MasterCard
accounts described below and may differ with respect to loss and delinquency and
revenue  experience  and historical  payment rates.  Such accounts may also have
different  terms than the accounts  described  below,  including  lower periodic
finance charges.  Consequently,  the addition of the receivables arising in such
accounts to the Trust could have the effect of reducing the Portfolio Yield. The
Bank intends to file with the Commission on behalf of the Trust a Report on Form
8-K with respect to any addition of accounts which would have a material  effect
on the composition of the Accounts.  See 'Master Trust  Provisions--Addition  of
Trust Assets'.

     The following discussion describes certain terms and characteristics of the
accounts in the Portfolio  from which the Accounts were  selected.  The Eligible
Accounts from which the Accounts were selected  represent  substantially  all of
the Portfolio. In addition, Additional Accounts may consist of Eligible Accounts
which are not  currently in existence  and which are  selected  using  different
eligibility  criteria from those used in selecting the Accounts already included
in the Trust. See 'Master Trust  Provisions--Addition  of Trust Assets' and 'The
Pooling  Agreement  Generally--Representations  and  Warranties'.  Consequently,
actual loss and  delinquency,  revenue and monthly  payment rate experience with
respect to the Eligible  Accounts and the  Additional  Accounts may be different
from such experience for the Portfolio described hereunder.

     The Bank and  Citibank  (South  Dakota) are members of VISA and  MasterCard
International.  The VISA and  MasterCard  credit cards are issued as part of the
worldwide VISA and MasterCard  International  systems, and transactions creating
the  receivables  through the use of the credit cards are processed  through the
VISA and MasterCard  International  authorization and settlement systems. Should
either system  materially  curtail its activities,  or should either the Bank or
Citibank   (South   Dakota)   cease  to  be  a  member  of  VISA  or  MasterCard
International,  for any  reason,  an Early  Amortization  Event  could occur and
delays in payments on the  Receivables  and possible  reductions  in the amounts
thereof could also occur.  The VISA and MasterCard  accounts the  receivables in
which have been conveyed to the Trust include various fixed
- ----------
*VISA  and  MasterCard  are  registered  trademarks  of VISA  U.S.A.,  Inc.  and
 MasterCard International Incorporated, respectively.

                                      A-33




<PAGE>
<PAGE>

rate,  variable rate and tiered rate VISA  and  MasterCard  Accounts  originated
under the  Bank's CHOICE  program.  Such accounts differ with respect to certain
characteristics  such as annual fees,  periodic finance charges and late fees on
amounts charged for goods and services, as more fully described below. Under the
terms of a tiered rate account,  the cardholder pays one periodic finance charge
on charges for goods and services up to a certain  average  balance  limit and a
lower periodic  finance charge on charges above such limit.  See 'The Accounts'.
As of September  30, 1992,  the average  receivables  balance of tiered rate and
non-tiered rate accounts,  as  a percentage of the total receivables  balance of
the entire Portfolio, was approximately  83%  and  17%,  respectively.  Accounts
originated under the Bank's CHOICE program prior to the Repricing were available
at (a) a fixed  rate  of 15.9%,  (b) a fixed rate of 17.9%,  (c) a fixed rate of
18.9%,  (d) a tiered rate of 16.8% on the average daily balance up to $1,300 and
13.8% on the average daily balance in excess thereof, (e) a tiered rate of 16.9%
on the  average  daily  balance up to $1,300 and  14.9%  on  the  average  daily
balance in excess  thereof and (f) a variable rate of 9.4% above the Prime Rate,
subject to a cap of 19.8%.  As of  November  1,  1992,  the Bank  converted  the
periodic  finance charge on approximately  58% of  the Portfolio  (determined by
receivable  balance) to a variable rate of either (a) 9.4% above the Prime Rate,
subject to a cap of 19.8%,  and with no annual fee  (approximately  335%  of the
Portfolio),  or (b) 7.4% above the Prime Rate,  subject to a cap  of 19.8%,  and
with a $20 annual fee (approximately 25% of the Portfolio). With respect to both
options (a) and (b), the periodic  finance charge will be increased  to 19.8% in
the event the  cardholder is delinquent  for two  consecutive  months unless and
until the cardholder makes six  consecutive on-time  payments, at which time the
periodic  finance  charge will be decreased to the original  rate on such credit
card. See 'The Accounts'. It is expected that approximately 30% of the Portfolio
will be similarly repriced in early 1993.

     The VISA and  MasterCard  credit  cards of the type  pursuant  to which the
Accounts were  established may be used to purchase  merchandise and services and
to obtain cash  advances.  A cash  advance is made when a credit card account is
used to obtain cash from a financial  institution or automated  teller  machine,
which may be located at a financial  institution,  supermarket  or  elsewhere or
when a check  drawn on the credit  card  account is used to  purchase  goods and
services.  Amounts due with respect to both  purchases and cash advances will be
included in the Receivables.

     The VISA and MasterCard credit card accounts owned by  Citibank  (Maryland)
were  principally   generated  through:  (i)  applications  mailed  directly  to
prospective  cardholders;   (ii)  applications  made  available  to  prospective
cardholders  at retail  outlets  and on  college  campuses;  (iii)  applications
generated by advertising on radio,  in newspapers and in magazines;  (iv) direct
mail and telemarketing  solicitation for accounts on a preapproved credit basis;
and (v) purchases of accounts from affiliates.

ACQUISITION AND USE OF CREDIT CARDS

     Citibank  (Maryland)  primarily  generates new VISA and MasterCard accounts
through  direct  mail  and  telemarketing  solicitation  campaigns  directed  at
individuals  who   have  been   preapproved  by  Citibank  (Maryland).  Citibank
(Maryland)   identifies  potential   cardholders  for  preapproved  direct  mail
solicitation  campaigns  by  supplying  a  list  of credit  criteria to a credit
bureau which generates a list of individuals who meet such criteria and forwards
such a list to a processing  vendor.  The processing  vendor screens the list in
accordance with additional credit and demographic  criteria supplied by Citibank
(Maryland) to determine the  eligibility  of the  individuals  on the list for a
preapproved  solicitation.  Individuals  qualifying  for preapproved direct mail
solicitation  are  offered a credit card  without  having to complete a detailed
application.  In some  instances  a direct  mail  solicitation  is followed by a
telemarketing solicitation. Upon receipt of a preapproved acceptance certificate
with respect to such a solicitation, Citibank (Maryland) obtains a credit report
on the respondent  issued by an independent  credit reporting  agency.  Applying
information  contained  in that report and the amount of income  reported by the
respondent  on  the  preapproved  acceptance  certificate,  Citibank  (Maryland)
assigns  a credit  limit to the  respondent's  account.  Under  the Fair  Credit
Reporting  Act,  Citibank  (Maryland)  must provide a minimum credit line to all
prospective  cardholders  who have  been  preapproved  by  Citibank  (Maryland);
provided, however, in certain instances, when the credit report reveals that the
respondent  has filed for bankruptcy or has had a debt written off by a creditor
for  nonpayment  since the date the credit bureau  generated the initial list of
individuals meeting Citibank  (Maryland)'s credit criteria,  Citibank (Maryland)
will withdraw the offer of credit.

                                      A-34



<PAGE>
<PAGE>

     Citibank (Maryland) also generates VISA and MasterCard Accounts through the
solicitation  of  individual  applications   to  open   an   account.   Citibank
(Maryland)  reviews each application for completeness and  creditworthiness  and
obtains a credit report issued by an independent  credit  reporting  agency with
respect to the  applicant.  In the event  there are  discrepancies  between  the
application and the credit report and in certain other  circumstances,  Citibank
(Maryland)  may  verify  certain of the  information  regarding  the  applicant.
Citibank  (Maryland) then generally  evaluates the ability of an applicant for a
VISA  or  MasterCard  credit  card  account  to repay  credit  card  balances by
applying  credit bureau  criteria  and/or a credit  scoring  system using models
developed  jointly by an independent firm with extensive  experience in develop-
ing credit scoring models and by an internal  credit policy  department.  Credit
evaluation is intended to provide a general indication, based on the information
available,  of the  applicant's  willingness  and  ability  to repay  his or her
obligations. Credit criteria and scores evaluate a potential cardholder's credit
profile  to  arrive at an  estimate  of the  associated  credit  risk.  They are
developed  by using  statistics  to evaluate  common  characteristics  and their
correlation  with credit  risk.  Credit  criteria  and scores used to evaluate a
particular applicant are based on a variety of factors,  including the manner in
which the  application  was made or the manner in which the account was acquired
as well as the payment and indebtedness  history of the applicant or cardholder.
From time to time the credit criteria and scores used by Citibank (Maryland) are
reviewed  and,  if  necessary,  updated  to  reflect  more  current  statistical
information.  Once an  application  to open an  account is  approved  an initial
credit limit is  established  for the account based on, among other things,  the
applicant's  credit  score and income and the source  from which the account was
acquired.

     The credit evaluation  policies of Citibank (Maryland) may change over time
in accordance with the business judgment of Citibank (Maryland),  applicable law
and guidelines established by applicable regulatory authorities.

     Credit card accounts that have been purchased by Citibank  (Maryland)  were
originally  opened using criteria  established by the institution from which the
accounts were purchased or by the institution from which the selling institution
originally  purchased the accounts.  The credit limits assigned to such accounts
by  Citibank  (Maryland)  are  based  initially  on the  limits  established  or
maintained by the selling institution.  The Accounts include accounts originated
by Citicorp  Financial,  Inc., under its CHOICE credit card program and acquired
by Citibank  (Maryland) in August 1988. Other portfolios of credit card accounts
purchased by Citibank  (Maryland) from other credit card issuers may be added to
the Trust from time to time.  See 'Master  Trust  Provisions--Addition  of Trust
Assets'.

     Each  cardholder  is  subject  to an  agreement  governing  the  terms  and
conditions  of the accounts.  Pursuant to such  agreement,  Citibank  (Maryland)
reserves the right to change or  terminate  any terms,  conditions,  services or
features of the accounts  (including  increasing or decreasing  periodic finance
charges,  other  charges or minimum  payments).  Credit  limits may be  adjusted
periodically  based upon an  evaluation  of the  cardholder's  performance  or a
review of a credit  report of the  cardholder  issued by an  independent  credit
reporting agency.

COLLECTION OF DELINQUENT ACCOUNTS

     With respect to the CHOICE portfolio,  the Servicer  generally  considers a
VISA or MasterCard account delinquent if a minimum payment due thereunder is not
received within 5 days of the due date indicated on the cardholder's  statement.
Efforts to collect  delinquent credit card receivables are made by the personnel
of the  Servicer,  supplemented  by an  affiliate  of the  Servicer,  collection
agencies and attorneys  retained by the Servicer.  Under current  practice,  the
Servicer  includes  a request  for  payment of  overdue  amounts on all  billing
statements  issued  after  the  account  becomes  delinquent.  While  collection
personnel  initiate  telephone  contact  with certain  cardholders  whose credit
card  accounts  have  become five days  delinquent,  generally  such  contact is
initiated  when an account  is 35 days  delinquent.  In the event  that  initial
telephone  contact fails to resolve the delinquency,  the Servicer  continues to
contact the cardholder by telephone and by mail.  Generally,  fifteen days after
an account becomes delinquent or whenever a cardholder exceeds such cardholder's
credit limit by more than 5%  no additional  extensions  of credit  through such
account  are  authorized,  and no more  than 95 days  after an  account  becomes
delinquent it is closed.  The Servicer may also, at its  discretion,  enter into
arrangements with delinquent cardholders to extend or otherwise change



                                      A-35




<PAGE>
<PAGE>


payment  schedules.  The  current  policy of the  Servicer  is to charge off the
receivables in an account when that account  becomes 185 days  delinquent or, in
general,  if the  Servicer  receives  notice  that a  cardholder  has  filed for
bankruptcy or has had a bankruptcy  petition filed against it, the Servicer will
charge-off  the  receivables  in such  account  not later than 60 days after the
Servicer  receives  such notice.  However,  the  receivables  in the accounts of
certain bankrupt  cardholders are not charged off until such accounts become 185
days  delinquent.  It  is  expected  that in the near future this policy will be
changed to conform all charge off policies with respect to bankruptcy to the not
later than 60 day policy.  At the time of such  change  there will be a one-time
acceleration   of  charged-off   receivables  in  accounts   relating  to  these
bankruptcies.  These  receivables  would  otherwise  generally have been charged
off over the  succeeding  four months.  The Servicer  does not believe that this
one-time  acceleration will cause an Early  Amortization  Event to occur or will
otherwise have a material adverse effect on the Investor Certificateholders.

LOSS AND DELINQUENCY EXPERIENCE

     The following  tables set forth the loss and  delinquency  experience  with
respect to  payments  by  cardholders  for  each  of the  periods  shown for the
entire  portfolio of consumer  revolving  credit  loans  arising in the VISA and
MasterCard  accounts  currently  owned by the Bank (the  'Portfolio').  The Bank
believes that the historical  performance of the Eligible  Accounts  existing in
the  Portfolio as of September  30, 1992 was no worse than that of the Portfolio
as a whole.  There can be no assurance,  however,  that the loss and delinquency
experience  for the  Receivables in the future will be similar to the historical
experience set forth below with respect to the Portfolio.

     The  amount  of  delinquent  receivables  and  the  amount  of  charged-off
receivables for the Portfolio  increased in 1991 and in the first nine months of
1992 due to underlying economic conditions. The amount of delinquent receivables
and the amount of  charged-off  receivables  for the  Portfolio  may continue to
increase in the future if such  economic  conditions  worsen and may continue to
increase  for  several  months  even after  such  conditions  begin to  improve.
Although no assurance  can be given,  the Bank does not expect the  Repricing to
have a material  adverse  effect on the  amount of  delinquent  and  charged-off
receivables  for the  Portfolio in the future.  See 'The Credit Card Business of
Citibank (Maryland--General'.

                      LOSS EXPERIENCE FOR THE PORTFOLIO(1)
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                         Nine Months               Year Ended December 31,
                                                            Ended           --------------------------------------
                                                      September 30, 1992       1991          1990          1989
                                                      ------------------    ----------    ----------    ----------
 
<S>                                                   <C>                   <C>           <C>           <C>
Average Receivables Outstanding(2).................       $3,203,592        $3,022,278    $2,173,618    $1,325,648
Net Losses(3)......................................       $  159,189        $  191,380    $  103,747    $   52,656
Net Losses as a Percentage of Average
  Receivables Outstanding(4).......................             6.63%             6.33%         4.77%         3.97%
</TABLE>

- -------------
(1) Losses include write-offs of Principal and Finance Charge Receivables.
(2) Average  Receivables  Outstanding is the average of receivables  outstanding
    during the periods indicated.
(3) Net losses as a percentage  of gross  charge-offs  for the nine months ended
    September  30, 1992  and for each of the years ended December 31, 1991, 1990
    and  1989  were  90%,  90%,  89%, 84%, respectively.  Gross charge-offs  are
    charge-offs  before  recoveries  and  do  not  include  the  amount  of  any
    reductions  in Average Receivables Outstanding due to fraud, returned goods,
    customer disputes or certain other miscellaneous write-offs.
(4) The percentage for the nine months ended September 30, 1992 is an annualized
    figure.



               DELINQUENCIES AS A PERCENTAGE OF THE PORTFOLIO(1)
                             (DOLLARS IN THOUSANDS)


<TABLE>
<CAPTION>
                                                                    Year Ended December 31,
                              Nine           ----------------------------------------------------------------------
                          Months Ended
                       September 30, 1992             1991                    1990                    1989
                     ----------------------  ----------------------  ----------------------  ----------------------
   Number of Days    Delinquent              Delinquent              Delinquent              Delinquent
     Delinquent        Amount    Percentage    Amount    Percentage    Amount    Percentage    Amount    Percentage
- -------------------- ----------  ----------  ----------  ----------  ----------  ----------  ----------  ----------
 
<S>                  <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>
35-64 days..........  $ 98,363      3.07%     $ 98,048      3.24%     $ 67,912      3.12%      $41,349      3.11%
65-94 days..........    47,080      1.47        44,058      1.46        30,216      1.39        17.306      1.31
95 days or more.....    87,752      2.74        81,056      2.68        52,331      2.41        29,643      2.24
                     ----------     ----     ----------     ----     ----------     ----       --------     ----
    Total...........  $233,195      7.28%     $223,162      7.38%     $150,459      6.92%      $ 8,298      6.66%
                     ==========     ====     ==========     ====     ==========     ====       ========     ====
</TABLE>

- -----------------
(1) The  percentages  are the result of  dividing  Delinquent  Amount by Average
    Receivables Outstanding for the periods indicated.

                                      A-36




<PAGE>
<PAGE>

REVENUE EXPERIENCE

     The revenues  for the  Portfolio  from  finance  charges and fees billed to
cardholders for the nine months ended September 30,1992 and for each year of the
three-year period ended December 31,1991, are set forth in the following table.

     The revenue  experience in the  following  table is presented on an accrual
basis before deduction for charge-offs.  Cash collections on receivables may not
reflect the  historical  experience in the table.  During  periods of increasing
delinquencies,  billings  of periodic  finance  charges and fees may exceed cash
collections as amounts  collected on credit card  receivables lag behind amounts
billed to cardholders.  Conversely,  as delinquencies decrease, cash collections
may exceed billings of periodic finance charges and fees as amounts collected in
a current period may include amounts billed during prior periods.  However,  the
Bank believes  that during the three years ended  December 31, 1991 and the nine
months  ended  September  30, 1992  revenues as presented  closely  approximated
revenues  on a cash  basis.  Revenues  from  finance  charges and fees on both a
billed and a cash basis will be affected  by  numerous  factors,  including  the
periodic finance charge on the receivables,  the amount of the annual membership
fee, other fees paid by  cardholders,  the percentage of cardholders who pay off
their balances in full each month and do not incur periodic  finance  charges on
purchases  and changes in the level of  delinquencies  on the  receivables.  See
'Special Considerations'.

                      REVENUE EXPERIENCE FOR THE PORTFOLIO
                              (DOLLARS IN THOUSANDS)

 
<TABLE>
<CAPTION>
                                                               Nine Months             Year Ended December 31,
                                                                  Ended           ---------------------------------
                                                            September 30, 1992      1991        1990        1989
                                                            ------------------    ---------   ---------   ---------
 
<S>                                                         <C>                   <C>         <C>         <C>
Finance Charges and Fees Billed(1).......................        $422,055         $540,744    $384,746    $236,431
Average Revenue Yield(2)(3)..............................         17.60%           17.89%      17.70%      17.84%
</TABLE>

- ----------------
(1) Certain amounts  included in Finance Charges and Fees Billed will be treated
    for purposes of the Pooling Agreement as Principal  Receivables  rather than
    Finance  Charge  Receivables.  These  amounts  were less than  5% of Finance
    Charges and Fees Billed for each of the periods shown in the table.  Finance
    Charges and Fees Billed do not include revenue  attributable to lnterchange.
    See 'Interchange' below.


(2) Average  Revenue  Yield is the result of dividing  Finance  Charges and Fees
    Billed by Average Receivables Outstanding during the periods indicated.

(3) The percentage for the nine months ended September 30, 1992 is an annualized
    figure.

     The revenues for the Portfolio shown in the table above are attributable to
periodic  finance charges and annual and other fees billed to cardholders but do
not include revenue  attributable to  Interchange.  The periodic  finance charge
assessed on most of the fixed rate  accounts for  purchases of  merchandise  and
services in the Portfolio is higher than the periodic finance charge assessed on
most of the  tiered  rate  accounts  for such  purchases,  although  the  annual
membership  fee on the tiered rate accounts is higher.  The revenues  related to
periodic  finance  charges and fees (other than annual fees) depend in part upon
the collective  preference of cardholders to use their credit cards as revolving
debt instruments for purchases and cash advances and to pay off account balances
over several months as opposed to convenience use (where the cardholders  prefer
instead to pay off their entire balance each month,  thereby  avoiding  periodic
finance  charges on purchases)  and upon other  services of which the cardholder
chooses to avail himself and which are paid for by the use of the card. Fees for
these other  services will be treated for purposes of the Pooling  Agreement and
the Series  Supplement  as  Principal  Receivables  rather than  Finance  Charge
Receivables;  however,  pursuant  to the  Pooling  Agreement,  the Bank  will be
permitted  to  specify  that any such fees will be  treated  as  Finance  Charge
Receivables.  Revenues  related to periodic finance charges and fees also depend
on the types of charges and fees  assessed on the  Accounts  and on whether such
Accounts are tiered rate and  non-tiered  rate Accounts.  Accordingly,  revenues
will be affected by future  changes in the types of charges and fees assessed on
the Accounts, on the respective percentages of the Receivable balances of tiered
rate and  non-tiered  rate  Accounts  and the types of  Additional  Accounts the
receivables in which are added to the Trust from time to time. See 'Master Trust
Provisions--Addition  of Trust Assets'.  Revenues could be adversely affected by
future changes in fees and charges  assessed by the Bank and other factors.  See
'Certain Legal Aspects of the  Receivables  Consumer  Protection  Laws'.  If the
Repricing  had been in effect for the year ended  December  31,  1991,  the Bank
believes  that the Average  Revenue  Yield (as defined in the table above) would
have been approximately 16%. However,  because cardholder  behavior is difficult
to predict and is influenced by numerous  variables and the Bank cannot  predict
what  percentage  of the  Portfolio  will be subject to any  particular  pricing
option at any point in the future, the Bank is unable to predict what effect the
Repricing  will have on Average  Revenue Yield in the future and as a result the
Average Revenue Yield for future periods may be lower than the yield referred to
in the preceding sentence. See 'The Accounts--Billing and Payments'.

                                      A-37




<PAGE>
<PAGE>

CARDHOLDER MONTHLY PAYMENT RATES FOR THE PORTFOLIO

     Monthly  payment rates on the  Receivables  may vary  because,  among other
things, cardholders may fail to make a required payment, may only  make payments
as low as the  minimum  required  payment  or may make  payments  as high as the
entire  outstanding  balance.  Monthly payment rates on the Receivables may also
vary due to seasonal purchasing and payment habits of cardholders and the age of
the  Receivables.  The  following  table  sets  forth  the  highest  and  lowest
cardholder  monthly  payment  rates for the  Portfolio  during  any month in the
periods shown and the average of the  cardholder  monthly  payment rates for all
months during the periods shown,  in each case calculated as a percentage of the
total beginning account balances for such month. Monthly payment rates reflected
in the table  include  amounts  which  would be  deemed  payments  of  Principal
Receivables and Finance Charge  Receivables with respect to the Accounts as well
as certain noncash  adjustments  which would not generally be deemed payments of
Principal  Receivables or Finance Charge  Receivables but do not include amounts
received as  recoveries  of  Receivables  or  Interchange  which would be deemed
payments of Finance Charge Receivables.  In addition,  the amount of outstanding
Receivables  and the  rates  of  payments,  delinquencies,  charge-offs  and new
borrowings  on the Accounts  depend on a variety of factors  including  seasonal
variations,  the  availability  of other  sources  of credit,  general  economic
conditions,  tax laws, consumer spending and borrowing patterns and the terms of
the Accounts (which are subject to change by the Bank).

               CARDHOLDER MONTHLY PAYMENT RATES FOR THE PORTFOLIO


<TABLE>
<CAPTION>
                                                            Nine Months         Year Ended December 31,
                                                        Ended September 30,    ------------------------
                                                               1992             1991     1990     1989
                                                        -------------------    ------   ------   ------
 
<S>                                                     <C>                    <C>      <C>      <C>
Lowest Month.........................................          8.04%           7.06%    7.32%    7.79%
Highest Month........................................          9.74%           9.20%    9.47%    9.84%
Average of the Months in the Period..................          8.92%           8.13%    8.49%    8.75%
</TABLE>

     Although no assurance can be given,  the Bank does not expect the Repricing
to have a material  adverse effect on cardholder  monthly  payment rates for the
Portfolio   in  the  future.   See  'The   Credit  Card   Business  of  Citibank
(Maryland)--General'.

INTERCHANGE

     Creditors   participating   in  the  VISA  and   MasterCard   International
associations  receive certain fees  ('Interchange') as partial  compensation for
taking  credit  risk,  absorbing  fraud losses  and  funding  receivables  for a
limited  period  prior  to  initial  billing.  Under  the  VISA  and  MasterCard
International  systems,  a   portion  of  this  Interchange  in  connection with
cardholder  charges for  merchandise  and services  is  passed from  banks which
clear the transactions for merchants to credit card-issuing  banks.  Interchange
ranges from  approximately  1% to 1.85%  of  the  transaction  amount.  Citibank
(Maryland)  is  required,  pursuant  to the terms of the Pooling  Agreement,  to
transfer  to  the  Trust  Interchange   attributed  to  cardholder  charges  for
merchandise and services in the Accounts.  Interchange is allocated to the Trust
on the  basis  of  the  percentage  equivalent  of the ratio which the amount of
cardholder  charges for  merchandise  and services in the Accounts  bears to the
total  amount  of  cardholder  charges  for  merchandise  and  services  in  the
Portfolio.  VISA and MasterCard  International  may from time to time change the
amount of  Interchange  reimbursed to banks issuing their credit cards.  On each
Distribution Date,  Servicer  Interchange with respect to the related Due Period
that is on  deposit  in the  Collection  Account  will  be  withdrawn  from  the
Collection  Account  and  paid  to  the  Servicer  as  described  under  'Series
Provisions--Servicer Compensation and Payment of Expenses'.

                                  THE ACCOUNTS

GENERAL

     The Receivables arise in the Accounts. The Accounts have been selected from
substantially  all  of  the  Eligible  Accounts.   See  'The  Pooling  Agreement
Generally--Representations and Warranties'.

     The Bank  believes  that the  Accounts are  representative  of the Eligible
Accounts in the Portfolio  and that the  inclusion of the Accounts,  as a whole,
does not represent an adverse  selection from among the Eligible  Accounts.  The
information in the tables above entitled  'Loss  Experience for the  Portfolio',
"Delinquencies  as a Percentage of the Portfolio',  'Revenue  Experience for the
Portfolio' and 'Cardholder  Monthly Payment Rates for the Portfolio'  relates to
the historical Portfolio.

     The  Accounts   include   receivables   which  have  been   charged-off  as
uncollectible  prior to their  addition to the Trust in accordance  with  normal
servicing  policies.  However,  for  purposes  of  calculation  of the amount of
Principal  Receivables and Finance Charge Receivables in the Trust for any date,
the balance of such charged-off  Receivables is zero and the Trust owns only the
right to receive recoveries with respect to such Receivables.

                                      A-38



<PAGE>
<PAGE>


     As of the Trust  Cut-Off Date and the Series  Cut-Off Date (and on the date
any new Receivables  are generated), the Bank has represented and warranted,  or
will  represent  and warrant,  to the Trust that the  Receivables  (and such new
Receivables)  meet the eligibility  requirements set forth in the Pooling Agree-
ment. See 'The Pooling  Agreement  Generally--Representations  and  Warranties'.
There  can be  no  assurance  that all of the  Accounts  will  continue  to meet
applicable eligibility requirements throughout the life of the Trust.

     The  Accounts  consist  of  Eligible  Accounts,  which  consist of VISA and
MasterCard   credit  card  accounts.   The  Bank  expects  (subject  to  certain
limitations and conditions),  and, in certain circumstances,  will be obligated,
to designate  from time to time  Additional  Accounts and to convey to the Trust
all Receivables  arising in such Additional  Accounts,  whether such Receivables
are then existing or thereafter created.  Additional Accounts will be subject to
different  eligibility  criteria  from  those  used  in  selecting  the  Initial
Accounts. Therefore there can be no assurance that such Additional Accounts will
be of the same credit  quality as the  Initial  Accounts.  Moreover,  Additional
Accounts  may contain  Receivables  which  consist of fees,  charges and amounts
which are different from the fees,  charges and amounts  described  below.  Such
Additional Accounts may also be subject to different credit limits, balances and
ages. Consequently, there can be no assurance that the Accounts will continue to
have the  characteristics  described below as Additional  Accounts are added. In
addition,  the inclusion in the Trust of Additional Accounts with lower periodic
finance  charges may have the effect of reducing the Portfolio  Yield.  The Bank
intends to file with the  Commission,  on behalf of the Trust,  a Report on Form
8-K with respect to any addition of accounts which would have a material  effect
on the composition of the Accounts.  See 'Master Trust  Provisions--Addition  of
Trust Assets'.

     The Receivables in the Accounts as of November 7, 1992 included $37,822,342
of Finance Charge Receivables and $3,060,360,368 of Principal Receivables (which
amounts  include  overdue  Finance  Charge  Receivables  and  overdue  Principal
Receivables).  As of  November  7, 1992,  there  were  2,554,454  Accounts.  The
Accounts had an average  Principal  Receivable  balance of $1,198 and an average
credit limit of $3,370.  The average total Receivable balance in the Accounts as
a  percentage  of the average  credit  limit with  respect to the  Accounts  was
approximately  36%.  Approximately  62% of the  Accounts  were  opened  prior to
November  1990.  Approximately  10.81%,  8.10%,  7.47%,  5.99%  and 5.07% of the
Accounts  relate   to  cardholders   having  billing  addresses  in  California,
Florida,  Maryland,  New York and Texas,  respectively.  Not more than 5% of the
Accounts related to cardholders having billing addresses in any other state. The
CHOICE credit card is marketed on a national  basis. To the extent that there is
a significant concentration of cardholders in any one state, as described in the
second preceding  sentence,  no such state has enacted consumer  protection laws
that are unusual or peculiar  such that specific  disclosure in this  Prospectus
would   be   warranted.   See   generally   'Certain   Legal   Aspects   of  the
Receivables--Consumer Protection Laws'.

     The  following  tables  summarize  the  Accounts by various  criteria as of
November 7,1992. References to 'Receivables Outstanding' in the following tables
include both Finance Charge Receivables and Principal  Receivables.  Because the
composition  of the  Accounts  will change in the future,  these  tables are not
necessarily indicative of the future composition of the Accounts.

                    COMPOSITION OF ACCOUNTS BY ACCOUNT BALANCE

<TABLE>
<CAPTION>
                                                                         Percentage                     Percentage
                                                                          of Total                       of Total
                                                           Number of      Number of    Receivables      Receivables
                    Account Balance                        Accounts       Accounts     Outstanding      Outstanding
- --------------------------------------------------------   ---------    ---------    --------------    -----------
 
<S>                                                        <C>          <C>          <C>               <C>
Credit Balance(1).......................................      18,216        0.71%    $   (1,214,413)       -0.04%
No Balance(2)...........................................     655,303       25.66%    $            0         0.00%
Less than or equal to $500.00...........................     479,179       18.76%    $   92,120,910         2.97%
$500.01 to $1,000.00....................................     275,942       10.80%    $  211,971,157         6.84%
$1,000.01 to $2,000.00..................................     522,444       20.46%    $  782,054,571        25.24%
$2,000.01 to $3,000.00..................................     308,518       12.08%    $  761,346,322        24.57%
$3,000.01 to $5,000.00..................................     233,853        9.15%    $  880,519,673        28.43%
$5,000.01 to $10,000.00.................................      60,908        2.38%    $  370,278,562        11.95%
Over $10,000.00.........................................          91        0.00%    $    1,105,928         0.04%
                                                           ---------    ---------    --------------    -----------
     Total..............................................   2,554,454      100.00%    $3,098,182,710       100.00%
                                                           ---------    ---------    --------------    -----------
                                                           ---------    ---------    --------------    -----------
</TABLE>

(1) Credit balances are a result of cardholder  payments and credit  adjustments
    applied in excess of an Account's  unpaid balance.  Accounts which currently
    have a credit balance are included because Receivables may be generated with
    respect thereto in the future.

(2) Accounts which  currently have no balance are included  because  Receivables
    may be generated with respect thereto in the future.



                                      A-39



<PAGE>
<PAGE>
                    COMPOSITION OF ACCOUNTS BY CREDIT LIMIT
 
<TABLE>
<CAPTION>
                                                                         Percentage                     Percentage
                                                                          of Total                       of Total
                                                           Number of      Number of    Receivables      Receivables
                      Credit Limit                         Accounts       Accounts     Outstanding      Outstanding
- --------------------------------------------------------   ---------    ---------    --------------    -----------
 
<S>                                                        <C>          <C>          <C>               <C>
Less than or equal to $500.00...........................     116,624        4.57%    $   13,427,992         0.43%
$500.01 to $1,000.00....................................     109,088        4.27%    $   74,796,044         2.41%
$1,000.01 to $2,000.00..................................     484,740       18.98%    $  495,953,172        16.01%
$2,000.01 to $3,000.00..................................     568,837       22.26%    $  640,182,918        20.66%
$3,000.01 to $4,000.00..................................     506,941       19.85%    $  622,342,926        20.09%
$4,000.01 to $5,000.00..................................     378,666       14.82%    $  502,777,537        16.23%
Over $5,000.00..........................................     389,558       15.25%    $  748,702,121        24.17%
                                                           ---------    ---------    --------------    -----------
     Total..............................................   2,554,454      100.00%    $3,098,182,710       100.00%
                                                           =========    =========    ==============    ===========
</TABLE>
 
                  COMPOSITION OF ACCOUNTS BY PAYMENT STATUS(1)
 
<TABLE>
<CAPTION>
                                                                         Percentage                     Percentage
                                                                          of Total                       of Total
                                                           Number of      Number of    Receivables      Receivables
                     Payment Status                        Accounts       Accounts     Outstanding      Outstanding
- --------------------------------------------------------   ---------    ---------    --------------    -----------
 
<S>                                                        <C>          <C>          <C>               <C>
Current(2)..............................................   2,355,875       92.23%    $2,709,617,640        87.45%
Up to 34 days delinquent................................     118,591        4.64%    $  215,204,237         6.95%
35 to 64 days delinquent................................      33,930        1.33%    $   65,474,461         2.11%
65 to 94 days delinquent................................      17,801        0.70%    $   39,654,364         1.28%
95 to 124 days delinquent...............................      11,845        0.46%    $   27,738,108         0.90%
125 to 154 days delinquent..............................       8,990        0.35%    $   22,057,080         0.71%
155 to 184 days delinquent..............................       7,422        0.29%    $   18,436,820         0.60%
                                                           ---------    ---------    --------------    -----------
     Total..............................................   2,554,454      100.00%    $3,098,182.710       100.00%
                                                           =========    =========    ==============    ===========
</TABLE>
 
- ------------
 
(1) Payment Status is determined as of November 7, 1992.
 
(2) Includes  Accounts on which  the  minimum payment has  not yet been received
    prior to the second billing date following the issuance of the related bill.
 
                       COMPOSITION OF ACCOUNTS BY AGE
 
<TABLE>
<CAPTION>
                                                                         Percentage                     Percentage
                                                                          of Total                       of Total
                                                           Number of      Number of    Receivables      Receivables
                          Age                              Accounts       Accounts     Outstanding      Outstanding
- --------------------------------------------------------   ---------    ---------    --------------    -----------
 
<S>                                                        <C>          <C>          <C>               <C>
Not more than 6 months..................................     224,044        8.77%    $   46,643,061        1.51%
Over 6 months to 12 months..............................     194,568        7.61%    $  118,164,747        3.81%
Over 12 months to 24 months.............................     556,767       21.80%    $  481,235,176        15.53%
Over 24 months to 36 months.............................     633,329       24.79%    $  848,424,177        27.38%
Over 36 months to 48 months.............................     331,205       12.97%    $  478,833,843        15.46%
Over 48 months..........................................     614,541       24.06%    $1,124,881,706        36.31%
                                                           ---------    ---------    --------------    -----------
     Total..............................................   2,554,454      100.00%    $3,098,182,710       100.00%
                                                           =========    =========    ==============    ===========
</TABLE>
 

BILLING AND PAYMENTS

     The Accounts have various billing and payment structures, including varying
periodic  finance  charges and fees. The following is information on the current
billing and payment characteristics of the Accounts.

     Monthly billing  statements are sent by Citibank  (Maryland) to cardholders
with  balances  at the end of the  billing  period.  Each month a CHOICE VISA or
MasterCard  cardholder  must make a minimum  payment equal to the sum of (i) the
greater of $10 (or, if the then-current  balance for purchases is less than $10,
such balance) and 3.03% of  the  then-current  balance as of the closing date of
the related billing period, rounded to the nearest dollar, (ii) any amount which
is past due and (iii) any  amount  which is in excess  of the  credit  limit.  A
periodic finance charge is assessed on the Accounts.  No periodic finance charge
is  assessed  if the  balance is paid in full on or before the payment due date,
except that periodic finance charges are assessed on cash advances from the date
the cardholder takes a cash advance until the date of the next monthly statement
by  multiplying  (i) the daily  applicable  periodic  finance charge by (ii) the
average daily balance for cash advances taken during that billing cycle by (iii)
the number of days in the billing cycle.  Thereafter,  the cash advance is added
to the balance for  purchases  and periodic  finance  charges on the balance are
calculated by  multiplying  the average  daily  balance (on purchases  plus cash
advances) by the  applicable  monthly  periodic  finance  charge.  Purchases are
included in the average daily balance generally from the date of purchase.

                                      A-40



<PAGE>
<PAGE>

     The CHOICE  credit card  currently is offered  primarily  in three  pricing
configurations:  (1) a variable rate of 9.4% above the Prime Rate, subject  to a
cap of 19.8%,  and with no annual  membership  fee (which  currently  applies to
approximately 33% of the receivables in the Portfolio); (2) a  variable  rate of
7.4%   above the Prime  Rate,  subject to a cap of 19.8%,  and with a $20 annual
membership (which currently applies to approximately 25% of  the  receivable  in
the  Portfolio);  and (3)  various  tiered  rates  and fixed rate  accounts, the
majority of which have a tiered rate of 16.8%  per annum on that  portion of the
average  daily  balance  up to $1,300  and  13.8% per annum on that part  of the
average  daily balance which  exceeds  $1,300 with a $20 annual  membership  fee
(which  currently  applies to 37% of the  receivables  in the  Portfolio).  With
respect to options (1) and (2), the periodic finance charge will be increased to
19.8% in the  event  the  related  cardholder  fails to make a  payment  for two
consecutive months until the cardholder makes six consecutive  on-time payments,
at which time the periodic finance charge will be decreased to the original rate
on  such  credit  card.  Citibank  (Maryland)  expects  to  reprice  30%  of the
Portfolio in early 1993 by giving  cardholders the opportunity to choose pricing
options (1) or (2) described above. While there are other pricing configurations
with  respect to CHOICE  credit card  accounts,  no such  pricing  configuration
applies  to  more  than  4% of the  receivables  in the  Portfolio  and,  in the
aggregate,  such other pricing  configurations do not apply to more  than 55% of
the receivables in the Portfolio.

     Citibank  (Maryland)  generally  assesses various fees on the CHOICE credit
card accounts  including (i) a late fee of $15 if Citibank  (Maryland)  does not
receive at least its minimum  payment  within 15 days after the payment due date
shown on the monthly  billing  statement  and another $15 each month  thereafter
until the account is less than 15 days past due;  (ii) a cash  advance fee of 2%
of the amount of the cash  advance  (subject  to a minimum of $2 or a maximum of
$10)  whether  the cash  advance is made at a financial  institution,  automatic
teller machine or through a CHOICE check drawn on the credit card account; (iii)
a return  payment fee of $10 or $15 depending on the account;  and (iv) a return
CHOICE check fee of $10 (or, in some cases, $15) if Citibank  (Maryland) can not
process a CHOICE  check.  In  recent  months,  a number  of law suits  have been
commenced against Citibank (South Dakota)  challenging the assessment of similar
fees    and    charges.     See    'Special     Considerations--Master     Trust
Considerations--Certain  Legal  Aspects'  and  'Certain  Legal  Aspects  of  the
Receivables--Consumer Protection Laws'.

     Subject to the restrictions described under 'Special Considerations--Master
Trust Considerations--The  Ability of Citibank (Maryland) to Change Terms of the
Accounts',  Citibank  (Maryland)  may change the periodic  finance charge or the
fees described above at any time provided it complies with  applicable  Maryland
and federal  law. If the change  results in a decrease of the  periodic  finance
charge or fees, Citibank (Maryland) must provide 15 days advance written notice.
If the change  would  result in an increase of the  periodic  finance  charge or
fees,  Citibank  (Maryland) must comply with one of the following two procedures
set forth in Section 12-912 of Maryland's Commercial Law:

         (i) provide written notice of the change of terms twice,  the second of
         which must be included in the periodic  billing  statement  immediately
         following  the first  written  notice and must be sent at least 25 days
         before the effective  date.  The  cardholder  then has 25 days from the
         date of the mailing of the second notice to refuse to accept the change
         in terms,  in which  instance  the  cardholder  may use the credit card
         account  under the  unamended  terms for the greater of three months or
         the period for which an annual fee was paid, after which the cardholder
         may no longer use the  account  but may pay off the  balance  under the
         unamended terms. If the cardholder does not send in a written notice of
         rejection  within the 25 day period,  the new terms become effective on
         the date set forth in the notice; or

         (ii)  provide  written  notice of the  change of terms at least 25 days
         prior to the effective  date that the proposed  change of terms will be
         effective  and such  proposed  change  will become  effective  once the
         cardholder  uses the account any time after the effective date or sends
         in written notice expressly agreeing to the change in terms.

Subsequent  to the  Proposed  Merger,  the Bank will be  required to comply with
South Dakota law as opposed to Maryland law. South Dakota law requires notice of
an increase in  periodic  finance  charges or fees at least 25 days prior to the
effective  date of such  increase.  The  cardholder  then  has 25 days  from the
effective  date to notify the Bank of his or her  refusal to accept the  charged
terms,  in which case the  cardholder may no longer use the credit card to incur
new charges but may pay off the existing  balance under the unamended  terms. If
the  cardholder  does not send  written  notice of his or her  objection  to the
change in terms,  the new terms will become  effective  on the date set forth in
the notice.  See 'Special  Considerations--Certain  Legal  Aspects' and 'Certain
Legal Aspects of the Receivables--Consumer Protection Laws'



                                      A-41



<PAGE>
<PAGE>

     Payments  by  cardholders  to  Citibank  (Maryland)  on  the  Accounts  are
processed  and applied to all minimum  amounts due,  from the oldest to the most
current,  with  respect  to the  following  items in the  following  order:  (i)
periodic  finance  charges on cash advances;  (ii) periodic  finance  charges on
purchases;  (iii) cash  advance  amounts  and (iv)  purchase  amounts.  When all
minimum  amounts due are paid,  payments are generally  allocated  first to cash
advance balances and then to purchase  balances.  There can be no assurance that
periodic finance  charges,  fees and other charges will remain at current levels
in the  future.  See 'The  Pooling  Agreement  Generally--Collection  and  Other
Servicing Procedures'.

                            THE BANK AND THE SERVICER

     Citibank  (Maryland),  a  national  banking  association  and  wholly-owned
subsidiary  of  Citicorp  located in Towson,  Maryland,  was formed in 1984 as a
limited service bank.  Since that time  Citibank  (Maryland) has grown to a full
service  bank,   conducting   nationwide  consumer  lending  programs  primarily
comprised  of credit  card-related  activities.  It also (i)  conducts an eleven
branch  retail  banking  operation  in  Maryland;  (ii)  issues  a check  access
revolving  credit product called Ready Credit;  and (iii) issues credit cards to
consumers in Puerto Rico,  Mexico and  Argentina  (none of which are included in
the  Portfolio  or the Trust).  As of  September  30,  1992,  total  assets were
approximately  $3.8 billion,  total liabilities were  approximately $3.6 billion
and equity was  approximately  $200 million.  The principal  executive office of
Citibank  (Maryland)  is  located  at  7720 York Road,  Towson,  Maryland  21204
(telephone (410) 337-2600).

     Management   of  Citibank   (Maryland)  is  presently   contemplating   two
transactions   of  material  significance.  The first is the sale of  the eleven
branch retail banking  operation to Citibank,  F.S.B.,  an affiliated  federally
chartered   savings  bank,  and  wholly-owned   subsidiary  of  Citicorp,   with
headquarters in San Francisco,  California.  The second  is  the Proposed Merger
of Citibank  (Maryland)  into Citibank (South  Dakota),  an affiliated  national
banking association and wholly-owned  subsidiary of Citicorp,  with headquarters
in Sioux Falls, South Dakota. Upon completion of the Proposed Merger, subject to
certain conditions  described under 'The Pooling Agreement  Generally--Merger or
Consolidation  of the Bank',  Citibank  (South  Dakota)  will  assume all of the
rights and  obligations  of  Citibank  (Maryland)  as  originator  of the Trust.
Citibank  (South  Dakota) was formed in 1981 and  conducts  nationwide  consumer
lending programs primarily comprised of credit card-related activities. Citibank
(South Dakota) is the nation's largest bank credit card issuer.  As of September
30,  1992,  total assets of Citibank  (South  Dakota)  were  approximately  $6.9
billion,  total  liabilities  were  approximately  $5.6  billion  and equity was
approximately  $1.3 billion.  The principal  executive office of Citibank (South
Dakota) is located at 701 East 60th Street,  North,  Sioux  Falls,  South Dakota
57117 (telephone (605) 331-2626).  Although no assurance can be given,  Citibank
(Maryland) does not expect that the Proposed Merger will adversely affect in any
material respect the interests of the Investor Certificateholders.


                                      A-42



<PAGE>
<PAGE>
Excerpt from Prospectus dated June 6, 1995



                          First Chicago Master Trust II
                     Floating Rate Credit Card Certificates,
                                  Series 1995-P

                         THE BANK'S CREDIT CARD BUSINESS

General

    The interests in Receivables which the Seller has conveyed or will convey to
the Trust  pursuant to the  Agreement are generated  from  transactions  made by
holders of certain  Classic VISA and VISA Gold credit card accounts and certain
Standard  MasterCard and Gold  MasterCard  credit card accounts.  These accounts
were  generated  under  the  VISA  USA,   Incorporated  ('VISA')  or  MasterCard
International Incorporated ('MasterCard International') programs and were either
originated  by the Bank or FNBC,  or  purchased  by the Bank or FNBC from  other
credit card issuers.  Effective as of July 1, 1987, FNBC  transferred its credit
card  operation  and all its credit  card  accounts to the Bank,  although  FNBC
retained  ownership of all receivables  comprising the existing balances in such
accounts.  Subsequently, such receivables also were transferred to the Bank. The
Bank is a member of MasterCard International, and First Chicago and the Bank are
members of VISA. The Bank currently offers other VISA and MasterCard credit card
accounts with various program  features,  charges and rate structures.  The Bank
services these accounts at its headquarters located in Wilmington,  Delaware and
its  operations  center  located in Elgin,  Illinois  and retains an  affiliated
credit card servicing company, First Card Services,  Inc. ('FCSI''),  located in
Uniondale, New York, to perform collection and customer service activities.

     The VISA and  MasterCard  credit cards are issued as part of the  worldwide
VISA  and  MasterCard   International  systems  and  transactions  creating  the
receivables  through the use of the credit cards are processed  through the VISA
and MasterCard  International  systems.  Should either system materially curtail
its  activities,  or  should  the  Bank  cease  to  be a  member  of  MasterCard
International or First Chicago and the Bank cease to be members of VISA, for any
reason,  a  Liquidation  Event  could  occur,  and  delays  in  payments  on the
Receivables and possible reductions in the amounts thereof could also occur.

     The VISA and  MasterCard  credit  cards of the type  pursuant  to which the
Accounts were established may be used for two types of  transactions:  purchases
and cash advances (including balance transfers). Cardholders make purchases when
using a credit  card to buy goods or  services.  A cash  advance  is made when a
credit  card  is used to  obtain  cash  from a  financial  institution,  from an
automated teller machine or by writing a check on an account; a balance transfer
occurs when a cardholder  transfers a credit card  balance  with another  credit
card issuer to an account with the Seller. Amounts due with respect to each type
of transaction will be included in the Receivables.

     The  VISA and  MasterCard  credit  card  accounts  owned  by the Bank  were
principally  generated through:  (i) direct mail solicitations for accounts on a
preapproved  credit  basis;  (ii)  applications  made  available to  prospective
cardholders at FNBC, the Bank and their affiliates,  at retail outlets, at other
financial  institutions  with  which  arrangements  have been  made,  on college
campuses and in  magazines;  (iii)  affinity  marketing;  and (iv)  purchases of
accounts from other credit card issuers.

     If  an  account  is  opened  in  response  to  a  direct  mail  preapproved
solicitation,  the prospective  cardholder's  name  has previously been screened
through a credit  bureau to ensure that the person  meets  certain  standards of
creditworthiness  and  fiscal   responsibility.   In  the  case  of  preapproved
solicitations,  the  credit  limit is based  upon the  prospective  cardholder's
creditworthiness as measured by the Seller's risk evaluation process, length and
depth of credit  experience  and usage of  credit.  In the case of  pre-approved
solicitations  where an offer is made for a credit  card with a credit  line 'up
to' a predetermined  amount, credit line assignment is based on similar criteria
at the time of the response.

     Before an account is opened in response to an application,  the prospective
cardholder's  application is reviewed for completeness and  creditworthiness.  A
credit  report issued by an  independent  credit  reporting  agency is generally
obtained  and  information  on  such  report  regarding  the  applicant  may  be
verified.  The  ability  of the  applicant  to repay  credit  card  balances  is
generally  evaluated  by  applying a credit  score  card,  which is  intended to
provide  a  general  indication,  based  on the  information  available,  of the
applicant's

                                      A-43



<PAGE>
<PAGE>

willingness and ability to repay his obligations. If an application is approved,
an initial credit limit is established  for the account based on the applicant's
credit score.

     Affinity  marketing  involves the  solicitation of prospective  cardholders
from  identifiable  groups with a common interest and/or common cause.  Affinity
marketing  is  conducted  through  two  approaches:  the  first  relies  on  the
solicitation of organized  membership groups with the written endorsement of the
group's   leadership  and  the  second  utilizes   solicitation  of  prospective
cardholders through the use of purchased lists.  Solicitation activities used in
connection  with affinity  marketing also include:  solicitation  in appropriate
magazines,   telemarketing   and  applications  made  available  to  prospective
cardholders   in   appropriate   locations.   In  certain   cases,   preapproved
solicitations  will be used in the same  manner as  described  in the  preceding
paragraph.

     Credit card  accounts  that have been  purchased  by FNBC and the Bank were
originally  opened using criteria  established by the institution from which the
accounts were purchased or by the institution from which the selling institution
originally  purchased  the  accounts.  Purchased  accounts are screened  against
criteria which are set at the time of  acquisition  to determine  whether any of
the purchased  accounts should be closed  immediately.  Any accounts failing the
criteria are closed.  All other such accounts  remain open. The credit limits on
such accounts are based initially on the limits established or maintained by the
selling institution.

     Each  cardholder  is  subject  to an  agreement  governing  the  terms  and
conditions  of the accounts.  Pursuant to such  cardholder  agreement,  the Bank
reserves the right to change or  terminate  any terms,  conditions,  services or
features of the accounts  (including  increasing or decreasing  monthly periodic
charges,  other  charges or minimum  payments).  Credit  limits may be  adjusted
periodically  based upon the Bank's  continuing  evaluation of the  cardholder's
payment behavior.


Collection Efforts

     Efforts to collect  delinquent credit card receivables are made by the Bank
and FCSI personnel and collection  agencies and attorneys  retained by the Bank.
Under  current  practice,  the Bank  includes a request  for  payment of overdue
amounts  on all  billing  statements  subsequent  to a  delinquency.  Collection
personnel  generally  initiate  telephone  contact with cardholders whose credit
card accounts have become 30 days or more delinquent.  Certain  cardholders whom
the Bank considers higher risk may be contacted when their accounts first become
delinquent.  In the event that initial  telephone  contact  fails to resolve the
delinquency,  the Bank  continues to contact the  cardholder by telephone and by
mail. The Bank may also enter into  arrangements  with  cardholders to extend or
otherwise  change  payment  schedules.  The  current  policy  of the  Bank is to
recognize losses no later than the 180th day of delinquency (ie., 210 days after
the date of the billing statement),  although charge-offs may be made earlier in
some circumstances. The credit evaluation, servicing and charge-off policies and
collection  practices  of the Bank may change over time in  accordance  with the
Bank's  business  judgment and applicable law. Under the terms of the Agreement,
any recoveries  (including  insurance proceeds) received on charged-off Accounts
are retained by the Bank and are not included in the assets of the Trust.


Loss and Delinquency Experience

     The following  tables set forth the loss and  delinquency  experience  with
respect  to  payments  by  cardholders   for  each  of  the  periods  shown  for
substantially  all VISA and MasterCard  consumer  revolving credit card accounts
owned at the dates indicated by the Bank (excluding  certain  affinity  accounts
and  certain  accounts  not  originated  by  the  Bank  or  FNBC)  (the  'Bank's
Portfolio')  during  the  periods  shown.  As of the end of the  April  1995 Due
Period,   the  Receivables  in  the  Accounts   represented   substantially  all
Receivables in the Bank's Portfolio.  There can be no assurance,  however,  that
the loss and  delinquency  experience for the  Receivables in the future will be
similar to the historical experience set forth below for the Bank's Portfolio.

                                      A-44



<PAGE>
<PAGE>

                    Loss Experience for the Bank's Portfolio


<TABLE>
<CAPTION>
                                            Three Months Ended
                                                March 31,                      Year Ended December 31,
                                        --------------------------      --------------------------------------
                                           1995            1994            1994          1993          1992
                                        ----------      ----------      ----------    ----------    ----------
                                                                (Dollars in thousands)
 
<S>                                     <C>             <C>             <C>           <C>           <C>
Average Receivables
 Outstanding(1)......................   $9,137,715      $7,762,634      $8,125,341    $6,701,079    $5,448,901
Gross Charge-offs(2).................      131,949         100,219         433,743       348,699       309,060
Gross Charge-offs as a
  Percentage of Average
  Receivables Outstanding............         5.78%(3)        5.16%(3)        5.34%         5.20%         5.67%
</TABLE>

- -------------------
(1) Average  Receivables  Outstanding  is the arithmetic average of  receivables
    outstanding during the period indicated.

(2) Gross  Charge-offs are charge-offs  before recoveries and do not include the
    amount  of any reductions in Average  Receivables  Outstanding due to fraud,
    returned goods or customer disputes.
(3) On an annualized basis.

     Charge-offs  for the Bank's  Portfolio  measured as a percentage of average
receivables  outstanding  decreased in 1993 due, to a large extent, to improving
underlying economic conditions. During 1994 and 1995, charge-offs for the Bank's
Portfolio measured as a percentage of average receivables  outstanding increased
due,  in part,  to  certain  strategies  employed  by the Bank to  increase  the
cardholder base which the Bank believes, in turn, will result in the increase of
overall revenues for the Bank's Portfolio in the future.  In addition,  the Bank
believes that the current level of unemployment and personal  bankruptcy filings
make reductions in the loss rates unlikely in the immediate  future.  Losses are
also  affected  by other  factors  including  competitive  behavior  and  social
conditions. The loss rates for the Bank's Portfolio could increase in the future
if economic conditions were to worsen and could continue to increase for several
months even after such  conditions  begin to  improve.  The loss rates set forth
above do not reflect the reversal of unpaid fees and finance charges at the time
a charge-off occurs.

     The Bank has policies to allow  delinquent  accounts whose  cardholders are
making  good  faith  efforts  to repay  overdue  amounts  to be  deemed  current
('reaged')  provided certain conditions are satisfied.  If an account is 90 days
delinquent  or greater,  it  qualifies  for reaging  treatment if the sum of the
payments received during the preceding five months (or in certain  circumstances
the lesser of (a) five months or (b) the number of months  since the account was
last current) is at least equal to the sum of the three oldest minimum payments.
The  reaging  process  permits  only  one  reaging  of an  account  from 90 days
delinquent or greater categories in a 12-month period.  With respect to accounts
that  are 30 to 90 days  delinquent,  reaging  treatment  occurs  pursuant  to a
process which uses  criteria  that are more liberal than the criteria  described
above.  An  account  30 to 90 days  delinquent  can be  reaged  so long as these
criteria  are met.  The entire  process is system  controlled.  In  addition  to
automatic reaging, account closure and usage restrictions are system controlled.
When an account is 30 days delinquent,  charge privileges are suspended. Account
closure   occurs   automatically   when  an  account  is  60  days   delinquent.
Reinstatement of closed accounts  requires a full credit review;  only a minimal
number of closed  accounts  qualify for  reinstatement.  The Bank may terminate,
alter or modify its reaging process at any time. The delinquency  information in
the following tables reflects the application of the Bank's reaging process.

                 Average Delinquencies for the Bank's PortfoIio

<TABLE>
<CAPTION>
                                                   Average of
                                               Three Months Ended    
                                          --------------------------
                                                 March 31, 1995 
                                          --------------------------
                                          Delinquent                
Payment Status                              Amount     Percentage(1) 
- ----------------------------------------  ----------   ------------- 
                                           (Dollars in thousands)   
 
<S>                                       <C>          <C>          
30-59 days delinquent...................   $147,576         1.62%   
60-89 days delinquent...................     61,886          .68    
90 days delinquent or more..............    118,984         1.30    
                                          ---------         ----    
   Total................................   $328,446         3.59%   
                                          =========         ===
<CAPTION>
                                                                Average of Twelve Months Ended December 31,
                                          --------------------------------------------------------------------------------------
                                                     1994                         1993                          1992
                                          --------------------------   --------------------------   ----------------------------
                                          Delinquent                   Delinquent                   Delinquent
Payment Status                              Amount     Percentage(1)     Amount     Percentage(1)      Amount      Percentage(1)
- ----------------------------------------  ----------   -------------   ----------   -------------   -----------    -------------
<S>                                       <C>            <C>          <C>             <C>          <C>               <C>
30-59 days delinquent...................   $132,025         1.62%       $107,551         1.60%        $ 91,768         1.68%
60-89 days delinquent...................     55,188         0.68          44,609         0.67           38,144         0.70
90 days delinquent or more..............     98,283         1.21          76,972         1.15           66,826         1.23
                                           --------         ----        --------         ----         --------         ----
   Total................................   $285,496         3.51%       $229,132         3.42%        $196,738         3.61%
                                           ========         ====        ========         ====         ========         ==== 
</TABLE>

- -------------
(1) The  percentages  are the result of  dividing  Delinquent  Amount by Average
    Receivables Outstanding for the applicable period.

                                      A-45



<PAGE>
<PAGE>
     Delinquencies as a percentage of average receivables  outstanding reflect a
pattern  similar to loss  rates as a result of the same  factors  discussed with
respect  to the  table  set  forth  above  for Loss  Experience  for the  Bank's
Portfolio.

Revenue Experience

     The  gross  revenues  from  monthly  periodic  charges  and fees  billed to
cardholders  on the Bank's  Portfolio  for each of the three years in the period
ended  December  31,  1994,  and the three months ended March 31, 1995 and 1994,
respectively, are set forth in the following table.

     The  historic  gross  revenue  figures  in the table are  calculated  on an
as-billed  basis and represent  amounts  billed to  cardholders  in each billing
cycle before deduction of charge-offs,  reductions due to fraud,  returned goods
and customer disputes or other expenses. Cash collections on receivables may not
reflect the  historical  experience in the table.  During  periods of increasing
delinquencies,  billings of monthly periodic charges and fees may exceed cash as
amounts  collected  on credit  card  receivables  lag behind  amounts  billed to
cardholders.  Conversely, as delinquencies decrease, cash may exceed billings of
monthly periodic  charges and fees as amounts  collected in a current period may
include  amounts billed during prior periods.  However,  the Bank believes that,
during the  periods  shown,  revenues  on a billed  basis  closely  approximated
revenues on a cash basis.  Revenues  from monthly  periodic  charges and fees on
both a billed and a cash basis will be affected by numerous  factors,  including
the monthly periodic charges on principal receivables,  the amount of the annual
membership fees, the amount of other fees paid by cardholders, the percentage of
cardholders  who pay off  their  balances  in full  each  month and do not incur
monthly periodic  charges on purchases,  fees and finance charges and changes in
the delinquency rate on the Receivables. See 'Special Considerations.'

                   Revenue Experience for the Bank's Portfolio


<TABLE>
<CAPTION>
                                                            Three Months Ended
                                                                 March 31,                      Year Ended December 31,
                                                        --------------------------     -----------------------------------------
                                                           1995            1994           1994           1993             1992
                                                        ----------      ----------     ----------     ----------        --------
                                                                               (Dollars in thousands)
<S>                                                 <C>             <C>             <C>            <C>                <C>
Average Receivables Outstanding(1).................    $9,137,715      $7,762,634      $8,125,341      $6,701,079       $5,448,901
Finance Charges and Fees Billed....................       404,907         334,983       1,405,786       1,182,391        1,003,533
Average Finance Charges and Fees Billed(2).........         17.72%(3)       17.26%(3)       17.30%          17.64%           18.42%
</TABLE>

(1) Average  Receivables  Outstanding is the  arithmetic  average of receivables
    outstanding during the period indicated.
   
(2) Average Finance  Charges and Fees Billed is the result  of dividing  Finance
    Charges  and Fees  Billed by Average  Receivables  Outstanding  and does not
    include revenue attributable to Interchange.

(3) On an annualized basis.

     The revenues for the Bank's Portfolio shown in the Revenue Experience table
are related to monthly periodic charges and other fees billed to cardholders but
do not include  revenue  attributable to  Interchange.  The revenues  related to
monthly periodic charges and fees depend in part upon the collective  preference
of  cardholders  to use their  credit cards as revolving  debt  instruments  for
purchases and cash advances and paying off account  balances over several months
as opposed to convenience  use, where the cardholders  prefer instead to pay off
their entire balance each month,  thereby  avoiding  monthly periodic charges on
purchases,  fees and  finance  charges.  Revenues  related to  monthly  periodic
charges and fees also  depend on the types of charges  and fees  assessed by the
Bank on the accounts.  The Bank  introduced a variable rate card in 1987 and has
offered  cardholders  the option of  utilizing  either a fixed or variable  rate
monthly  periodic  charge.  From 1989  through  1994,  the Bank  emphasized  the
origination  of  variable  rate  accounts  and  substantially  all new  accounts
originated  during that time were variable rate accounts.  During 1994, the Bank
began  offering new accounts,  for purchase  transactions,  a fixed rate monthly
periodic  charge for an initial period  (ranging from 6 to 15 months) which then
converts into a variable  rate.  The initial fixed rate offered on such accounts
is either 6.9% or 9.9% per annum, a rate which is substantially  lower than that
currently  assessed on the variable  rate  accounts or the  standard  fixed rate
accounts.  The total yield on such accounts during the initial fixed rate period
is therefore  lower than that of a variable rate account or standard  fixed rate
account. As of


                                      A-46





<PAGE>
<PAGE>

the end of the April 1995 Due Period,  Receivables  assessed a variable  monthly
periodic  charge  constituted  approximately  79.77%  of the  total  Receivables
balance of Accounts in the Trust. Depending upon fluctuations in interest rates,
the variable  rate monthly  periodic  charge  (which is based on the prime rate)
assessed on variable  rate  accounts may change from month to month and could be
less than the fixed charge  applicable to most standard fixed rate  accounts.  A
further shift by cardholders from fixed rate accounts to variable rate accounts,
and/or the continued use of the initial  fixed/variable rate pricing for certain
new accounts, may affect future revenue experience. Throughout the periods shown
above,  the Bank made  certain  changes in the charges and fees  assessed on the
accounts.  In 1993, the Bank waived fees  (including  annual fees) and removed a
minimum  rate floor of 19.8% or offered a lower rate on some cash  advances  for
certain cardholders. In 1994 and 1995, the Bank continued and continues to offer
a lower rate on some cash advances and/or purchases for certain  cardholders for
limited periods of time. As noted above, during 1994 and 1995, the Bank has been
originating  accounts with an initial fixed monthly periodic charge on purchases
which  converts to a variable  rate charge after an initial  period and which is
lower than the monthly  periodic rate assessed on most variable rate accounts or
standard fixed rate accounts. In addition,  the Bank is currently waiving annual
fees and offering a lower variable  interest rate on certain selected  accounts.
The Bank has no basis to predict how these changes and any future changes in the
terms of  accounts  may affect the revenue  for the Bank's  Portfolio.  See 'The
Accounts--Billing and Payments.'


Interchange

     Members participating in the VISA and MasterCard International associations
receive certain fees  ('Interchange') as partial  compensation for taking credit
risk,  absorbing  fraud  losses,  funding full payer  receivables  and servicing
cardholders  for a limited period prior to initial  billing.  Under the VISA and
MasterCard  International  systems,  a portion of this Interchange in connection
with cardholder  charges for merchandise and services is passed from banks which
clear the transactions for merchants to credit card-issuing  banks.  Interchange
ranges from approximately 1% to 2% of the transaction amount,  although VISA and
MasterCard  International may from time to time change the amount of Interchange
reimbursed to banks issuing their credit cards. Interchange will be allocated to
the  Trust on the basis of the  percentage  equivalent  of the  ratio  which the
amount of cardholder  sales charges in the Accounts bears to the total amount of
cardholder sales charges for all accounts in the Seller's entire portfolio. This
percentage is an estimate of the actual  Interchange  and may be greater or less
than the actual amount of the Interchange  relating to the Accounts from time to
time.  The Seller will be required,  pursuant to the terms of the Series  1995-P
Supplement,  to  transfer to the Trust the  Floating  Allocation  Percentage  of
Interchange  attributable to cardholder  charges for merchandise and services in
the Accounts.  Interchange allocable to Series 1995-P in an amount equal to l/12
of the product of 1.25% per annum and the  Invested  Amount with respect to each
Due Period  will be used  exclusively  to pay the  Servicer  part of its Monthly
Servicing  Fee.  See   'Description   of  the  Class  A  Certificates   and  the
Agreement--Servicing  Compensation  and  Payment of  Expenses.'  Interchange  in
excess  of the  portion  thereof  required  to be  used  exclusively  to pay the
Servicer part of such Monthly  Servicing Fee will be included in Finance  Charge
Receivables pursuant to the Series 1995-P Supplement for purposes of determining
the amount of Finance Charge Receivables and allocating collections and payments
to the  Certificateholders.  Interchange (including the portion used exclusively
to pay the Servicer) will be included in Finance Charge Receivables for purposes
of calculating the Portfolio Yield.


                                  THE ACCOUNTS

General

     The  Accounts  currently  consist of  substantially  all of the VISA'r' and
MasterCard'r'  consumer  revolving  credit card accounts  existing in all of the
Seller's ten billing  cycles  (billing  cycles 0, 1, 2, 3, 4, 5, 6, 7, 8 and 9),
excluding  certain  affinity  accounts and certain  accounts not  originated  by
either the Seller or FNBC.  Additional  accounts  added to each of the foregoing
billing cycles (excluding  certain affinity accounts) in the normal operation of
the Seller's  credit card business will generally be added on a daily basis as a
category of




                                      A-47




<PAGE>
<PAGE>

Additional   Accounts  See  'Description  of  the Class A  Certificates  and the
Agreement--Addition of Accounts.'

     The Seller's VISA and  MasterCard  accounts are grouped into billing cycles
for the purpose of administrative  convenience Each billing cycle has a separate
monthly  billing date at which time the activity in the related  accounts during
the month ending on such billing date are processed  and billed to  cardholders.
The Accounts  include VISA and  MasterCard  accounts in billing cycles ending at
the close of business on ten separate days in each month. The Seller transferred
to the Trust all  Receivables  existing in the  Accounts on the billing date for
such Account in either May 1990, September 1990, May 1991, July 1991 or May 1992
(each,  a 'Cut Off Date') and all  Receivables  generated  in each such  Account
after the applicable Cut Off Date. All monthly calculations with respect to each
Account are computed based on the activity  during the applicable  billing cycle
for that Account (the monthly  billing cycle periods for the Accounts  ending in
the same  month  during the term of the Trust  being  collectively  referred  to
herein as a 'Due  Period').  Thus,  in the case of the August 1995  Distribution
Date,  for  example,  monthly  collections  would be based on the July  1995 Due
Period and would reflect  collection  activity for billing cycles  commencing at
the opening of business on the 2nd, 4th, 7th, 10th, 13th, 16th, 19th, 22nd, 25th
and 28th days of June 1995, and ending at the close of business of the 1st, 3rd,
6th, 9th, 12th, 15th, 18th, 21st, 24th and 27th days of July 1995, respectively,
with respect to the Accounts in each of such billing cycles.

     Accounts were  previously  assigned to billing cycles based on the month in
which they were  opened.  More  recently,  new  accounts  have been  assigned to
billing  cycles in a manner  which is intended,  for purposes of  administrative
convenience,  to equalize the number of accounts in the billing cycles.  Because
the Accounts include substantially all the accounts existing in the Seller's ten
billing cycles (except for certain affinity accounts and accounts not originated
by either the Seller or FNBC),  and because the Receivables  include all amounts
payable  by  cardholders  under the  Accounts,  the  Receivables  of some of the
Accounts include delinquent or reaged Receivables and may include obligations of
cardholders who are or are about to become  bankrupt or insolvent.  The level of
the Required Enhancement Amount was determined after taking into account,  among
other considerations, the nature of the Accounts and the Receivables.

     Pursuant  to the  Agreement,  the Seller has the right  (subject to certain
limitations  and  conditions  described  below) to  designate  from time to time
additional  qualifying  VISA  and  MasterCard  consumer  revolving  credit  card
accounts of the Bank to be  included as Accounts  and to convey to the Trust all
Receivables  in such  Additional  Accounts,  whether such  Receivables  are then
existing or  thereafter  created.  The Seller  currently  adds all new  accounts
opened in the ordinary  course of business in the ten billing cycles  (excluding
certain affinity accounts) as Automatic Additional Accounts on a daily basis and
currently  intends to continue the addition of such new  accounts.  In addition,
the Seller is required to  designate  Additional  Accounts  (x) to maintain  the
amount of the  interest  of the Seller  (the 'First  Chicago  Amount')  equal to
Aggregate  Principal  Receivables  minus the sum of the invested amounts for all
Series,  so that the First  Chicago  Amount for the related Due Period equals or
exceeds 7% of the Aggregate  Principal  Receivables for the same Due Period,  or
such  lower  percentage  as is  acceptable  to the Rating  Agencies,  subject to
certain conditions (the 'Minimum First Chicago Interest  Percentage') and (y) to
maintain,  for  so  long  as  the  Certificates  remain  outstanding,  Aggregate
Principal  Receivables  in an amount equal to or greater than the sum of (i) the
initial invested amounts (or other amounts,  if applicable) of other outstanding
Series and (ii) the Initial  Invested Amount (the 'Minimum  Aggregate  Principal
Receivables').  The  Minimum  Aggregate  Principal  Receivables  required  to be
maintained  through the designation by the Seller of Additional  Accounts may be
increased by a Supplement pursuant to which additional Series may be issued. The
Seller will convey the Receivables then existing or thereafter created under any
such Additional Accounts to the Trust. Further,  pursuant to the Agreement,  the
Seller has the right (subject to certain  limitations  and conditions  discussed
herein) to accept the removal of certain Accounts  designated by the Seller from
the Trust and to require the Trustee to convey all  Receivables  in such Removed
Accounts to the Seller, whether such Receivables are then existing or thereafter
created.  Throughout  the  term  of the  Trust,  the  Accounts  from  which  the
Receivables  arise  will be the same  Accounts  designated  by the Seller on the
applicable Cut Off Dates plus





                                      A-48




<PAGE>
<PAGE>

any Additional Accounts and minus any Removed Accounts. See 'Description  of the
Class A Certificates and the Agreement--Conveyance of Receivables.'

     The  Receivables  arising from the Accounts as of the end of the April 1995
Due Period  totaled  $9,351,383,855  and  included  $9,146,185,112  of Principal
Receivables. The Accounts had an average Principal  Receivables  balance of $838
and an average credit limit of $6,746.  The aggregate total Receivables  balance
as a percentage of the aggregate total credit limit was 12.70%.

     The following  tables  summarize the Accounts by various criteria as of the
end of the April 1995 Due  Period.  Approximately  314,629  cardholder  accounts
included in the  Accounts as of the end of the April 1995 Due Period are Classic
VISA accounts with respect to which the  cardholder  has been upgraded to a VISA
Gold account.  The upgraded accounts generally have certain additional features,
including a higher credit limit, which are not generally included in the Classic
VISA  accounts.  For some  period  of time (not  exceeding  three  years),  both
accounts  are active for a  particular  cardholder  although  the  Classic  VISA
account is eventually closed. Upon a cardholder upgrade, the receivables balance
in the Classic  VISA  account is  transferred  to the VISA Gold  account  (which
account is considered to have the same account  opening date as the Classic VISA
account)  and any new  receivables  created  on the  Classic  VISA  account  are
immediately  transferred to the VISA Gold account. In addition,  pursuant to the
ordinary  operating  procedures of the Bank,  accounts  which expire and have no
outstanding balance are not removed  immediately from the Bank's Portfolio,  but
rather are removed  periodically  from the Bank's  Portfolio  and  therefore may
still be included as an Account for some period of time after expiration.  As of
the end of the April 1995 Due Period,  approximately  380,514  expired  accounts
with a credit  balance or no balance were included in the Accounts.  Because the
composition  of the  Accounts  may change in the  future,  these  tables are not
necessarily indicative of the characteristics of the Trust at any time after the
end of the April 1995 Due Period.

                 Composition of the Accounts by Account Balance


<TABLE>
<CAPTION>

                                                      Percentage                   Percentage
                                                       of Total                     of Total
                                           Number of   Number of    Receivables    Receivables
  Account Balance                           Accounts   Accounts     Outstanding    Outstanding
  ---------------                          ---------  ----------    -----------    -----------
<S>                                         <C>         <C>        <C>              <C>   
Credit Balance(1).........................     111,376    1.02%    $  (10,206,029)   (0.11)%
No Balance(2).............................   5,112,765   46.83                  0     0.00
$0.01 to $1,499.99 .......................   3,572,927   32.72      1,441,566,005    15.41
$1,500.00 to $2,999.99 ...................     981,157    8.99      2,183,288,618    23.35
$3,000.00 to $4,499.99 ...................     500,590    4.58      1,852,359,742    19.81
$4,500.00 to $9,999.99 ...................     634,844    5.81      3,828,146,324    40.94
$10,000 or more ..........................       5,115    0.05         56,229,195     0.60
                                            ----------  ------     --------------   ------
  Total...................................  10,918,774  100.00%    $9,351,383,855   100.00%
                                            ==========  ======     ==============   ======
</TABLE>

- ----------
(1)  Credit Balances are a result of cardholder  payments and credit adjustments
     applied in excess of an Account's unpaid balance. Accounts currently with a
     credit balance are included,  as Receivables  may be generated with respect
     thereto in the future.

(2)  Accounts  currently  with no balance are included,  as  Receivables  may be
     generated with respect thereto in the future.


                     Composition of Accounts by Credit Limit


<TABLE>
<CAPTION>

                                                      Percentage                   Percentage
                                                       of Total                     of Total
                                           Number of   Number of    Receivables    Receivables
    Credit Limit                            Accounts   Accounts     Outstanding    Outstanding
    ------------                           ---------  ----------    -----------    -----------
<S>                                         <C>         <C>        <C>              <C>   
$0.01 to $1,499.99 ......................      168,875    1.55%    $   68,128,001     0.73%
$1,500.00 to $2,999.99 ..................      731,435    6.70        793,877,577     8.49
$3,000.00 to $4,499.99 ..................    1,142,615   10.46      1,091,823,123    11.68
$4,500.00 to $9,999.99 ..................    7,176,115   65.72      6,188,253,498    66.17
$10,000.00 or more(1)....................    1,699,734   15.57      1,209,301,656    12.93
                                            ----------  ------     --------------   ------
  Total..................................   10,918,774  100.00%    $9,351,383,855   100.00%
                                            ==========  ======     ==============   ======
</TABLE>
- ----------
(1)  Maximum current credit limit on an Account is $65,000.


                                      A-49




<PAGE>
<PAGE>

                  Composition of the Accounts by Payment Status

<TABLE>
<CAPTION>

                                                      Percentage                   Percentage
                                                       of Total                     of Total
                                           Number of   Number of    Receivables    Receivables
    Credit Limit                            Accounts   Accounts     Outstanding    Outstanding
    ------------                           ---------  ----------    -----------    -----------
<S>                                         <C>         <C>        <C>              <C>   
Current(1)...............................   10,770,698   98.64%    $8,904,305,540    95.22%
30-59 days delinquent ...................       90,626    0.83        250,642,753     2.68
60-89 days delinquent ...................       21,807    0.20         70,687,976     0.76
90 days delinquent or more ..............       35,643    0.33        125,747,586     1.34
                                            ----------  ------     --------------   ------
  Total..................................   10,918,774  100.00%    $9,351,383,855   100.00%
                                            ==========  ======     ==============   ======
</TABLE>
- ----------
(1)  Includes  Accounts on which the minimum  payment has not yet been  received
     prior to the second  billing  date  following  the  issuance of the related
     bill.


                       Composition of the Accounts by Age


<TABLE>
<CAPTION>

                                                      Percentage                   Percentage
                                                       of Total                     of Total
                                           Number of   Number of    Receivables    Receivables
        Age                                 Accounts   Accounts     Outstanding    Outstanding
        ---                                ---------  ----------    -----------    -----------
<S>                                         <C>         <C>        <C>              <C>   
Not more than 6 months ...................   1,183,315   10.84%    $  746,581,884     7.98%
Over 6 months to 12 months ...............   1,064,941    9.75        728,453,796     7.79
Over 12 months to 24 months ..............   2,246,952   20.58      1,746,858,560    18.68
Over 24 months to 48 months ..............   3,157,505   28.92      2,671,493,587    28.57
Over 48 months ...........................   3,266,061   29.91      3,457,996,028    36.98
                                            ----------  ------     --------------   ------
  Total...................................  10,918,774  100.00%    $9,351,383,855   100.00%
                                            ==========  ======     ==============   ======
</TABLE>





                                      A-50





<PAGE>
<PAGE>

                     Geographic Composition of the Accounts
<TABLE>
<CAPTION>
                                                        Percentage   Percentage
                                                         of Total     of Total
                                                         Number of   Receivables
   State                                                 Accounts    Outstanding
   -----                                                 --------    -----------
<S>                                                        <C>          <C>   
California .............................................   11.49%       11.99%
New York ...............................................    8.05         8.14
Illinois ...............................................    7.70         8.12
Florida ................................................    7.11         7.21
Texas ..................................................    5.83         6.57
New Jersey..............................................    4.10         4.16
Ohio....................................................    4.04         3.85
Michigan ...............................................    3.52         3.46
Pennsylvania............................................    4.35         3.28
Indiana.................................................    2.48         2.55
Missouri................................................    2.32         2.38
Minnesota ..............................................    2.67         2.14
Tennessee ..............................................    1.97         2.10
Colorado ...............................................    1.90         2.00
North Carolina .........................................    1.85         1.92
Georgia ................................................    1.72         1.91
Arizona ................................................    1.57         1.87
Virginia ...............................................    1.86         1.77
Massachusetts ..........................................    2.14         1.74
Maryland................................................    1.87         1.72
Washington..............................................    1.60         1.50
Alabama ................................................    1.15         1.27
Oregon..................................................    1.23         1.26
Kentucky ...............................................    1.25         1.21
Louisiana...............................................    1.17         1.18
Connecticut ............................................    1.26         1.16
Oklahoma ...............................................    1.18         1.12
Iowa....................................................    1.38         1.06
South Carolina..........................................    0.96         1.02
All Other(1) ...........................................   10.28        10.34
                                                          ------       ------
  Total.................................................  100.00%      100.00%
                                                          ======       ======
</TABLE>
- ----------
(1)  States and  foreign  countries  with less than  1.00% of Total  Receivables
     Outstanding.

Billing and Payments

     The credit card accounts owned by the Bank include  accounts  originated or
purchased by the Bank or FNBC.  These accounts have various  billing and payment
structures,  including  varying annual fees and monthly  periodic  charges.  The
following is information on the current billing and payment  characteristics  of
the Accounts.

     Monthly billing statements are sent by the Bank to cardholders. Each month,
a cardholder  must make a minimum  payment  equal to the sum of: (i) 1/48 of the
new balance  (excluding  any amount that is past due and any fees charged on the
Account by the Bank),  but not less than the greater of $10 or the amount of the
finance  charges  (due to periodic  rate)  billed to the Account for the billing
period,  plus (ii) any amount  that is past due  (unless  its  inclusion  in the
minimum  payment is waived in accordance  with the Servicer's  guidelines)  plus
(iii) the amount of any fees charged to the Account.  Balances under $10 must be
paid in full.  In  addition,  if the new balance in the Account less the minimum
payment amount computed as described above exceeds





                                      A-51




<PAGE>
<PAGE>

the  assigned  credit limit, the difference between such amounts may be added to
the required minimum payment shown on the monthly billing statement

     A monthly periodic charge is assessed on the Accounts. The monthly periodic
charge is calculated by multiplying  the finance charge balance in an Account by
the applicable  monthly periodic rate. The finance charge balance is the average
daily balance owing on the Account  during the billing  period  including in its
calculation  any fees  charged  to the  Account  by the Bank and any  billed but
unpaid finance charge  Monthly  periodic  charges are not assessed on purchases,
fees or finance charges if all balances shown on the billing  statement are paid
in full by the cardholder's  payment due date shown on the cardholder's  billing
statement  each  month.  As of  the  end of  the  April  1995  Due  Period,  the
Receivables  assessed  a fixed  monthly  periodic  rate and a  variable  monthly
periodic rate as a percentage of the total  Receivables  balance of the Accounts
was  approximately  20.23% and 79.77%,  respectively.  The current periodic rate
assessed on  Receivables  arising in most standard  fixed rate Accounts is 1.65%
monthly (19.8% per annum)  although  certain fixed rate Accounts are assessed at
lower rates. With respect to Receivables  arising in the variable rate Accounts,
the periodic  rate  assessed is equal on a per annum basis to the interest  rate
index plus a spread.  The interest rate index is determined on each billing date
based on the prime  rate  listed in the money rate  section  of The Wall  Street
Journal  on the 15th day of the month (or if the 15th is a  Saturday,  Sunday or
holiday,  the next  business day)  immediately  preceding the month in which the
billing date occurs.  The spread on variable rate Accounts ranges generally from
6.9% to 9.9% per  annum.  During  1994,  the Bank  began  offering  certain  new
Accounts a fixed rate monthly periodic charge on purchases for an initial period
(ranging  from 6 to 15 months) which then  converts  into a variable  rate.  The
initial fixed rate offered on such Accounts is generally either 6.9% or 9.9% per
annum.  Upon  conversion  to a variable  rate,  the monthly  periodic  charge is
computed as described above for variable rate Accounts.

     By the  terms  of the  most  recent  cardholder  agreements  governing  the
Accounts,  the Bank may change the periodic rate at any time upon written notice
to the  cardholder.  In  addition,  the  cardholder  agreements  governing  most
standard fixed rate Accounts give  cardholders the option of electing a variable
periodic  rate to be  effective  for  transactions  on or after the  election is
processed, equal on a per annum basis to the interest rate index plus 9.9% (with
a minimum per annum rate of 19.8% for cash advances).  Finally,  the Bank, under
limited  circumstances,  has offered to existing cardholders a variable periodic
rate equal on a per annum basis to the interest rate index plus 4.9%.

     Since 1988,  substantially all preapproved  Accounts have not been assessed
an  annual  membership  fee;  in  addition,  over the last few  years,  the Bank
generally  has not  assessed  or has  waived  the  annual fee for most other new
Accounts and also has waived the annual fee for certain other selected Accounts.
The annual  membership fee which is assessed on Accounts ranges from $12 to $36.
Annual fees,  to the extent  assessed on the  Accounts,  will be included in the
Receivables transferred to the Trust. The Bank may expand or discontinue the fee
waiver program or institute other similar programs in the future.

     The  Bank  generally  charges  Accounts   miscellaneous   additional  fees,
including:  (i) a late fee not to exceed  $15,  if the Bank does not receive the
required  minimum  monthly payment within 10 days following the payment due date
shown on the monthly billing statement; (ii) a returned payment check fee not to
exceed $15, for each  cardholder  check received by the Bank and not paid by the
cardholder's bank; (iii) an over-limit fee not to exceed $15, if the new balance
of an Account  (less  monthly  periodic  charges and fees imposed on the current
billing date) exceeds the cardholder's stated credit limit by a specified amount
on the billing date;  (iv) a returned  convenience  check fee equal to $15, if a
convenience check is returned unpaid because it exceeds a cardholder's available
credit  at  the  time  it is  presented  to  the  Bank  for  payment  or if  the
cardholder's  account  is  delinquent  at the  time  the  convenience  check  is
presented to the Bank for payment; and (v) a cash advance fee equal to 2% of the
cash advance  transaction  amount for cash  advances  obtained  from a financial
institution  or an automatic  teller  machine or for cash  advances  obtained by
writing a check on an Account.  From time to time, the Bank has waived,  and may
continue to waive,  the cash advance fee for certain  cash advance  transactions
including  certain balance  transfers.  Any of the fees described  herein may be
waived or modified at any time.  Currently,  the above-described fees may not be
charged on certain





                                      A-52




<PAGE>
<PAGE>

Accounts or may be charged at lower rates under certain  circumstances.  Certain
of these fees  assessed by various  credit card issuers have been  challenged in
lawsuits See 'Special Considerations--Certain Legal Aspects.'

     The Bank has the right to determine the monthly periodic charges applicable
to the Accounts,  including the right to alter or defer minimum monthly payments
required under the Accounts or to change various other terms with respect to the
Accounts,  subject  to  certain  limitations  contained  in the  Agreement.  See
'Description of the Class A Certificates and the Agreement--Collection and Other
Servicing Procedures.'  Commencing in 1993, the Bank waived fees and removed the
minimum  rate floor of 19.8% or offered a lower rate on some cash  advances  for
certain  cardholders.  In 1994 and 1995,  the Bank  offered and may  continue to
offer a reduced rate for purchases  and cash advances to certain  accounts for a
limited  period of time.  Also in 1994,  the Bank  introduced  an initial  fixed
rate/variable  rate Account  described above. The Bank may expand or discontinue
any of these programs or institute other similar programs in the future.

     Payments by  cardholders  to the Bank on the  Accounts  are  processed  and
applied  first to any fees  billed to the  Accounts,  next to billed  and unpaid
monthly periodic charges and then to billed and unpaid transactions in the order
determined  by the Bank.  Any  excess is applied to  unbilled  monthly  periodic
charges.  There can be no assurance that monthly periodic rates,  fees and other
charges will remain at current  levels in the future.  See  'Description  of the
Class  A  Certificates  and  the   Agreement--Collection   and  Other  Servicing
Procedures.'



                                   THE SELLER

     The primary  business of the Seller,  a  wholly-owned  subsidiary  of First
Chicago, is the processing and issuance of VISA and MasterCard credit cards. The
Seller,  which was acquired by First Chicago as of July 1, 1987, from Beneficial
Corporation,  was named Beneficial National Bank USA prior to its acquisition by
First Chicago.  As of March 31, 1995, and based on the  Consolidated  Reports of
Condition and Income (the 'Call  Report') of the Seller at such date, the Seller
had total deposits of approximately $1.49 billion, total assets of approximately
$6.67  billion,  net income for the first quarter of 1995 of  approximately  $78
million and total equity capital of approximately $824 million.  The Call Report
is required to be prepared in accordance with regulatory accounting  principles,
which differ in some respects from generally accepted accounting principles.

     The  principal  executive  offices of the Seller are located at One Gateway
Center, 300 King Street,  Wilmington,  Delaware 19801 (telephone  302-594-8606).
The  principal  executive  offices  of First  Chicago  are  located at One First
National Plaza, Chicago, Illinois 60670 (telephone 312-732-4000).





                                      A-53




<PAGE>
<PAGE>


                      [THIS PAGE INTENTIONALLY LEFT BLANK]





                                      A-54




<PAGE>
<PAGE>



Excerpt from Prospectus  Supplement  dated November 1, 1994 to Prospectus  dated
October 27, 1994



                       First USA Credit Card Master Trust
                    Floating Rate Asset Backed Certificates,
                                  Series 1994-7




                        THE BANK'S CREDIT CARD ACTIVITIES

General

   The  Receivables  which the Bank has  conveyed  and will  convey to the Trust
pursuant to the Pooling and Servicing  Agreement have been and will be generated
from  transactions  made by holders of selected VlSA and MasterCard  credit card
accounts.  The Bank currently  services the credit card  accounts.  Certain data
processing  and  administrative  functions  associated  with such  servicing are
performed  on behalf of the Bank by First  Data  Resources,  Inc.  ('FDR').  See
'--Description of FDR.'

   The following  discussion  describes certain terms and characteristics of the
accounts  in the Bank  Portfolio  from which the  Accounts  were  selected.  The
Eligible Accounts from which the Accounts were selected represent only a portion
of the Bank Portfolio. In addition,  Additional Accounts may consist of Eligible
Accounts  which are not  currently  in existence  and which are  selected  using
different criteria from those used in selecting the Accounts already included in
the  Trust.  See  'Description  of  the   Certificates--Addition  of  Accounts.'
Consequently,  actual loss and  delinquency,  revenue and monthly  payment  rate
experience with respect to the Eligible Accounts and the Additional Accounts may
be  different  from such  experience  for the Bank  Portfolio  described  in the
Prospectus Supplement.

                                      A-55




<PAGE>
<PAGE>



Competition

   The bank credit card industry is highly competitive,  and is characterized by
increased use of advertising,  target marketing and pricing  competition as both
traditional and new credit card issuers seek to expand or enter the market.  The
Trust will be  dependent  upon the Bank's  continued  ability  to  generate  new
Receivables.  The Bank's  ability to compete in the credit  card  industry  will
directly affect its ability to generate such  Receivables.  If the rate at which
new  Receivables  are generated  declines  significantly,  a Pay Out Event could
occur with  respect to each Series in which case the Rapid  Amortization  Period
with respect to such Series would commence.


Origination and Acquisition of Credit Card Accounts

   Origination.  The Bank  originates  credit card  accounts  in four ways:  (i)
direct solicitation of First USA brand products,  (ii)  affinity group marketing
programs, (iii) agent bank marketing programs and (iv) the acquisition of credit
card  portfolios from other financial  institutions.  These programs  (excluding
portfolio acquisitions) principally consist of direct mail,  telemarketing,  and
application  displays.  Affinity marketing is conducted through  solicitation of
organized  membership  groups with a common  interest and/or a common cause with
the written endorsement of the group's leadership. See 'The Receivables.'

   Generally, the credit risk of each applicant is evaluated by application of a
credit scoring system, which is intended to provide a general indication,  based
on the  information  available,  of the  applicant's  willingness and ability to
repay  his or  her  obligations.  Most  applications  are  scored  based  on the
information  received  on the  application  as  well as  data  obtained  from an
independent credit reporting agency. In select cases, based on certain criteria,
including  likelihood of fraud,  and in accordance with criteria  established by
Bank  management,  employment  and earnings are  verified by  telephone.  Credit
limits are determined  based on income and score or, in the case of applications
that have not been scored, based on income and certain information obtained from
the application and the independent credit reporting agency. Cardholder requests
for  increased  credit  limits are  evaluated  based on a current  credit bureau
report,  updated application data, and prior account  performance.  In addition,
credit limit increases are effected periodically by the Bank for all cardholders
meeting specific criteria.  Most accounts are opened with an initial term of two
years.  Prior to the  implementation  of the credit  scoring system during 1988,
each application was generally reviewed by a credit analyst employed by the Bank
using judgmental criteria.

   For preapproved  solicitations,  the Bank generally  purchases prospect names
that meet  established  credit  criteria  from credit  bureaus.  These lists are
further  edited and matched  against  internal  and  external  sources to insure
optimal  quality  and  accuracy.  The Bank then mails  preapproved  solicitation
packages requiring only the signature and a brief amount of information from the
prospect.   Preapproved  solicitations  are  targeted  to  the  highest  quality
prospects and consistently  exhibit the same or, in most cases,  superior credit
quality results as compared to non-preapproved solicitations.

   For non-preapproved  solicitations,  the Bank purchases prospect names from a
variety  of sources  and then edits the list  utilizing  internal  and  external
sources to insure quality and accuracy.  The prospective  customers on the final
list are mailed  solicitations which include full applications.  Respondents are
approved or declined based on both the  demographic  characteristics  drawn from
the application and a credit bureau check.

   Portfolio Acquisitions.  Portfolio acquisitions have represented an important
source of growth in the past; however,  the Bank does not rely on such portfolio
acquisitions to achieve its growth.  See 'The Bank and First USA, Inc.' Prior to
acquiring a portfolio, the Bank reviews the historical performance and seasoning
of the portfolio and the policies and practices of the selling institution,  but
individual  accounts are not requalified by the Bank.  There can be no assurance
that Accounts so acquired were originated in a manner consistent with the Bank's
policies as described under  '--Origination'  above or that the underwriting and
qualification of such Accounts  conformed to any given  standards.  The Accounts
include accounts previously acquired by the Bank. Such accounts and any accounts
acquired in the future may become  Additional  Accounts  provided  that, at such
time, they constitute Eligible Accounts. See 'The Receivables,'  'Description of
the Certificates--Transfer and Assignment of Receivables' and '--Representations
and Warranties.'

                                      A-56




<PAGE>
<PAGE>


Description of FDR

   With respect to the  Accounts,  certain data  processing  and  administrative
functions  associated with servicing the Receivables will initially be performed
by FDR.  If FDR were to fail or  become  insolvent,  delays  in  processing  and
recovery of  information  with  respect to charges  incurred  by the  respective
cardholders  could occur,  and the  replacement  of the  services FDR  currently
provides to the Bank could be time-consuming. As a result, delays in payments to
Certificateholders could occur.

   FDR was  established  in  1968  as the  data  processing  unit of  MidAmerica
Bankcard  Association  and was  acquired  by American  Express  Company in 1980,
although  according  to publicly  filed  documents  American  Express  Company's
interest has since been significantly reduced.

   The Bank  utilizes a variety of the services  provided by FDR in  originating
and servicing the Bank's VISA and MasterCard  accounts,  including  provision of
network interface to other card processors through VISA USA, Inc. and MasterCard
International.  This network provides cardholder authorizations in addition to a
conduit for funds transfer and settlement.

Billing and Payments

   Cardholder  Agreement.  Each  cardholder is subject to an agreement  with the
Bank  governing  the terms and  conditions  of the  related  VISA or  MasterCard
account.  Pursuant to each such  agreement,  the Bank  reserves the right,  upon
advance  notice to the  cardholder,  to add or to change any terms,  conditions,
services or features of its VISA or MasterCard  accounts at any time,  including
increasing  or decreasing  periodic  finance  charges,  other charges or minimum
payment terms. The agreement with each cardholder  provides that, subject to the
requirements  of applicable law, after notice to a cardholder of any such new or
changed  terms,  such new or changed  terms will  become  effective  at the time
stated in such notice and will apply to all outstanding  unpaid  indebtedness as
well as new transactions.

   A  cardholder  may use the credit card to purchase or lease goods or services
wherever  the card is  honored  ('Purchases')  or to obtain  cash  loans  ('Cash
Advances') from any financial institution that accepts the card.

Cash  Advances  may  also  be obtained  through the use of 'Credit Line  Checks'
issued by the Bank which may be completed and signed by the  cardholder  in  the
same way as a regular personal check.

   Billing, Payments and Fees. A billing statement is sent to each cardholder at
the end of each monthly billing cycle in which the account has a debit or credit
balance of more than one dollar or if a finance  charge  has been  imposed.  The
Bank may assess a late payment fee if it does not receive the minimum payment by
the payment due date shown on the monthly billing statement,  but generally does
not assess such fee if the minimum payment is received by the next billing date.
The Bank may assess a return check fee for each payment check that is dishonored
or that is unsigned or otherwise  irregular,  an overlimit  fee for Purchases or
Cash Advances that cause the credit line to be exceeded and administrative  fees
for  certain  functions  performed  at the  request  of the  cardholder.  Unless
otherwise  arranged  between the Bank and the cardholder,  any late payment fee,
return check fee or administrative  fee is added to the account and treated as a
Purchase. In some cases, the Bank charges a nonrefundable Annual Membership Fee.

   Monthly  Periodic  Finance Charges are not assessed in most  circumstances on
purchases if all balances shown in the billing statement are paid by the payment
due date.  Periodic  Finance  Charges  accrue on new Purchases from the day that
they are posted to the account. Finance charges accrue on Cash Advances from the
later of the day that  they are made  and the  first  day of the  billing  cycle
during  which they were  posted to the  account;  or, if a Credit  Line Check is
used,  the day that the check is  presented  for payment to the Bank.  Aggregate
monthly  finance charges for each account consist of the sum of the Cash Advance
finance charge (not applicable for certain accounts),  for each new Cash Advance
posted to the account  other than Cash  Advances  obtained  through  Credit Line
Checks  plus the  Periodic  Finance  Charge  equal to the product of the monthly
periodic  rate (the  'Monthly  Periodic  Rate')  multiplied by the average daily
balance. The Bank issues accounts with fixed Monthly Periodic Rates and accounts
with floating  Monthly Periodic Rates that adjust  periodically  according to an
index.

   The foregoing  provisions apply with respect to cardholders that have entered
into one of the Bank's  standard  agreements  by, in the case of a new  account,
signing an application  or, in the case of an account  acquired by the Bank from
another  institution,  accepting the terms of the Bank's agreement in writing or
by using the credit card after  disclosure  that the account will be governed by
such terms.  If the  cardholder of an account  acquired by the Bank from another
institution  has not entered  into one of the Bank's  standard  agreements,  the
terms of the account may  continue to be governed by the  agreement  between the
cardholder and the seller of the account,  which may differ in material respects
from the provisions described above.

                                     A-57




<PAGE>
<PAGE>



Delinquencies

   An account is contractually delinquent if the Minimum Payment is not received
by the Payment Due Date.  An account is not treated as delinquent by the Bank if
the  Minimum  Payment is received by the next  billing  date,  but the period of
delinquency  on any  account is measured  from the Payment Due Date.  Efforts to
collect  delinquent  credit card  receivables  currently  are made by the Bank's
Collection  Department  personnel or the Bank's  designees,  including  regional
collection units located in Baton Rouge, Louisiana and Dallas, Texas. Collection
activities  include  statement  messages,  telephone calls and formal collection
letters.  Collectors generally initiate telephone contact with cardholders whose
accounts  have  become 5 days or more  delinquent.  In the  event  that  initial
telephone  contact  fails to resolve  the  delinquency,  the Bank  continues  to
contact the  cardholder by telephone  and by mail.  The Bank may also enter into
arrangements with cardholders to extend or otherwise change payment schedules as
approved  by one of the  Bank's  Collection  Managers.  Delinquency  levels  are
monitored  daily  by  the  respective   collectors  and  aggregate   delinquency
information  is reported  daily to senior  management.  Accounts  currently  are
charged  off  immediately  prior to the end of the seventh  billing  cycle after
having  become  contractually  past due unless a payment has been received in an
amount sufficient to bring the account into a different  delinquency category or
to bring the account current. At the time of charge off an evaluation is made on
a case by case basis whether to pursue further  remedies.  In most cases outside
collection agencies and, in some cases, outside attorneys, are engaged.

The  credit  evaluation,  servicing  and  charge  off  policies  and  collection
practices of the Bank may change from time to time in accordance with the Bank's
business judgment and applicable law.

   The Bank has a policy of  restoring  or  'reaging'  a  delinquent  account to
current status when the cardholder has made three  consecutive  payments and, in
the  collector's  judgment,  has the  ability  to keep the  account  current.  A
collector may recommend  that an account be reaged in other  circumstances.  All
reaging  must be approved by a  supervisor  and an account may be reaged no more
than once per year.

Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under  the VISA and  MasterCard  systems  a  portion  of this
Interchange in connection with  cardholder  Purchases is collected by banks that
issue  credit  cards by  applying a discount to the amount paid by such banks to
the banks that clear the related transactions for merchants. Interchange will be
allocated to the Trust by treating  1.3% (subject to adjustment at the option of
the Transferor upon the  satisfaction of certain  conditions as described herein
in  'Description  of  the  Certificates--Discount  Receivables'  which  adjusted
percentage,  if  applicable,  will be  specified  in the  applicable  Prospectus
Supplement) of collections on the Receivables (whether arising from Purchases or
Cash Advances), other than collections with respect to Periodic Finance Charges,
Annual   Membership   Fees  and  Other  Charges,   as  collections  of  Discount
Receivables.


                         THE BANK AND FIRST USA, INC.

   First USA Bank. The Bank is a wholly-owned subsidiary of First USA Financial,
Inc. ('First USA Financial'),  which is a wholly-owned  subsidiary of First USA,
Inc. ('FUSA').

   The Bank is among the nation's largest issuers of Visa and MasterCard  credit
cards in the United States.  The Bank's revenues derive  primarily from interest
income and fees on its credit card accounts and interchange  income. Its primary
cash  expenses  include the cost of funding  credit card loans,  credit  losses,
salaries and employee  benefits,  marketing  expenses,  processing  expenses and
income taxes.

   The Bank offers  Visa and  MasterCard  credit  cards,  including  premium and
standard   cards,   and  obtains  new  credit  card  accounts   through   direct
solicitations,   affinity  programs,   its  agent  bank  program  and  portfolio
acquisitions.  This  diversified  marketing  strategy  is  designed  to  achieve
balanced  growth and  penetration  of target  markets  in a manner  which is not
dependent on the success of any one approach.

   First USA, Inc. Incorporated in 1989, FUSA is a Delaware corporation,  which,
through its  subsidiaries,  is one of the nation's largest credit card companies
both as an issuer of Visa and  MasterCard  credit  cards and as a  processor  of
credit card  transactions  on behalf of merchants  which accept  credit cards as
payment for goods or services.  FUSA's  predecessors were founded by its current
Chairman and President in 1985, and its management  team has been assembled over
the past nine years.  Growth has been  maintained  in the FUSA's credit card and
merchant  portfolios  and in operating  revenues  since its  inception,  despite
regional and national economic downturns during that time.

                                      A-58




<PAGE>
<PAGE>


       FUSA  conducts  its  credit  card  business   through  its   wholly-owned
subsidiary,  First USA Financial, which is the parent company of the two primary
operating  subsidiaries,  the Bank and First USA Merchant Services, Inc. ('First
USA Merchant  Services').  FUSA's other business units,  conducted through other
subsidiaries of First USA Financial,  provide ancillary services that complement
the Bank's and First USA Merchant  Services'  credit card  operations.  In 1989,
FUSA  acquired,  through  a  management-led  leveraged  acquisition,  First  USA
Financial's  predecessor.  In June 1992,  FUSA sold  shares of its common  stock
through an initial  public  offering and in February and August 1993,  FUSA sold
additional shares of its common stock through public  offerings.  In March 1994,
FUSA sold shares of its convertible preferred stock through a public offering.

                        THE BANK'S CREDIT CARD PORTFOLIO

General

   The  Receivables  which the Bank has  conveyed  and will  convey to the Trust
pursuant to the Pooling and Servicing  Agreement have been and will be generated
from  transactions  made by holders of selected VISA and MasterCard  credit card
accounts,  including premium accounts and standard accounts. As of September 30,
1994,  approximately  55% of the  accounts in the Bank  Portfolio  were  premium
accounts and  approximately 45% were standard  accounts.  See 'The Bank's Credit
Card Activities' in the Prospectus.

Assessment of Fees and Finance and Other Charges

   A billing  statement  is sent to each  cardholder  at the end of each monthly
billing  cycle in which the account  has a debit or credit  balance of more than
one dollar or if a finance charge has been imposed.  With minor exceptions,  the
minimum payment due each month on each account is equal to the greater of $10 or
2% of the new balance shown on the  statement,  plus any amount past due and any
amount over the  cardholder's  credit  line.  The Bank may assess a late payment
fee, generally ranging from $10 to $18 for most accounts, if it does not receive
the  minimum  payment  by the  payment  due date  shown on the  monthly  billing
statement,  but  generally  does not assess such fee if the  minimum  payment is
received  by the next  billing  date.  The Bank may  assess a return  check fee,
generally  ranging from $10 to $18, for each payment check that is dishonored or
that is unsigned or otherwise  irregular,  an overlimit fee,  generally  ranging
from $10 to $18, for Purchases or Cash Advances that cause the credit line to be
exceeded and administrative  fees for certain functions performed at the request
of  the  cardholder.   Unless  otherwise  arranged  between  the  Bank  and  the
cardholder,  any late payment fee,  return  check fee or  administrative  fee is
added to the account and treated as a Purchase.  In some cases, the Bank charges
a non-refundable Annual Membership Fee.

   Monthly  Periodic  Finance Charges are not assessed in most  circumstances on
Purchases and credit line checks if all balances shown in the billing  statement
are paid by the payment  due date,  which is  approximately  23-25 days from the
previous cycle billing date.  Monthly  Periodic  Finance Charges are assessed on
new  Purchases  and credit  line checks from the day that they are posted to the
account if all balances  shown in the prior billing  statement  were not paid in
full by the payment due date.  Monthly  Periodic Finance charges are assessed on
Cash  Advances  from the later of the day that they are made or the first day of
the  billing  cycle  during  which they were  posted to the  account.  Aggregate
monthly  finance  charges for each account  consist of Periodic  Finance Charges
equal to either  (i) the  product of the  monthly  periodic  rate (the  'Monthly
Periodic  Rate')  multiplied by the average daily balance or (ii) the product of
the daily  balance and the daily  periodic  rate totaled for each day during the
monthly  billing  cycle plus an  additional  Cash  Advance  finance  charge (not
applicable for certain accounts),  generally equal to a one-time charge of 2% of
the Cash Advance  (with a minimum  ranging  from $2 to $5 and a maximum  ranging
from $10 to  unlimited),  for each new Cash Advance  posted to the account other
than Cash Advances  obtained  through credit line checks.  The Monthly  Periodic
Rates,  exclusive of  introductory  rates, of the accounts in the Bank Portfolio
generally range between .825% and 1.75% corresponding to annual percentage rates
of between  9.9% and 21%.  The  introductory  rates on the  accounts in the Bank
Portfolio  approximate annual percentage rates of 6.9%. The Bank issues accounts
with floating  Monthly Periodic Rates that adjust  periodically  according to an
index and accounts with fixed Monthly Periodic Rates.

Delinquency and Loss Experience

   The following  tables set forth the  delinquency and loss experience for each
of the  periods  shown for the  portfolio  of VISA and  Mastercard  credit  card
accounts  serviced  by the  Bank  (the  'Bank  Portfolio').  Because  the  Trust
Portfolio is only a portion of the Bank  Portfolio,  and because the  Transferor
will have the right, and, in some  circumstances,  the obligation,  to designate
Additional  Accounts  (and  to  convey  to the  Trust  all  Receivables  in such
Additional Accounts),  which Additional Accounts may not be included in the Bank
Portfolio,   actual   delinquency  and  loss  experience  with  respect  to  the
Receivables  may be different from that set forth below for the Bank  Portfolio.
There can be no  assurance  that the  delinquency  and loss  experience  for the
Receivables  in the future will be similar to the  historical  experience of the
Bank Portfolio set forth below.

                                      A-59





<PAGE>
<PAGE>


                             Delinquency Experience
                                 Bank Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>


                                                                               As of June 30,
                                              ------------------------------------------------------------------------
                    As of September 30, 1994            1994                    1993                     1992
                    ------------------------- ------------------------ ---------------------  ------------------------
                                   Percentage              Percentage             Percentage               Percentage
                                    of Total               of Total                of Total                 of Total 
                    Receivables   Receivables Receivables Receivables Receivables Receivables Receivables  Receivables
                    -----------   ----------- ----------- ----------- ----------- ----------- -----------  -----------
<S>                  <C>           <C>          <C>         <C>       <C>         <C>         <C>          <C> 
Receivables
Outstanding(]) ....  $8,872,022    100.00%    $7,520,458    100.00%   $3,720,634   100.00%    $2,307,708   100.00%
                     ==========    ======     ==========    ======    ==========   ======     ==========   ====== 
Receivables
 Delinquent:
 35-64 days .......  $   79,948      0.90%    $   60,024     0.80%    $   34,604     0.93%    $   27,055     1.17%
 65-94 days .......      40,989      0.46         32,255     0.43         20,651     0.56         16,364     0.71
95 or more days ..       88,509      1.00         74,458     0.99         49,207     1.32         46,071     2.00
                     ----------      ----     ----------     ----     ----------     ----     ----------     ---- 
  Total............  $  209,446      2.36%    $  166,737     2.22%    $  104,462     2.81%    $   89,490     3.88%
                     ==========    ======     ==========    ======    ==========   ======     ==========   ====== 
</TABLE>
- ----------
(1)  The receivables outstanding on the accounts consist of all amounts due from
     cardholders as posted to the accounts.



                                Loss Experience
                                 Bank Portfolio
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                Three Months
                                                                   Ended                        Fiscal Year Ended June 30,
                                                                September 30,       ------------------------------------------------
                                                                    1994               1994                1993              1992
                                                                 ----------         ----------         ----------         ----------
<S>                                                              <C>                <C>                <C>                <C>       
Average Receivables Outstanding(l) ........................      $8,159,544         $5,339,689         $2,795,350         $2,128,558
Gross Charge Offs(2) ......................................          43,629            132,279            100,308             93,932
Gross Charge Offs as a percentage of Average
Receivables Outstanding(4) ...............................            2.14%              2.48%              3.59%              4.41%
Recoveries(3) .............................................           2,830             13,889              9,507              8,113
Net Losses(3) .............................................          40,799            118,390             90,801             85,819
Net Losses as a percentage of Average Receivables
Outstanding(4) ...........................................            2.00%              2.22%              3.25%              4.03%
</TABLE>
- ----------
(1)  Average Receivables Outstanding is the average daily receivables during the
     periods indicated.
(2)  Gross Charge Offs are principal  charge-offs and are before  recoveries and
     do  not  include  the  amount  of any  reductions  in  average  receivables
     outstanding due to fraud, returned goods or customer disputes.
(3)  Recoveries are not included in the Trust.
(4)  Annualized.

     Receivables  delinquent  as a percentage of total  receivables  outstanding
decreased  significantly from 3.88% at June 30, 1992, to 2.81% at June 30, 1993,
to 2.22% at June 30, 1994 and  increased to 2.36% at September  30, 1994.  Gross
charge offs as a percentage  of average  receivables  outstanding  over the same
period have  decreased  from 4.41% for fiscal 1992, to 3.59% for fiscal 1993, to
2.48% for fiscal  1994 and to 2.14% for the three  months  ended  September  30,
1994.  The Bank  believes  these  trends to be  primarily a function of improved
portfolio  credit  quality  during fiscal 1993 and 1994 and for the three months
ended September 30, 1994.

     The growth of Average Receivables  Outstanding in the Bank   Portfolio from
approximately  $2.1  billion  for the  fiscal  year  ended  June  30,  1992,  to
approximately  $8.2 billion for the three months ended  September 30, 1994,  and
the growth of the Bank Portfolio from  approximately $2.3 billion as of June 30,
1992, to approximately $8.9 billion as of September 30, 1994, has contributed to
lowering the loss and delinquency  percentages for the Bank Portfolio.  However,
if the  proportion  of new accounts to seasoned  accounts in the Bank  Portfolio
were to become  smaller,  this  effect  could be  lessened.  To the extent  that
Average  Receivables  Outstanding and the Bank Portfolio do not continue to grow
at the same rate as they did from June 1992 to September  1994,  there can be no
assurance  that the loss and  delinquency  percentages  will  remain at  current
levels.



                                      A-60




<PAGE>
<PAGE>



       The Bank believes that the  historical  performance of the Accounts as of
September 30, 1994 has been no worse than that of the Bank Portfolio as a whole.
As of  October  15,  1994,  the  Receivables  in the  Trust  Portfolio  and  the
Receivables  in the  Additional  Accounts  to be  conveyed  to the  Trust on the
Closing Date represented approximately 86.0% of the Bank Portfolio. There can be
no assurance that the  delinquency  and loss  experience for the Trust Portfolio
will be similar to the  historical  experience  set forth above  because,  among
other  things,  economic  and  financial  conditions  affecting  the  ability of
cardholders to pay may be different  from those that have  prevailed  during the
periods reflected above.


Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under  the VISA and  MasterCard  systems  a  portion  of this
Interchange in connection with  cardholder  Purchases is collected by banks that
issue  credit  cards by  applying a discount to the amount paid by such banks to
the banks  that  clear  the  related  transactions  for  merchants.  Interchange
currently  ranges from  approximately  1.0% to 2.0% of the  transaction  amount.
Interchange  will be  allocated  to the  Trust  by  treating  1.3%  (subject  to
adjustment  at the option of the  Transferor  upon the  satisfaction  of certain
conditions  as  described  in  the   Prospectus   under   'Description   of  the
Certificates--Discount  Receivables') of collections on the Receivables (whether
arising from Purchases or Cash Advances), other than collections with respect to
Periodic  Finance  Charges,   Annual  Membership  Fees  and  Other  Charges,  as
collections of Discount Receivables.


                                 THE RECEIVABLES

   The  Receivables  in the Trust  Portfolio,  as of the beginning of the day on
October 15, 1994,  including the Additional Accounts to be added to the Trust on
the Closing  Date,  consisted of  $7,685,634,636  of Principal  Receivables  and
$191,744,005 of Finance Charge Receivables.  On October 15, 1994, the Transferor
designated  Additional Accounts,  which included  approximately  $905,870,056 of
Principal Receivables,  and will transfer the Receivables arising therein to the
Trust on the Closing Date. The  Additional  Accounts to be added to the Trust on
the Closing Date were, as of the Relevant  Cut-Off Date,  Eligible  Accounts (a)
which were  originated at least 60 days prior to the Relevant  Cut-Off Date, and
(b) which had not been  delinquent  for  greater  than 2  billing  cycles  since
January 1, 1992.  The Accounts had an average  Principal  Receivable  balance of
$1,607  (including  accounts with a zero balance) and an average credit limit of
$4,830.  The  percentage  of  the  aggregate  total  Receivable  balance  to the
aggregate total credit limit was 34.1%.

   As of October 15, 1994,  cardholders whose Accounts are included in the Trust
Portfolio,  including  such  Additional  Accounts,  had billing  addresses in 50
states,  the  District of  Columbia  and other  United  States  territories  and
possessions.  As of  October  15,  1994,  56% of the  Accounts,  including  such
Additional Accounts,  were premium accounts and 44% were standard accounts,  and
the aggregate  Principal  Receivable  balances of premium  accounts and standard
accounts, as a percentage of the total aggregate Principal Receivables, were 68%
and 32%, respectively.

   The Minimum Transferor  Percentage  applicable to the Certificates is 7%. The
Minimum  Aggregate  Principal  Receivables  applicable to the Certificates is an
amount equal to (i) the sum of the initial  invested  amounts of all Series then
outstanding  other than any Series of variable funding  certificates,  (ii) with
respect to any Series of variable funding  certificates in its revolving period,
the then  current  invested  amount of such Series and (iii) with respect to any
Series of variable funding  certificates in an amortization period, the invested
amount of such  Series at the end of the last day of the  Revolving  Period  for
such Series.

   The following  tables summarize the Trust Portfolio by various criteria as of
the beginning of the day on October 15, 1994.  Because the future composition of
the Trust  Portfolio  may change  over time,  these  tables are not  necessarily
indicative of the composition of the Trust Portfolio at any subsequent time.





                                      A-61







<PAGE>
<PAGE>



                         Composition by Account Balance
                                 Trust Portfolio
<TABLE>
<CAPTION>

                                                            Percentage
                                                              of Total                 Percentage of
               Account                          Number of    Number of   Amount of     Total Amount of
            Balance Range                       Accounts     Accounts   Receivables     Receivables
            -------------                       ---------   ----------  -----------    ---------------
<S>                                           <C>            <C>     <C>                    <C>   
Credit Balance .......................            48,507        1.0% $    (6,061,890)       (0.1)%
No Balance ...........................         1,344,930       28.1             --            --
$0.01 to $1,500.00 ...................         1,621,370       33.9      897,908,705        11.4
$1,500.01 to $5,000.00 ...............         1,353,318       28.3    4,304,233,989        54.6
$5,000.01 to $10,000.00 ..............           405,166        8.5    2,578,477,764        32.7
$10,000.01 or More ...................             8,152        0.2      102,820,073         1.4
                                               ---------      -----  ---------------       ----- 
     TOTAL ...........................         4,781,443      100.0% $ 7,877,378,641       100.0%
                                               =========      =====  ===============       ===== 
</TABLE>



                          Composition by Credit Limit
                                 Trust Portfolio


<TABLE>
<CAPTION>

                                               Percentage
                                                of Total                Percentage of
          Credit                   Number of    Number of   Amount of    Total Amount of
       Limit Range                 Accounts     Accounts   Receivables   Receivables
      ------------                 ---------   ---------- --------------  ---------------
<S>                                 <C>          <C>     <C>                 <C>   
$0.00 to $1,500.00 .........          555,866     11.6%   $  270,788,379       3.4%
$1,500.01 to $5,000.00 .....        2,656,582     55.6     3,469,897,900      44.1
$5,000.01 to $10,000.00 ....        1,528,271     32.0     3,959,502,534      50.3
$10,000.01 or More .........           40,724      0.8       177,189,828       2.2
                                    ---------    -----    --------------     ----- 
     TOTAL .................        4,781,443    100.0%   $7,877,378,641     100.0%
                                    =========    =====    ==============     ===== 
</TABLE>



                      Composition by Period of Delinquency
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                                Percentage
    Period of Delinquency                        of Total                   Percentage of
     (Days Contractually           Number of    Number of    Amount of      Total Amount of
        Delinquent)                 Accounts     Accounts   Receivables     Receivables
     -------------------           ---------   ---------- ----------------  ---------------
<S>                                  <C>             <C>    <C>               <C>  
Not Delinquent .................     4,555,220       95.3%  $7,187,424,770    91.2%
Up to 34 Days ..................       168,433        3.5      504,965,567     6.4
35 to 64 Days ..................        24,590        0.5       75,438,532     1.0
65 to 94 Days ..................        11,280        0.2       36,441,200     0.5
95 or More Days ................        21,920        0.5       73,108,572     0.9
                                     ---------      -----   --------------   ----- 
     TOTAL .....................     4,781,443      100.0%  $7,877,378,641   100.0%
                                     =========      =====   ==============   ===== 
</TABLE>





                                      A-62





<PAGE>
<PAGE>



                     Composition by Geographic Distribution
                                 Trust Portfolio
<TABLE>
<CAPTION>

                                                         Percentage
                                                           of Total                Percentage of
                                              Number of    Number of   Amount of  Total Amount of
                 State                         Accounts     Accounts  Receivables   Receivables
                 -----                        ---------    ---------  -----------  ------------
<S>                                              <C>          <C>     <C>            <C> 
Alabama.................................         30,837        0.6%   $ 56,961,334    0.7%
Alaska .................................          8,618        0.2      18,716,497    0.2
Arizona ................................         87,505        1.8     156,620,297    2.0
Arkansas ...............................         52,212        1.1      80,870,210    1.0
California..............................        462,425        9.7     746,407,848    9.5
Colorado ...............................         16,087        0.3      27,343,273    0.3
Connecticut ............................         71,863        1.5     133,457,293    1.7
Delaware ...............................          3,937        0.l       5,403,839    0.1
District of Columbia....................         10,299        0.2      17,446,715    0.2
Florida ................................        305,417        6.4     516,170,232    6.6
Georgia ................................        113,412        2.4     201,285,693    2.6
Hawaii .................................         19,022        0.4      32,645,813    0.4
Idaho ..................................         11,116        0.2      20,137,048    0.3
Illinois ...............................        284,517        6.0     435,348,308    5.5
Indiana.................................         15,791        0.3      24,334,632    0.3
Iowa....................................          4,659        0.1       6,884,010    0.1
Kansas..................................         29,693        0.6      54,750,841    0.7
Kentucky................................         44,832        0.9      71,751,592    0.9
Louisiana...............................        194,312        4.1     276,786,530    3.5
Maine ..................................          2,657        0.1       4,180,848    0.1
Maryland ...............................        119,836        2.5     200,320,410    2.5
Massachusetts...........................        141,789        3.0     253,852,136    3.2
Michigan ...............................        166,992        3.5     296,262,315    3.8
Minnesota ..............................         28,554        0.6      33,187,264    0.4
Mississippi ............................         30,387        0.6      51,611,603    0.7
Missouri................................         64,740        1.4     103,444,291    1.3
Montana.................................         12,762        0.3      20,619,074    0.3
Nebraska ...............................         32,278        0.7      44,233,052    0.6
Nevada..................................         42,242        0.9      79,504,040    1.0
New Hampshire ..........................         26,286        0.5      47,303,841    0.6
New Jersey..............................        255,497        5.3     405,512,900    5.1
New Mexico .............................         35,455        0.7      50,943,407    0.6
New York ...............................        359,225        7.5     648,388,874    8.2
North Carolina .........................         50,373        1.1      77,414,249    1.0
North Dakota ...........................         10,250        0.2      12,400,341    0.1
Ohio ...................................        195,117        4.1     326,733,243    4.1
Oklahoma ...............................         68,869        1.4     102,418,033    1.3
Oregon..................................         60,130        1.3     103,578,291    1.3
Pennsylvania............................        214,441        4.5     323,681,654    4.1
Rhode Island ...........................         17,317        0.4      33,291,737    0.4
South Carolina .........................         34,111        0.7      57,137,800    0.7
South Dakota ...........................          9,004        0.2      12,743,867    0.2
Tennessee ..............................         28,372        0.6      48,655,175    0.6
Texas ..................................        724,123       15.1   1,172,647,865   14.9
Utah....................................         28,168        0.6      43,481,521    0.6
Vermont.................................          7,665        0.2      12,777,323    0.2
Virginia ...............................        107,132        2.2     185,214,338    2.4
Washington .............................        101,090        2.1     180,627,271    2.3
West Virginia...........................         14,222        0.3      24,366,500    0.3
Wisconsin ..............................          9,073        0.2      12,965,109    0.2
Wyoming ................................          4,672        0.1       7,845,521    0.1
Other U.S. territories and possessions..         12,060        0.2      16,712,743    0.2
                                              ---------      -----  --------------  ----- 
     TOTAL .............................      4,781,443      100.0% $7,877,378,641  100.0%
                                              =========      =====  ==============  ===== 

</TABLE>





                         Composition of Accounts by Age
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                                    Percentage
                                                    of Total                   Percentage of
                                      Number of      Number of    Amount of    Total Amount of
             Age                       Accounts      Accounts   Receivables    Receivables
             ---                     ---------      ----------  ------------  ---------------
<S>                                   <C>           <C>       <C>               <C>  
Less than or equal to 6 Months ..        759,439       15.9%   $1,432,688,903     18.2%
Over 6 Months to 12 Months.......      1,000,242       20.9     1,970,947,539     25.0
Over 12 Months to 24 Months......      1,325,347       27.7     2,035,837,190     25.9
Over 24 Months to 36 Months .....        530,004       11.1       624,260,668      7.9
Over 36 Months to 48 Months......        326,448        6.8       348,055,928      4.4
Over 48 Months to 60 Months......        204,350        4.3       368,276,203      4.7
Over 60 Months...................        635,613       13.3     1,097,312,210     13.9
                                       ---------      -----    --------------    ----- 
     TOTAL ......................      4,781,443      100.0%   $7,877,378,641    100.0%
                                       =========      =====    ==============    ===== 
</TABLE>


                                      A-63





<PAGE>
<PAGE>


Excerpt from Prospectus  Supplement  dated September 6, 1995 to Prospectus dated
September 6, 1995


                       First USA Credit Card Master Trust
                    Floating Rate Asset Backed Certificates,
                                  Series 1995-4

                        THE BANK'S CREDIT CARD ACTIVITIES

General

    The  Receivables  which the Bank has  conveyed  and will convey to the Trust
pursuant to the Pooling and Servicing  Agreement have been and will be generated
from  transactions  made by holders of selected VISA and MasterCard  credit card
accounts.  The Bank currently  services the credit card  accounts.  Certain data
processing  and  administrative  functions  associated  with such  servicing are
performed on behalf of the Bank.  by First Data  Resources,  Inc.  ('FDR').  See
'--Description of FDR.'

   The following  discussion  describes certain terms and characteristics of the
accounts  in the Bank  Portfolio  from which the  Accounts  were  selected.  The
Eligible  Accounts,  from which the  Accounts  were  selected  represent  only a
portion of the Bank Portfolio.  In addition,  Additional Accounts may consist of
Eligible  Accounts  which are not  currently in existence and which are selected
using  different  criteria  from those used in selecting  the  Accounts  already
included  in  the  Trust.  See  'Description  Or  the  Certificates--Addition of
Accounts.'  Consequently,  actual  loss and  delinquency,  revenue  and  monthly
payment rate experience with respect to the Eligible Accounts and the Additional
Accounts may be different from such experience for the Bank Portfolio  described
in the Prospectus Supplement.


Competition

   The bank credit card industry is highly competitive,  and is characterized by
increased use of advertising,  target marketing and pricing  competition as both
traditional and new credit card issuers seek to expand or enter the market.  The
Trust will be  dependent  upon the Bank's  continued  ability  to  generate  new
Receivables.  The Bank's  ability to compete in the credit  card  industry  will
directly affect its ability to generate such  Receivables.  If the rate at which
new  Receivables  are generated  declines  significantly,  a Pay Out Event could
occur with  respect to each Series in which case the Rapid  Amortization  Period
with respect to such Series would commence.


Origination and Acquisition of Credit Card Accounts

   Origination.  The Bank  originates  credit card  accounts  in four ways:  (i)
direct  solicitation of First USA brand products,  (ii) affinity group marketing
programs, (iii) agent bank marketing programs and (iv) the acquisition of credit
card  portfolios from other financial  institutions.  These programs  (excluding
portfolio acquisitions) principally consist of direct mail,  telemarketing,  and
application  displays.  Affinity marketing is conducted through  solicitation of
organized  membership  groups with a common  interest and/or a common cause with
the written endorsement of the group's leadership. See 'The Receivables.'

   Generally, the credit risk of each applicant is evaluated by application of a
credit scoring system, which is intended to provide a general indication,  based
on the  information  available,  of the  applicant's  willingness and ability to
repay  his or  her  obligations.  Most  applications  are  scored  based  on the
information  received  on the  application  as  well as  data  obtained  from an
independent credit reporting agency. In select cases, based on certain criteria,
including  likelihood of fraud,  and in accordance with criteria  established by
Bank  management,  employment  and earnings are  verified by  telephone.  Credit
limits are determined  based on income and score or, in the case of applications
that have not been scored, based on income and certain information obtained from
the application and the independent credit reporting agency. Cardholder requests
for  increased  credit  limits are  evaluated  based on a current  credit bureau
report,  updated application data, and prior account  performance.  In addition,
credit limit increases are effected periodically by the Bank for all cardholders
meeting specific criteria.  Most accounts are opened with an initial term of two
years.  Prior to the  implementation  of the credit  scoring system during 1988,
each application was generally reviewed by a credit analyst employed by the Bank
using judgmental criteria.


                                      A-64





<PAGE>
<PAGE>




    For preapproved  solicitations,  the Bank generally purchases prospect names
that meet  established  credit  criteria  from credit  bureaus.  These lists are
further  edited and matched  against  internal  and  external  sources to insure
optimal  quality  and  accuracy.  The Bank then mails  preapproved  solicitation
packages requiring only the signature and a brief amount of information from the
prospect.   Preapproved  solicitations  are  targeted  to  the  highest  quality
prospects and consistently  exhibit the same or, in most cases,  superior credit
quality results as compared to non-preapproved solicitations.

   For non-preapproved  solicitations,  the Bank purchases prospect names from a
variety  of sources  and then edits the list  utilizing  internal  and  external
sources to insure quality and accuracy.  The prospective  customers on the final
list are mailed  solicitations which include full applications.  Respondents are
approved or declined based on both the  demographic  characteristics  drawn from
the application and a credit bureau check

    Portfolio Acquisitions. Portfolio acquisitions have represented an important
source of growth in the past; however,  the Bank does not rely on such portfolio
acquisitions to achieve its growth.  See 'The Bank and First USA, Inc.' Prior to
acquiring a portfolio, the Bank reviews the historical performance and seasoning
of the portfolio and the policies and practices of the selling institution,  but
individual  accounts are not requalified by the Bank.  There can be no assurance
that Accounts so acquired were originated in a manner consistent with the Bank's
policies as described under  '--Origination'  above or that the underwriting and
qualification of such Accounts  conformed to any given  standards.  The Accounts
include accounts previously acquired by the Bank. Such accounts and any accounts
acquired in the future may become  Additional  Accounts  provided  that, at such
time, they constitute Eligible Accounts. See 'The Receivables,'  'Description of
the Certificates--Transfer and Assignment of Receivables' and '--Representations
and Warranties.'

Description of FDR

    With respect to the Accounts,  certain data  processing  and  administrative
functions  associated with servicing the Receivables will initially be performed
by FDR.  If FDR were to fail or  become  insolvent,  delays  in  processing  and
recovery of  information  with  respect to charges  incurred  by the  respective
cardholders  could occur,  and the  replacement  of the  services FDR  currently
provides to the Bank could be time-consuming. As a result, delays in payments to
Certificateholders could occur.

   FDR was  established  in  1968  as the  data  processing  unit of  MidAmerica
Bankcard  Association  and was  acquired  by American  Express  Company in 1980,
although  according  to publicly  filed  documents  American  Express  Company's
interest has since been significantly reduced.

   The Bank  utilizes a variety of the services  provided by FDR in  originating
and servicing the Bank's VISA and MasterCard  accounts,  including  provision of
network interface to other card processors through VISA USA, Inc. and MasterCard
International.  This network provides cardholder authorizations in addition to a
conduit for funds transfer and settlement.

Billing and Payments

   Cardholder  Agreement.  Each  cardholder is subject to an agreement  with the
Bank  governing  the terms and  conditions  of the  related  VISA or  MasterCard
account.  Pursuant to each such  agreement,  the Bank  reserves the right,  upon
advance  notice to the  cardholder,  to add or to change any terms,  conditions,
services or features of its VISA or MasterCard  accounts at any time,  including
increasing  or decreasing  periodic  finance  charges,  other charges or minimum
payment terms. The agreement with each cardholder  provides that, subject to the
requirements  of applicable law, after notice to a cardholder of any such new or
changed  terms,  such new or changed  terms will  become  effective  at the time
stated in such notice and will apply to all outstanding  unpaid  indebtedness as
well as new transactions.

   A  cardholder  may use the credit card to purchase or lease goods or services
wherever  the card is  honored  ('Purchases')  or to obtain  cash  loans  ('Cash
Advances') from any financial institution that accepts the card.

                                      A-65




<PAGE>
<PAGE>



Cash Advances may also be obtained through the use of Credit Line Checks' issued
by the Bank which may be completed and signed by the  cardholder in the same way
as a regular personal check.

    Billing,  Payments and Fees. A billing  statement is sent to each cardholder
at the end of each  monthly  billing  cycle in which the  account has a debit or
credit  balance of more than one dollar or if a finance charge has been imposed.
The Bank may  assess a late  payment  fee if it does  not  receive  the  minimum
payment by the  payment  due date shown on the monthly  billing  statement,  but
generally  does not assess  such fee if the  minimum  payment is received by the
next billing date. The Bank may assess a return check fee for each payment check
that is dishonored or that is unsigned or otherwise irregular,  an overlimit fee
for  Purchases  or Cash  Advances  that cause the credit line to be exceeded and
administrative  fees for  certain  functions  performed  at the  request  of the
cardholder.  Unless otherwise arranged between the Bank and the cardholder,  any
late payment fee, return check fee or administrative fee is added to the account
and  treated as a  Purchase.  In some cases,  the Bank  charges a  nonrefundable
Annual Membership Fee

   Monthly  Periodic  Finance Charges are not assessed in most  circumstances on
purchases if all balances shown in the billing statement are paid by the payment
due date.  Periodic  Finance  Charges  accrue on new Purchases from the day that
they are posted to the account. Finance charges accrue on Cash Advances from the
later of the day that  they are made  and the  first  day of the  billing  cycle
during  which they were  posted to the  account;  or, if a Credit  Line Check is
used,  the day that the check is  presented  for payment to the Bank.  Aggregate
monthly  finance charges for each account consist of the sum of the Cash Advance
finance charge (not applicable for certain accounts),  for each new Cash Advance
posted to the account  other than Cash  Advances  obtained  through  Credit Line
Checks  plus the  Periodic  Finance  Charge  equal to the product of the monthly
periodic  rate (the  'Monthly  Periodic  Rate')  multiplied by the average daily
balance. The Bank issues accounts with fixed Monthly Periodic Rates and accounts
with floating  Monthly Periodic Rates that adjust  periodically  according to an
index.

   The foregoing  provisions apply with respect to cardholders that have entered
into one of the Bank's  standard  agreements  by, in the case of a new  account,
signing an application  or, in the case of an account  acquired by the Bank from
another  institution,  accepting the terms of the Bank's agreement in writing or
by using the credit card after  disclosure  that the account will be governed by
such terms.  If the  cardholder of an account  acquired by the Bank from another
institution  has not entered  into one of the Bank's  standard  agreements,  the
terms of the account may  continue to be governed by the  agreement  between the
cardholder and the seller of the account,  which may differ in material respects
from the provisions described above.


Delinquencies

   An account is contractually delinquent if the Minimum Payment is not received
by the Payment Due Date.  An account is not treated as delinquent by the Bank if
the  Minimum  Payment is received by the next  billing  date,  but the period of
delinquency  on any  account is measured  from the Payment Due Date.  Efforts to
collect  delinquent  credit card  receivables  currently  are made by the Bank's
Collection  Department  personnel or the Bank's  designees,  including  regional
collection units located in Baton Rouge, Louisiana and Dallas, Texas. Collection
activities  include  statement  messages,  telephone calls and formal collection
letters.  Collectors generally initiate telephone contact with cardholders whose
accounts  have  become 5 days or more  delinquent.  In the  event  that  initial
telephone  contact  fails to resolve  the  delinquency,  the Bank  continues  to
contact the  cardholder by telephone  and by mail.  The Bank may also enter into
arrangements with cardholders to extend or otherwise change payment schedules as
approved  by one of the  Bank's  Collection  Managers.  Delinquency  levels  are
monitored  daily  by  the  respective   collectors  and  aggregate   delinquency
information  is reported  daily to senior  management.  Accounts  currently  are
charged  off  immediately  prior to the end of the seventh  billing  cycle after
having  become  contractually  past due unless a payment has been received in an
amount sufficient to bring the account into a different  delinquency category or
to bring the account current. At the time of charge off an evaluation is made on
a case by case basis whether to pursue further  remedies.  In most cases outside
collection agencies and, in some cases, outside attorneys, are engaged.



                                      A-66





<PAGE>
<PAGE>



The  credit  evaluation,  servicing  and  charge  off  policies  all  collection
practices of the Bank may change from time to time in accordance with the Bank's
business judgment and applicable law.

   The Bank has a policy of  restoring or  'reaging'  a  delinquent  account to
current status when the cardholder has made three  consecutive  payments and, in
the  collector's  judgment,  has the  ability  to keep the  account  current.  A
collector may recommend  that an account be reaged in other  circumstances.  All
reaging  must be approved by a  supervisor  and an account may be reaged no more
than once per year.

Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as  partial  compensation for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under  the VISA and  MasterCard  systems  a  portion  of this
Interchange in connection with  cardholder  Purchases is collected by banks that
issue  credit  cards by  applying a discount to the amount paid by such banks to
the banks that clear the related transactions for merchants. Interchange will be
allocated to the Trust by treating  1.3% (subject to adjustment at the option of
the Transferor upon the  satisfaction of certain  conditions as described herein
in  'Description  of  the  Certificates--Discount  Receivables'  which  adjusted
percentage,  if  applicable,  will be  specified  in the  applicable  Prospectus
Supplement) of collections on the Receivables (whether arising from Purchases or
Cash Advances), other than collections with respect to Periodic Finance Charges,
Annual   Membership   Fees  and  Other  Charges,   as  collections  of  Discount
Receivables.


                           THE BANK AND FIRST USA, INC.

    First  USA  Bank.  The  Bank  is a  wholly-owned  subsidiary  of  First  USA
Financial,  Inc. ('First USA Financial'),  which is a wholly-owned subsidiary of
First USA, Inc ('FUSA').


   The Bank is among the nation's largest issuers of Visa and MasterCard  credit
cards in the United States.  The Bank's revenues derive  primarily from interest
income and fees on its credit card accounts and interchange  income. Its primary
cash  expenses  include the cost of funding  credit card loans,  credit  losses,
salaries and employee  benefits,  marketing  expenses,  processing  expenses and
income taxes.

   The Bank offers  Visa and  MasterCard  credit  cards,  including  premium and
standard   cards,   and  obtains  new  credit  card  accounts   through   direct
solicitations,   affinity  programs,   its  agent  bank  program  and  portfolio
acquisitions.  This  diversified  marketing  strategy  is  designed  to  achieve
balanced  growth and  penetration  of target  markets  in a manner  which is not
dependent on the success of any one approach.

   First USA, Inc. Incorporated in 1989, FUSA is a Delaware corporation,  which,
through its  subsidiaries,  is one of the nation's largest credit card companies
both as an issuer of Visa and  MasterCard  credit  cards and as a  processor  of
credit card  transactions  on behalf of merchants  which accept  credit cards as
payment for goods or services.  FUSA's  predecessors were founded by its current
Chairman and President in 1985, and its management  team has been assembled over
the past nine years.  Growth has been maintained in the FUSA's credit  card  and
merchant  portfolios  and in operating  revenues  since its  inception,  despite
regional and national economic downturns during that time.

   FUSA conducts its credit card business through its  wholly-owned  subsidiary,
First USA Financial,  which is the parent  company of the two primary  operating
subsidiaries,  the Bank and  First  USA  Merchant  Services,  Inc.  ('First  USA
Merchant  Services').  FUSA's other  business  units,  conducted  through  other
subsidiaries of First USA Financial,  provide ancillary services that complement
the Bank's and First USA Merchant  Services'  credit card  operations.  In 1989,
FUSA  acquired,  through  a  management-led  leveraged  acquisition,  First  USA
Financial's  predecessor.  In June 1992,  FUSA sold  shares of its common  stock
through an initial  public  offering and in February and August 1993,  FUSA sold
additional shares of its common stock through public  offerings.  In March 1994,
FUSA sold shares of its convertible preferred stock through a public offering.

                                      A-67




<PAGE>
<PAGE>


                        THE BANK'S CREDIT CARD PORTFOLIO

General

   The  Receivables  which the Bank has  conveyed  and will  convey to the Trust
pursuant to the Pooling and Servicing  Agreement have been and will be generated
from  transactions  made by holders of selected VISA and MasterCard  credit card
accounts, including premium accounts and standard accounts. As of June 30, 1995,
approximately  62%  of the accounts in the Bank Portfolio were premium  accounts
and  approximately  38% were  standard  accounts.  See 'The  Bank's  Credit Card
Activities' in the Prospectus.

Assessment of Fees and Finance and Other Charges

   A billing  statement  is sent to each  cardholder  at the end of each monthly
billing  cycle in which the account  has a debit or credit  balance of more than
one dollar or if a finance charge has been imposed.  With minor exceptions,  the
minimum payment due each month on each account is equal to the greater of $10 or
2% of the new balance shown on the  statement,  plus any amount past due and any
amount over the  cardholder's  credit  line.  The Bank may assess a late payment
fee, generally ranging from $10 to $18 for most accounts, if it does not receive
the  minimum  payment  by the  payment  due date  shown on the  monthly  billing
statement,  but  generally  does not assess such fee if the  minimum  payment is
received  by the next  billing  date.  The Bank may  assess a return  check fee,
generally  ranging from $10 to $18, for each payment check that is dishonored or
that is unsigned or otherwise  irregular,  an overlimit fee,  generally  ranging
from $10 to $18, for Purchases or Cash Advances that cause the credit line to be
exceeded and administrative  fees for certain functions performed at the request
of  the  cardholder.   Unless  otherwise  arranged  between  the  Bank  and  the
cardholder,  any late payment fee,  return  check fee or  administrative  fee is
added to the account and treated as a Purchase. Existing card products generally
have annual fees ranging from no fee to $35.

   Monthly  Periodic  Finance Charges are not assessed in most  circumstances on
Purchases and credit line checks if all balances shown in the billing  statement
are paid by the payment  due date,  which is  approximately  23-25 days from the
previous cycle billing date.  Monthly  Periodic  Finance Charges are assessed on
new  Purchases  and credit  line checks from the day that they are posted to the
account if all balances  shown in the prior billing  statement  were not paid in
full by the payment due date.  Monthly  Periodic Finance Charges are assessed on
Cash  Advances  from the later of the day that they are made or the first day of
the  billing  cycle  during  which they were  posted to the  account.  Aggregate
monthly  finance  charges for each account  consist of Periodic  Finance Charges
equal to either (i) the  product of the  monthly  periodic  rate (the  'Monthly
Periodic  Rate')  multiplied by the average daily balance or (ii) the product of
the daily  balance and the daily  periodic  rate totaled for each day during the
monthly  billing  cycle plus an  additional  Cash  Advance  finance  charge (not
applicable for certain accounts),  generally equal to a one-time charge of 2% of
the Cash Advance  (with a minimum  ranging  from $2 to $5 and a maximum  ranging
from $10 to  unlimited),  for each new Cash Advance  posted to the account other
than Cash Advances  obtained  through credit line checks.  The Monthly  Periodic
Rates,  exclusive of  introductory  rates, of the accounts in the Bank Portfolio
generally range between .825% and 1.75% corresponding to annual percentage rates
of between  9.9% and 21%.  The  introductory  rates on the  accounts in the Bank
Portfolio are either fixed or variable annual  percentage rates. The Bank issues
accounts with floating Monthly Periodic Rates that adjust periodically according
to an index and accounts with fixed Monthly Periodic Rates.

Delinquency and Loss Experience

   The following  tables set forth the  delinquency and loss experience for each
of the  periods  shown for the  portfolio  of VISA and  MasterCard  credit  card
accounts  serviced by the Bank (the 'Bank  Portfolio').  The Bank believes  that
the historical performance of the Accounts as of June 30, 1995 has been no worse
than  that of the  Bank  Portfolio  as a  whole.  As of  August  23,  1995,  the
Receivables  in the  Trust  Portfolio  and  the  Receivables  in the  Additional
Accounts  to  be  conveyed  to  the  Trust  on  the  Closing  Date   represented
approximately  92.4% of the Bank  Portfolio.  There can be no assurance that the
delinquency  and loss  experience for the Trust Portfolio will be similar to the
historical experience set forth below because, among other things,  economic and
financial  conditions  affecting the ability of cardholders to make payments may
be different from those that have prevailed during the periods reflected below.

                                      A-68




<PAGE>
<PAGE>


                             Delinquency Experience
                                 Bank Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>
                                                                 As of June 30,
                                --------------------------  ------------------------    --------------------------
                                          1995                        1994                        1993
                                --------------------------  ------------------------    --------------------------
                                               Percentage                 Percentage                    Percentage
                                                 of Total                  of Total                     of Total
                                Receivables    Receivables  Receivables   Receivables   Receivables    Receivables
                                -----------    -----------  -----------   -----------   -----------    -----------
<S>                           <C>              <C>        <C>             <C>         <C>              <C>    
Receivables Outstanding(l) ..   $13,287,452      100.00     $7,520,458      100.00%     $ 3,720,634      100.00%
                                ===========      ======     ==========      ======      ===========      ====== 

Receivables Delinquent:
 35-64 days .................   $   141,181        1.06%    $   60,024        0.80%     $    34,604        0.93%
 65-94 days .................        76,416        0.57         32,255        0.43           20,651        0.56
 95 or more days ............       176,250        1.33         74,458        0.99           49,207        1.32
                                -----------      ------     ----------      ------      -----------      ------ 
  Total .....................   $   393,847        2.96%    $  166,737        2.22%     $   104,462        2.81%
                                ===========      ======     ==========      ======      ===========      ====== 
</TABLE>
- --------------
(1) The receivables  outstanding on the accounts consist of all amounts due from
    cardholders as posted to the accounts.

                                 Loss Experience
                                 Bank Portfolio
                             (dollars in thousands)
<TABLE>
<CAPTION>
                                                                                              Fiscal Year Ended June 30,
                                                                                     -------------------------------------------
                                                                                     1995                1994               1993
                                                                                     ----                ----               ----
<S>                                                                               <C>                <C>                <C> 
Average Receivables Outstanding(l) ........................................       $10,446,438        $ 5,339,689        $ 2,795,350
Gross Charge Offs(2) ......................................................           245,572            132,279            100,308
Gross Charge Offs as a percentage of Average Receivables
 Outstanding ..............................................................              2.35%              2.48%              3.59%
Recoveries(3) .............................................................            15,099             13,889              9,507
Net Losses(3) .............................................................           230,473            118,390             90,801
Net Losses as a percentage of Average Receivables Outstanding .............              2.21%              2.22%              3.25%
- --------------

(1) Average Receivables  Outstanding is the average daily receivables during the
    periods indicated.

(2) Gross Charge Offs are principal charge offs and are before recoveries and do
    not include the amount of any reductions in average receivables  outstanding
    due to fraud, returned goods or customer disputes.

(3) Recoveries are not included in the Trust.

   As in past years,  the Bank's credit  quality during fiscal 1995 exceeded the
industry averages.  Receivables  delinquent as a percentage of total receivables
outstanding  increased  from 2.22% at June 30,  1994 to 2.96% at June 30,  1995.
Gross  charge  offs as a  percentage  of average  receivables  outstanding  have
decreased  from 3.59% for fiscal 1993, to 2.48% for fiscal 1994 and to 2.35% for
fiscal 1995.  Newly booked  accounts  generally  exhibit rising  delinquency and
losses  which reach a steady  state  within  approximately  two to three  years.
During fiscal 1995,  as new loan growth  became a smaller  percentage of managed
credit card loans,  the managed  delinquency  and net credit loss rates began to
increase. The Bank's focus continues to be to optimize the profitability of each
account  within the  context of  acceptable  risk  characteristics.  As the Bank
increases market penetration, it will continue to focus on the highly profitable
segment of the credit market, and the Bank believes its excellent credit quality
will trend closer to but remain superior to industry averages.

Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees  ('Interchange')  as partial  compensation  for taking credit risk,
absorbing  fraud losses and funding  receivables  for a limited  period prior to
initial  billing.  Under  the VISA and  MasterCard  systems  a  portion  of this
Interchange in connection

                                      A-69




<PAGE>
<PAGE>


with  cardholder  Purchases  is  collected  by banks that issue  credit cards by
applying a discount to the amount paid by such banks to the banks that clear the
related   transactions   for  merchants.   Interchange   currently  ranges  from
approximately  1.0% to  2.0%  of the  transaction  amount.  Interchange  will be
allocated to the Trust by treating  1.3% (subject to adjustment at the option of
the Transferor upon the  satisfaction of certain  conditions as described in the
Prospectus  under  'Description of the  Certificates--Discount  Receivables') of
collections  on  the  Receivables   (whether  arising  from  Purchases  or  Cash
Advances),  other than  collections  with respect to Periodic  Finance  Charges,
Annual   Membership   Fees  and  Other  Charges.   as  collections  of  Discount
Receivables.


                                 THE RECEIVABLES


   The  Receivables  in the Trust  Portfolio,  as of the beginning of the day on
August 23, 1995,  including the Additional  Accounts to be added to the Trust on
the Closing Date,  consisted of  $12,846,914,870  of Principal  Receivables  and
$332,564,493 of Finance Charge  Receivables.  On August 23, 1995, the Transferor
designated Additional Accounts,  which included approximately  $2,421,271,952 of
Principal Receivables,  and will transfer the Receivables arising therein to the
Trust on the Closing Date. The  Additional  Accounts to be added to the Trust on
the Closing Date were, as of the Relevant Cut Off Date,  Eligible Accounts.  The
Accounts  had an  average  Principal  Receivable  balance  of $1,771  (including
accounts  with a zero  balance)  and an  average  credit  limit of  $5,473.  The
percentage  of the aggregate  total  Receivable  balance to the aggregate  total
credit limit was 33.2%.

   As of August 23, 1995,  cardholders  whose Accounts are included in the Trust
Portfolio,  including  such  Additional  Accounts,  had billing  addresses in 50
states,  the  District of  Columbia  and other  United  States  territories  and
possessions.  As of  August  23,  1995,  62% of  the  Accounts,  including  such
Additional Accounts,  were premium accounts and 38% were standard accounts,  and
the aggregate  Principal  Receivable  balances of premium  accounts and standard
accounts, as a percentage of the total aggregate Principal Receivables, were 73%
and 27%, respectively.

   The percentage used to determine the Minimum Transferor  Interest  applicable
to  the  Certificates  is  7%.  The  Minimum  Aggregate  Principal   Receivables
applicable to the  Certificates is an amount equal to (i) the sum of the initial
invested  amounts  of all  Series  then  outstanding  other  than any  Series of
variable  funding  certificates,  (ii) with  respect to any  Series of  variable
funding  certificates in its revolving period,  the then current invested amount
of such  Series  and  (iii)  with  respect  to any  Series of  variable  funding
certificates  in an amortization  period,  the invested amount of such Series at
the end of the last day of the Revolving Period for such Series.


   The following  tables summarize the Trust Portfolio by various criteria as of
the beginning of the day on August 23, 1995.  Because the future  composition of
the Trust  Portfolio  may change  over time,  these  tables are not  necessarily
indicative of the composition of the Trust Portfolio at any subsequent time.



                         Composition by Account Balance
                                 Trust Portfolio

</TABLE>
<TABLE>
<CAPTION>
                                              Percentage
                                              of Total                     Percentage
        Account                  Number of    Number of    Amount of    Total Amount of
     Balance Range                Accounts     Accounts   Receivables     Receivables
     -------------               ---------    ---------   -----------   ---------------
<S>                            <C>             <C>        <C>               <C>   
Credit Balance ........             84,186        1.2%  $   (10,737,479)      (0.1)%
No Balance ............          2,224,122       30.7                --         --
$0.01 to $1,500.00 ....          2,178,381       30.0     1,193,963,633        9.1
$1,500.01 to $5,000.00           1,936,893       26.7     6,261,647,141       47.5
$5,000.01 to $10,000.00            794,261       10.9     5,255,105,359       39.9
$10,000.01 or More ....             36,732        0.5       479,500,709        3.6
                                 ---------      -----   ---------------      ----- 
     TOTAL ............          7,254,575      100.0%  $13,179,479,363      100.0%
                                 =========      =====   ===============      ===== 
</TABLE>

                                      A-70




<PAGE>
<PAGE>


                           Composition by Credit Limit
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                            Percentage
                                             of Total                     Percentage of
        Credit                   Number of   Number of       Amount of   Total Amount of
     Limit Range                 Accounts    Accounts       Receivables    Receivables
     -----------                 ---------  ----------      -----------  ---------------
<C>                           <C>            <C>      <C>                   <C> 
$0.00 to $1,500.00 ....           597,337       8.2%     $   300,631,467       2.3%
$1,500.01 to $5,000.00          3,376,006      46.5        4,785,283,028      36.3
$5,000.01 to $10,000.00         3,164,969      43.6        7,370,254,168      55.9
$10,000.01 or More ....           112,263       1.7          723,310,700       5.5
                                ---------     -----      ---------------     ----- 
     TOTAL ............         7,254,575     100.0%     $13,179,479,363     100.0%
                                =========     =====      ===============     ===== 
</TABLE>



                      Composition by Period of Delinquency
                                Trust Portfolio
<TABLE>
<CAPTION>
                                         Percentage
  Period of Delinquency                   of Total                       Percentage of
  (Days Contractually         Number of  Number of          Amount of   Total Amount of
      Delinquent)             Accounts    Accounts         Receivables    Receivables
  ---------------------      ----------  ---------         -----------  ---------------
<S>                        <C>            <C>          <C>                  <C>  
Not Delinquent ............  6,878,144      94.8%        $11,857,432,821      90.0%
Up to 34 Days .............    269,350       3.7             914,967,384        6.9
35 to 64 Days .............     41,039       0.6             148,107,426        1.1
65 to 94 Days .............     20,055       0.3              77,559,836        0.6
95 or More Days ...........     45,987       0.6             181,411,896        1.4
                             ---------     -----        ----------------      ----- 
     TOTAL ................  7,254,575     100.0%        $13,179,479,363      100.0%
                             =========     =====        ================      ===== 
</TABLE>

                                      A-71




<PAGE>
<PAGE>


                     Composition by Geographic Distribution
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                              Percentage
                                               of Total                  Percentage of
                                    Number of  Number of    Amount of   Total Amount of
         State                       Accounts   Accounts   Receivables    Receivables
         -----                      --------- -----------  -----------  ---------------
<S>                               <C>           <C>    <C>                 <C> 
Alabama ..................            60,476       0.8%  $  116,000,853       0.9%
Alaska ...................            17,576       0.2       41,943,862       0.3
Arizona ..................           120,307       1.7      230,263,500       1.7
Arkansas .................            66,676       0.9      110,800,749       0.8
California ...............           790,379      10.9    1,693,653,394      12.9
Colorado .................            85,395       1.2      180,320,834       1.4
Connecticut ..............           110,226       1.5      208,862,025       1.6
Delaware .................             6,490       0.1       12,287,498       0.1
District of Columbia .....            15,708       0.2       31,712,805       0.2
Florida ..................           471,353       6.5      875,087,322       6.6
Georgia ..................           166,141       2.3      326,188,962       2.5
Hawaii ...................            31,916       0.4       62,397,573       0.5
Idaho ....................            23,434       0.3       42,949,111       0.3
Illinois .................           383,364       5.3      623,839,556       4.7
Indiana ..................            30,469       0.4       48,032,274       0.4
Iowa .....................             6,040       0.1        9,388,490       0.1
Kansas ...................            59,387       0.8      109,287,778       0.8
Kentucky .................            70,826       1.0      116,934,357       0.9
Louisiana ................           232,883       3.2      357,630,132       2.7
Maine ....................            16,293       0.2       31,268,615       0.2
Maryland .................           186,577       2.6      353,231,410       2.7
Massachusetts ............           225,360       3.1      400,511,840       3.0
Michigan .................           243,587       3.4      454,197,522       3.4
Minnesota ................            41,349       0.6       48,686,967       0.4
Mississippi ..............            46,623       0.6       83,331,645       0.6
Missouri .................           112,993       1.6      194,524,017       1.5
Montana ..................            24,813       0.3       42,586,371       0.3
Nebraska .................            45,583       0.6       67,854,515       0.5
Nevada ...................            59,046       0.8      120,586,314       0.9
New Hampshire ............            39,695       0.5       70,577,977       0.5
New Jersey ...............           349,315       4.8      594,484,521       4.5
New Mexico ...............            48,468       0.7       79,793,685       0.6
New York .................           572,746       7.9    1,083,701,225       8.2
North Carolina ...........           104,370       1.4      201,551,012       1.5
North Dakota .............            15,584       0.2       20,656,650       0.2
Ohio .....................           275,581       3.8      469,325,437       3.6
Oklahoma .................           154,699       2.1      238,947,561       1.8
Oregon ...................            94,071       1.3      169,878,906       1.3
Pennsylvania .............           302,696       4.2      460,533,552       3.5
Rhode Island .............            29,405       0.4       52,544,782       0.4
South Carolina ...........            62,917       0.9      110,466,020       0.8
South Dakota .............            15,500       0.2       23,185,767       0.2
Tennessee ................            40,917       0.6       67,666,720       0.5
Texas ....................           917,215      12.6    1,629,941,699      12.4
Utah .....................            42,240       0.6       67,941,359       0.5
Vermont ..................            14,720       0.2       24,908,172       0.2
Virginia .................           185,424       2.6      363,889,425       2.8
</TABLE>

                                      A-72




<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                                                                Percentage
                                                                 of Total                     Percentage of
                                                     Number of   Number of       Amount of   Total Amount of
                   State                              Accounts    Accounts      Receivables    Receivables
                   -----                             ---------  ----------      -----------  ---------------
<S>                                                <C>           <C>         <C>               <C>
Washington .................................           164,283       2.3         331,998,400       2.5
West Virginia ..............................            30,909       0.4          55,442,039       0.4
Wisconsin ..................................            11,517       0.2          17,436,402       0.2
Wyoming ....................................            11,612       0.2          20,571,391       0.2
Other U.S. territories and possessions .....            19,421       0.3          29,676,370       0.3
                                                     ---------     -----     ---------------     ----- 
        TOTAL ..............................         7,254,575     100.0%    $13,179,479,363     100.0%
                                                     =========     =====     ===============     ===== 
</TABLE>

   Since the largest number of cardholders  (based on billing  addresses)  whose
accounts  were  included  in the  Trust  as of  August 23, 1995  were in  Texas,
California,  New York,  Florida and  Illinois,  adverse  changes in the economic
conditions in these areas could have a direct impact on the timing and amount of
payments on the Certificates.


                         Composition of Accounts by Age
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                                      Percentage
                                                       of Total                    Percentage of
                                           Number of   Number of      Amount of   Total Amount of
            Age                            Accounts    Accounts      Receivables    Receivables
            ---                            ---------  ----------     -----------  ---------------
<S>                                    <C>            <C>       <C>                  <C>  
Less than or equal to 6 Months ..           818,133      11.3%     $ 2,189,645,777      16.6%
Over 6 Months to 12 Months ......         1,801,332      24.8        3,667,282,941      27.8
Over 12 Months to 24 Months .....         2,065,184      28.5        3,530,366,226      26.8
Over 24 Months to 36 Months .....         1,068,429      14.7        1,480,949,248      11.2
Over 36 Months to 48 Months .....           367,178       5.1          433,205,002       3.3
Over 48 Months to 60 Months .....           277,875       3.8          318,498,314       2.4
Over 60 Months ..................           856,444      11.8        1,559,531,855      11.9
                                          ---------     -----      ---------------     ----- 
     TOTAL ......................         7,254,575     100.0%     $13,179,479,363     100.0%
                                          =========     =====      ===============     ===== 
</TABLE>

                                      A-73



<PAGE>
<PAGE>
Excerpt  from Global  Prospectus  Supplement  dated June 14, 1994
to  Prospectus Supplement dated June 14, 1994
and Prospectus dated June 14, 1994


                        Lehman Card Account Trust 1994-1
                        Floating Rate Asset Backed Notes

                                   THE TRUST

General

     The Issuer,  Lehman Card Account Trust 1994-1,  is a business  trust formed
under the laws of the State of Delaware  pursuant to the Trust Agreement for the
transactions  described  in this  Prospectus  Supplement.  The  Trust  Agreement
constitutes the 'governing  instrument'  under the laws of the State of Delaware
relating to business trusts. After its formation,  the Issuer will not engage in
any  activity  other than (i)  acquiring,  holding and managing the CABS and the
other assets of the Trust and proceeds therefrom, (ii) issuing the Notes and the
Certificates,  (iii) making payments on the Notes and the  Certificates and (iv)
engaging in other  activities  that are  necessary,  suitable or  convenient  to
accomplish the foregoing or are incidental thereto or connected therewith.

     The Trust's  principal  offices  are in  Wilmington,  Delaware,  in care of
Wilmington  Trust Company,  as Owner Trustee.  at the address listed below under
'The Owner Trustee'.




                            DESCRIPTION OF THE NOTES

General

     The Notes  will be issued  pursuant  to the  Indenture  dated as of June 1,
1994,  between the Trust and The Bank of New York,  as  Indenture  Trustee.  The
Depositor will provide a copy of the Indenture to prospective  investors without
charge upon request.

     The  following  summaries  describe  certain  terms  of the  Notes  and the
Indenture.  The  summaries do not purport to be complete and are subject to, and
qualified in their  entirety by reference to, the  provisions of the  Indenture.
Wherever particular defined terms of the Indenture are referred to, such defined
terms are thereby  incorporated herein by reference.  See 'The Indenture' herein
for a summary of additional terms of the Indenture.

     The Notes  will be issued in fully  registered  form only and each Class of
Notes  will be secured by a  specified  group of assets of the Trust.  The Notes
will be freely  transferable  and  exchangeable at the corporate trust office of
the  Indenture  Trustee.  The  Depositor  will  retain  at  least  0.2%  of  the
outstanding  principal  amount of each Class of Notes at all times  prior to the
payment in full of the Notes.

Payments on Notes

     Payments on the Notes,  as described  below,  will be made by the Indenture
Trustee on the Payment  Date to persons in whose names the Notes are  registered
on the last day of the month  preceding  the month in which  such  Payment  Date
occurs (the 'Record Date'). Payments to each Noteholder will he made through the
facilities of The  Depository  Trust Company  ('DTC') (in the United  States) or
Cedel or Euroclear (in Europe) to an account specified in writing by such holder
as of the  preceding  Record Date or in such other manner as may be agreed to by
the Indenture Trustee and such holder. The final payment in retirement of a Note
will be made only upon  surrender  of the Note to the  Indenture  Trustee at the
office  thereof  specified in the notice to  Noteholders  of such final payment.
Notice will be mailed  prior to the Payment  Date on which the final  payment of
principal and interest on a Note is expected to be made to the holder thereof.





                                      A-74





<PAGE>
<PAGE>



Payments of Interest

     Interest on the principal  balances of the Classes of the Notes will accrue
at the respective per annum interest rates  specified  below and will be payable
monthly on each Payment Date.

     Interest  in  respect  of a  Payment  Date will  accrue on the  outstanding
principal of the Notes from and  including  the  preceding  Payment Date (in the
case of the first  Payment Date,  from and including  June 15,1994 (the 'Closing
Date')) to but excluding such current Payment Date (each,  an 'Interest  Accrual
Period').  Interest will be calculated on the basis of the actual number of days
in each Interest Accrual Period divided by 360.

     Except for  payments  made  pursuant to the  Interest  Rate Cap  Agreements
described below, interest payments on the Class A1 Notes will be funded from the
collections of interest on the Group I CABS on such date, and interest  payments
on the Class A2 Notes will be funded  from the  collections  of  interest on the
Group II CABS on such date.  Interest  on all of the CABS is payable on the 15th
day of each month or, if such day is not a  Business  Day,  the next  succeeding
Business Day (each, a 'CABS Distribution  Date'). If interest collections on the
Group I CABS or the Group II CABS plus  amounts  received  with  respect  to the
respective  Interest Rate Cap  Agreements are not sufficient to pay the interest
due on the  respective  classes of Notes for any Payment  Date and such  default
continues for five days, an Event of Default will occur in respect of all of the
Notes.

     Calculation of LIBOR.  LIBOR  applicable to the calculation of the interest
rates on the Class A1 Notes in respect of a Payment Date shall be  calculated by
the  Indenture  Trustee and shall be equal to the weighted  average of the LIBOR
interest rates (weighted on the basis of the outstanding  principal  balances of
the Group I CABS immediately prior to such CABS Distribution Date) applicable to
the  distributions  of interest on the Group I CABS  distributable  on such CABS
Distribution  Date. LIBOR applicable to the calculation of the interest rates on
the Class A2 Notes in  respect  of a Payment  Date  shall be  calculated  by the
Indenture  Trustee  and  shall be equal to the  weighted  average  of the  LIBOR
interest rates (weighted on the basis of the outstanding  principal  balances of
the Group II CABS immediately prior to such CABS  Distribution  Date) applicable
to the distributions of interest on the Group II CABS distributable on such CABS
Distribution  Date.  The  LIBOR  applicable  to  the  CABS  is  described  under
'Description of the CABS--Interest  Distributions' herein. The Indenture Trustee
shall  transmit  the  results  of its  calculations  of LIBOR to any  securities
exchange  to which  application  to list the Notes  has been  made  prior to the
Closing Date.

     Class A1. The Class Al Notes will bear  interest at an annual rate equal to
LIBOR  (calculated  as described  herein) plus 0.25% on the aggregate  principal
amount of the Class A1 Notes.

     Class A2. The Class A2 Notes will bear  interest at an annual rate equal to
LIBOR  plus  0.20% on the  aggregate  principal  amount  of the  Class A2 Notes,
subject to a maximum  rate of 12% until the  January  1998  Payment  Date,  and,
subsequently, subject to no maximum rate.

Payments of Principal

     Principal  payments to the  Noteholders are expected to commence on the May
1998  Payment Date with respect to the Class A1 Notes and the March 1998 Payment
Date with respect to the Class A2 Notes. If, however,  a CABS Amortization Event
(as defined herein) shall occur,  principal  payments on the Notes will commence
on the first Payment Date after such CABS Amortization Event.

     On each Payment Date in respect of which  principal is  distributed  on the
Group I CABS, principal payments will be made on the Class A1 Notes in an amount
generally  equal  to 97%  (the  'Class  A1 Note  Percentage')  of the  principal
distributed on the Group I CABS only. Such principal will be applied pro rata in
accordance with the outstanding  principal  balances of the Class A1 Notes.  The
principal balance of the Class A1 Notes, to the extent not previously paid, will
be due on the June 1999  Payment  Date (the  'Class A1 Final  Scheduled  Payment
Date').

     On each Payment Date in respect of which  principal is  distributed  on the
Group  II  CABS,  principal  payments  will be made on the  Class A2 Notes in an
amount generally equal to 97% (the 'Class A2 Note Percentage') of such principal
distributed  on the Group II CABS only.  Such principal will be applied pro rata
in accordance with the outstanding principal balances of the Class A2 Notes. The
principal balance of the Class A2 Notes, to the extent not previously paid, will
be due on the March 1999  Payment  Date (the 'Class A2 Final  Scheduled  Payment
Date').

     Principal  on the Class A1 Notes will be payable  solely from  principal on
the Group I CABS and principal on the Class A2 Notes will be payable solely from
principal on the Group II CABS.


                                      A-75





<PAGE>
<PAGE>





Interest Rate Cap Agreements

     On the Closing Date the Trust will enter into interest rate cap  agreements
(such agreements, the 'Interest Rate Cap Agreements') with the Interest Rate Cap
Provider.

     Pursuant  to the  Interest  Rate  Cap  Agreements,  the  Interest  Rate Cap
Provider will make payments (the  'Interest  Rate Cap Payments') to the Trust on
each Payment Date with respect to the Class Al Notes,  and  commencing  with the
January 1998 Payment Date with respect to the Class A2 Notes,  to the extent the
applicable  LIBOR on any such  Payment Date  exceeds the  following  rates ('Cap
Rates'):

     11.75%  in the case of the  Class A1 Notes  and,
     11.80% in the case of the Class A2 Notes.

     For each Class of Notes listed  above,  the Interest  Rate Cap Payment will
equal the product of (i) the principal  balances of such Class of Notes and (ii)
the product of (x) the amount by which the applicable  LIBOR exceeds the related
Cap Rate and (y) the number of days in the Interest  Accrual  Period  divided by
360. Payments with respect to each Interest Rate Cap Agreement will be available
for  payment on the  respective  Class of Notes only and not for  payment on the
other Class of Notes.

     Payments  received by the Indenture  Trustee  pursuant to the Interest Rate
Cap Agreements will be deposited in the Collection Account.

Interest Rate Cap Provider

     The  Interest  Rate Cap  Provider  will be Lehman Asset Backed Caps Inc., a
newly formed wholly owned  subsidiary of the Depositor.  On the Closing Date the
sole assets of the  Interest  Rate Cap  Provider  will be a cap  agreement  (the
'Initial Cap') from Lehman  Brothers  Special  Financing Inc.  ('LBSF') and cash
(the 'Cash  Collateral')  deposited  by the  Depositor  in an account (the 'Cash
Collateral  Account')  held by the  Indenture  Trustee on behalf of the Interest
Rate Cap  Provider.  On a weekly  basis  LBSF will  determine  whether  the Cash
Collateral  is  sufficient  to  maintain  the rating of the  Notes.  If the Cash
Collateral  is not  sufficient,  the  Depositor  or an  affiliate  thereof  will
contribute  additional cash to the Cash Collateral  Account. By October 15,1994,
(the 'Agreement  Date'),  it is anticipated  that the Interest Rate Cap Provider
will  assign  the  Initial  Cap to  Lehman  Brothers  Financial  Products,  Inc.
('LBFP'),  in exchange for interest rate cap agreements  (the 'Interest Rate Cap
Support  Agreements')  which are to be entered into by LBFP. Upon receipt of the
Interest Rate Cap Support Agreements the Cash Collateral will be released to the
Depositor.  LBFP is  incorporated  in New York.  Its main office is located at 3
World Financial  Center,  12th Floor, New York, New York  10285-1200.  LBFP is a
wholly owned  subsidiary of Lehman  Brothers Inc. and an indirect  subsidiary of
Lehman  Brothers  Holdings Inc.  LBFP will  initially be  capitalized  with $200
million of equity. LBFP's primary objective is to provide comprehensive treasury
and risk management and derivative product services, including interest-rate and
currency swaps, to its own and its shareholders' clients worldwide.  It has been
assigned a rating of 'Aaa' by Moody's and 'AAA' by S&P.

     If LBFP does not enter into the Interest Rate Cap Support  Agreements  with
the Interest Rate Cap Provider by the Agreement Date, then the Interest Rate Cap
Provider will use all or part of the Cash  Collateral to enter into the Interest
Rate Cap Support  Agreements with a provider selected by the Depositor and rated
'Aaa' by Moody's and 'AAA' by S&P.

     In the event of a  reduction  or  withdrawal  of the  credit  rating by any
Rating  Agency of the  short-term  debt of the provider of the Interest Rate Cap
Support  Agreements  (or,  if such  provider  does not have such a rating by the
relevant Rating Agency, the long-term debt), the Interest Rate Cap Provider may,
but is not required to, obtain a substitute  interest rate cap support  provider
or enter into a  substitute  arrangement  that is  satisfactory  to such  Rating
Agency, in order to avoid a reduction or withdrawal of the rating of the Notes.





                                      A-76





<PAGE>
<PAGE>



Distributions on the CABS; Collection Account

     All  distributions on the CABS will be remitted directly to an account (the
'Collection  Account') to be  established  with the Indenture  Trustee under the
Indenture  on the Closing  Date.  The  Indenture  Trustee  will hold such moneys
uninvested and without liability for interest thereon for the benefit of holders
of the Securities.  The CABS Distribution Date in each month is the Payment Date
for such month.

Assignment of CABS

     The Depositor  will acquire the CABS for deposit into the Trust from Lehman
Government Securities, Inc. ('LGSI'). At the time of issuance of the Securities,
the Depositor  will cause the  beneficial  interest in such CABS,  which will be
held in book-entry form through the facilities of The Depository  Trust Company,
to be delivered to the Indenture Trustee's participant account at The Depository
Trust Company.

Termination

     All  obligations of the Depositor and the Indenture  Trustee created by the
Indenture will terminate upon the payment to Noteholders of all amounts required
to be paid to them pursuant to the  Indenture.  In addition,  the  occurrence of
certain  CABS  Amortization  Events  (as  defined  herein)  may lead to an early
termination  of the  obligations  of the  Depositor  and the  Indenture  Trustee
created by the Indenture.

                            DESCRIPTION OF THE CABS

     The table below sets forth certain of the  characteristics of the CABS. The
table does not purport to be complete  and is subject to, and  qualified  in its
entirety  by  reference  to, the  prospectuses  pursuant  to which the CABS were
offered and sold. The CABS are not listed on any securities exchange.



                                      A-77





<PAGE>
<PAGE>




                            DESCRIPTION OF THE CABS

<TABLE>
<CAPTION>

                                                                                Group I 
                                                  ---------------------------------------------------------------
                                                       ADVANTA              First USA              MBNA Master
                                                      Credit Card           Credit Card               Credit
Issuer:                                               Master Trust          Master Trust            Card Trust
- -------                                               ------------          ------------            ----------

<S>                                                 <C>                    <C>                      <C>
Servicer ...................                       Colonial National       First USA Bank           MBNA America 
                                                   Bank USA                                         Bank, National
                                                                                                    Association

Trustee ....................                       Chemical Bank           NationsBank of           Bankers Trust
                                                                           Virginia, N.A.           Company

Designation ..... .........                        Floating Rate Asset     Floating Rate Asset      Floating Rate Asset
                                                   Backed Certificates,    Backed Certificates,     Backed Certificates,
                                                   Series 1993-4           Series 1993-3            Series 1993-4 

Principal Amount Purchased by Depositor.........   $75,000,000             $259,750,000             $335,360,000

Percentage of total CABS pool ..................   6.93%                   24%                      30.98%

Investor amount.................................   $400,000,000            $750,000,000             $1,000,000,000 

Series termination date(l) .....................   December 31, 2000       December 15, 2000        December 15, 2000 


Certificate rate..............................     LIBOR(2) plus 0.25%;    LIBOR(3) plus 0.25%;     LIBOR(2) plus 0.25%;
                                                   cap of 12%              cap of 12%               cap of 12%      

Monthly payment date(4) ........................   15th                    15th                     15th            

Commencement of controlled amortization
 period(5) .....................................   June 1, 1998            April 1, 1998            June 1, 1998   

Minimum Seller's percentage ....................   7%                      7%                       7%                  

Cash Collateral Guaranty(6) Amount..............   $52,000,000             $97,500,000              $105,000,000       

Percentage of Subordinated Class B Certificates..   None                   None                     None                  

Optional repurchase percentage..................    5%                     5%                       5%                   

Ratings (Moody's/S&P)(8)........................    Aaa/AAA                Aaa/AAA                  Aaa/AAA              


<CAPTION>

                                                                     Group II
                                                   --------------------------------------------
                                                                            Household Affinity
                                                     First Chicago          Credit Card Master
Issuer:                                             Master Trust II             Trust I
- -------                                             ---------------             -------
<S>                                                <C>                        <C>

Servicer ...................                       FCC National Bank         Household Finance
                                                                             Corporation

Trustee ....................                       Norwest Bank              The Bank of New
                                                   Minnesota, National       York
                                                   Association

Designation ..... .........                        Floating Rate Credit      Floating Rate Class A
                                                   Card Certificates,        Credit Card
                                                   Series 1993-H             Participation
                                                                             Certificates, Series
                                                                             1993-1

Principal Amount Purchased by Depositor.........   $226,115,000              $186,260,000

Percentage of total CABS pool ..................   20.89%                    17.21%

Investor amount.................................   $700,000,000              $900,000,000

Series termination date(l) .....................   April 15, 2000            September 15, 2000


Certificate rate..............................     LIBOR(2) plus 0.20%;      LIBOR(3) plus 0.20%
                                                   cap of 12%                cap of 12% 

Monthly payment date(4) ........................   15th                      15th

Commencement of controlled amortization
 period(5) .....................................   February 1, 1998          March 1, 1998

Minimum Seller's percentage ....................   7%                        7%

Cash Collateral Guaranty(6) Amount..............   $91,000,000               (7)

Percentage of Subordinated Class B Certificates..  None                      6%

Optional repurchase percentage..................   5%                        5%

Ratings (Moody's/S&P)(8)........................    Aaa/AAA                  Aaa/AAA

</TABLE>

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

(1) Includes defined terms: Series Termination Date and Stated Series
    Termination Date

(2) Reuters LIBOR

(3) Telerate LIBOR

(4) Includes defined terms: Payment Date and Distribution Date

(5)  Includes defined terms: Controlled Amortization Period, Amortization Period
     and Controlled Liquidation Period

(6)  A 'Cash Collateral  Guaranty' generally provides,  that in the event that a
     deficiency  exists with respect to a payment of interest and/or  principal,
     an  amount  equal  to  such  deficiency  may be  withdrawn  from  the  cash
     collateral account and applied to such deficiency up to the amount provided
     in the Agreement.

(7)  On each payment date for the investors, the amount of Enhancement available
     to the  investors  will equal the lesser of (i) the  Collateral  Amount and
     (ii) the Required  Collateral Amount.  'Collateral  Amount' means an amount
     equal to the sum of the Collateral  Invested Amount and the amount, if any,
     on deposit in the cash collateral account. The 'Required Collateral Amount'
     with respect to any payment date means (i)  $105,883,000  until the payment
     date on which the  invested  amount of the  Class A  Certificates  has been
     reduced to zero and (ii) on any payment date  thereafter  60% of the unpaid
     principal balance of the Class B Certificates as of the last day of the due
     period preceding such payment date.

     The  investors  have the  benefit of a cash  collateral  account.  The cash
     collateral  account had a beginning  balance of zero which may be increased
     (i) to the extent the Seller elects,  subject to rating agency approval, to
     apply  collections  of Principal  Receivables  to decrease  the  Collateral
     Invested  Amount and (ii) to the extent  either  collections  of  Principal
     Receivables  allocable to the Collateral  Invested Amount or collections of
     excess Finance Charge Receivables are required to be deposited therein.

     'Collateral  Invested Amount' means an undivided  interest in the assets of
     the  CABS  Issuer  in the  initial  amount  of  $105,883,000  of  Principal
     Receivables.

(8)  As of June 14, 1994.


                                      A-78


<PAGE>
<PAGE>

General

     This Prospectus  Supplement sets forth certain  relevant terms with respect
to the CABS, but does not provide detailed information with respect to the CABS.
Appendix A to this Prospectus  Supplement contains excerpts from each prospectus
pursuant to which the CABS were  offered and sold.  This  Prospectus  Supplement
relates only to the Securities offered hereby and does not relate to the CABS.

     Each CABS Issuer is subject to the information requirements of the Exchange
Act.  Accordingly,  each CABS  Issuer is  required  to file  reports,  and other
information with respect to the CABS Issuer,  including monthly Servicer Reports
regarding the Receivables, with the Commission. Copies of such reports and other
information  may be inspected and copies at certain offices of the Commission at
the address listed under 'Available Information' in the Prospectus.

     Neither the Depositor nor the  Underwriter  participated in the preparation
of such Servicer  Reports.  Such reports and information will have been prepared
by the  respective  CABS  Issuer and will not be  independently  verified by the
Depositor or the  Underwriter.  There can be no  assurance  that events have not
occurred  which would  affect the  accuracy or  completeness  of any  statements
included in such Servicer Reports or in the publicly  available  documents filed
by or on behalf of the CABS Issuers.

     Although the Depositor has no reason to believe the information  concerning
the CABS, the CABS Issuers, or each prospectus or prospectus supplement relating
to the CABS is not reliable,  the Depositor has not verified either its accuracy
or  its  completeness.  Such  information  is as of the  date  of  each  related
prospectus  and  comparable  information  if given as of the date  hereof may be
different.

     Set forth below is certain  information  excerpted and summarized from each
prospectus relating to the CABS.

     The CABS have been  issued  pursuant to  Agreements  entered  into  between
various sellers and various trustees.  See 'Appendix A' for further  description
of the various CABS Issuers.  The following  summary  describes  certain general
terms  of  such  Agreements,  but  investors  should  refer  to  the  Agreements
themselves for all the terms governing the CABS.

     Each CABS  represents  an  undivided  interest in one of the CABS  Issuers,
including the right to a percentage of  cardholder  payments on the  Receivables
underlying  such issue of CABS. The assets of each CABS Issuer include a pool of
Receivables  arising under  Accounts,  funds  collected or to be collected  from
cardholders in respect of the Receivables  and services in the Accounts,  monies
on deposit  in  certain  accounts  of the CABS  Issuers,  the right to draw upon
various  enhancements  and  may  also  include  the  right  to  receive  certain
interchange  fees attributed to cardholder  charges for  merchandise.  Each CABS
represents  the right to receive  payments of interest for the related  interest
period at the  applicable  CABS  Certificate  Rate (as defined  herein) for such
interest period from collections of Receivables  and, in certain  circumstances.
from draws on applicable enhancement,  and payments of principal during the CABS
Amortization Period (as defined herein) funded from collections of Receivables.

     Each  seller  of  CABS  (each,  a  'Seller')  holds  the  interest  in  the
Receivables of a CABS Issuer not represented by the CABS and any other series of
securities issued by the CABS Issuer. Such Seller holds an undivided interest in
the CABS Issuer (the 'Seller's  Interest'),  including the right to a percentage
(the 'Seller's Percentage') of all cardholder payments on the Receivables.


The Group I CABS

     The Group I CABS will  consist  of the CABS  issued by the  following  CABS
Issuers:  ADVANTA Credit Card Master Trust,  First USA Credit Card Master Trust,
and MBNA Master Credit Card Trust.


The Group 11 CABS

     The Group II CABS will  consist of the CABS  issued by the  following  CABS
Issuers: First Chicago Master Trust II and Household Affinity Credit Card Master
Trust I.



                                      A-79





<PAGE>
<PAGE>



Interest Distributions

     Interest  accrues  on the CABS at the  certificate  rate for each class and
series  of CABS (a  'CABS  Certificate  Rate'),  from  the  date of the  initial
issuance of the CABS. Interest at the applicable rate will be distributed to the
holders of the CABS monthly on each CABS Distribution Date.

     Interest  on the CABS is  calculated  on the basis of the actual  number of
days in the related interest period and a 360-day year.

     The CABS all bear interest at a rate per annum above the arithmetic mean of
London interbank offered quotations for one-month Eurodollar deposits ('LIBOR');
provided,  however, that the rate at which interest will accrue on the CABS will
in no event  exceed  12% per  annum.  In the case of the CABS  issued by ADVANTA
Credit Card Master Trust,  First Chicago Master Trust II, and MBNA Master Credit
Card Trust,  LIBOR is determined  according to the Reuters  Screen LIBO Page (as
defined in the  International  Swap Dealers  Association.  Inc. Code of Standard
Wording,  Assumption and Provisions for SWAPS, 1986 edition)  ('Reuters LIBOR').
In the case of the CABS  issued  by First  USA  Credit  Card  Master  Trust  and
Household Affinity Credit Card Master Trust I, LIBOR is determined  according to
the Telerate Page 3750 of the Dow Jones Telerate  Service (or such other page as
may replace  Telerate  Page 3750 on that  service for the purpose of  displaying
London interbank offered rates of major banks) ('Telerate LIBOR').


Principal Distributions

     Generally,  principal  distributions  due to the  holders  of the  CABS are
scheduled  to commence  on the first CABS  Distribution  Date with  respect to a
controlled  amortization  period  for a  series  of  CABS  (a  'CABS  Controlled
Amortization  Period'),  but may be distributed earlier or later than such date.
However,  if an Early  Amortization  Event,  Payout Event,  Liquidation Event or
Economic  Amortization Event (as such terms are defined in the Agreements) (each
such  event  a 'CABS  Amortization  Event')  occurs,  monthly  distributions  of
principal  to the holders of the CABS will begin on the first CABS  Distribution
Date  following  the  occurrence  of such  CABS  Amortization  Event.  See 'CABS
Amortization Events' below.

     If a CABS Amortization Event does not occur,  principal will be distributed
to the  holders  of the CABS on the first  CABS  Distribution  Date  during  the
applicable  CABS Controlled  Amortization  Period.  If,  however,  the amount of
principal  distributed  on the  scheduled  final CABS  Distribution  Date is not
sufficient to pay the holders of the CABS in full, then monthly distributions of
principal to the holders of CABS will occur on each CABS Distribution Date after
the scheduled final CABS Distribution Date.


Investor Percentage and Seller's Percentage

     Pursuant to the Agreements,  all amounts  collected on Receivables  will be
allocated between the investor interest of the holders of the CABS, the investor
interest of any other  Series,  and the  Seller's  Interest by  reference to the
investor  percentage of the holders of the CABS, the investor  percentage of any
other Series, and the Seller's Percentage.

     The  Seller's  Percentage  in all cases  means the  excess of 100% over the
aggregate investor percentages of all Series then outstanding.


Allocation Or Collections

     The CABS Servicer will deposit any payments  collected by the CABS Servicer
with respect to the  Receivables  and will  generally  allocate  such amounts as
follows:

        (a)  an  amount  equal  to the  applicable  Seller's  Percentage  of the
             aggregate  amount of deposits in respect of  Principal  Receivables
             and Finance Charge Receivables,  respectively,  will be paid to the
             holder of the Seller's Interest,



                                     A-80





<PAGE>
<PAGE>



ADVANTA Credit Card Master Trust, Series 1993-4

     (a) the  available  amount in the Cash  Collateral  Account is less than an
amount equal to  $9,000.000  plus 3% of any  increases  in the  invested  amount
during the period money is held in a pre-funding account.

Servicing Compensation and Payment of Expenses

     Generally,  the CABS Servicer's  compensation for its servicing  activities
and  reimbursement  for its expenses for any monthly  period will be a servicing
fee (a 'CABS  Servicing  Fee') payable  monthly.  The CABS Servicing Fee will be
allocated among the Seller's  Interest and the investor  interests of all Series
issued by the CABS Issuer.

     Generally,  the CABS  Servicer  will pay  from its  servicing  compensation
certain   expenses   incurred  in  connection  with  servicing  the  Receivables
including, without limitation, payment of the fees and disbursements of the CABS
Trustee  and  independent  accountants  and other fees  which are not  expressly
stated in the related  Agreement to be payable by the CABS Issuer or the holders
of CABS


                                 THE DEPOSITOR

     Lehman ABS Corporation  (the  'Depositor') was incorporated in the State of
Delaware on January 29, 1988.  As of January 4, 1993,  the Depositor is a wholly
owned,  special purpose  subsidiary of Lehman  Commercial  Paper Inc.  ('LCPI'),
which is itself a wholly  owned  subsidiary  of Lehman  Brothers  Inc.  ('Lehman
Brothers'),  which is a wholly owned subsidiary of Lehman Brothers Holdings Inc.
('Holdings').  None of Lehman Brothers, LCPI, Holdings or the Depositor, nor any
affiliate  of the  foregoing,  has  guaranteed  or is otherwise  obligated  with
respect to the Securities.

     As of December 31, 1993, the  Depositor's  total assets were  approximately
$29.2 million,  its total liabilities were approximately $1.1 million, its total
stockholders'  equity was approximately  $28.1 million,  and for the fiscal year
ended December 31, 1993, the Depositor had net income of approximately  $144,000
and as of December 31, 1992,  the  Depositor's  total assets were  approximately
$220,000,   its  total  liabilities  were  approximately   $14,000,   its  total
stockholders' equity was approximately  $206,000,  and for the fiscal year ended
December 31, 1992, the Depositor experienced a net loss of $7,689.

     The principal  executive  offices of the Depositor are located at 200 Vesey
Street, Three World Financial Center, New York, New York 10285 (Telephone: (212)
526-7000). See 'The Depositor' in the Prospectus.





                                      A-81






<PAGE>
<PAGE>

Excerpt from Prospectus  Supplement  dated October 19, 1994
to Prospectus  dated October 18, 1994



                        MBNA Master Credit Card Trust II
                    Floating Rate Asset Backed Certificates,
                                  Series 1994-C
                  
                  
                          MBNA'S CREDIT CARD ACTIVITIES

General

     With respect to each Series of Certificates, the Receivables conveyed or to
be conveyed to a Trust by MBNA  pursuant to the related  Agreement  have been or
will be generated from transactions  made by holders of selected  MasterCard and
VISA credit card accounts,  including  premium  accounts and standard  accounts,
from the Bank Portfolio.  Generally,  both premium and standard accounts undergo
the same credit  analysis,  but premium  accounts carry higher credit limits and
offer a wider variety of services to the cardholders.  MBNA  currently  services
the Bank Portfolio in the manner described in the related Prospectus Supplement.
Certain  data  processing  and  administrative  functions  associated  with  the
servicing  of the  Bank  Portfolio  are  performed  on  behalf  of  MBNA by MBNA
Information Services,  Inc. ('MBNA I.S.'). See '--Description of MBNA I.S.' MBNA
I.S. is a wholly-owned subsidiary of MBNA.

Acquisition and Use of Credit Card Accounts

     MBNA  primarily  relies on affinity  marketing  in the  acquisition  of new
credit  card  accounts.   Affinity   marketing   involves  the  solicitation  of
prospective  cardholders  from  identifiable  groups with a common interest or a
common cause. Affinity marketing is conducted through two approaches:  the first
relies on the  solicitation of members of organized  membership  groups with the
endorsement  of  such  group's  leadership,   and  the  second  utilizes  direct
solicitation  of purchased list  prospects.  MBNA also relies on targeted direct
response marketing in the acquisition of new accounts.

     Credit  applications  are reviewed  individually by a credit  analyst,  who
makes a credit decision based on a review of the potential  customer's financial
history and capacity to repay.  Credit analysts  review credit reports  obtained
through an  independent  credit  reporting  agency,  and use MBNA's  risk rating
system and a delinquency  probability  model to assist them in reaching a credit
decision  for each  applicant.  Credit  analysts  also  review and verify  other
information,  such as  employment  and income,  when  necessary to make a credit
decision.  Further levels of review are automatically triggered,  depending upon
the levels of risk  indicated by the  delinquency  probability  model.  For some
programs,  MBNA uses a  pre-screening  method to acquire  new  accounts.  Credit
analysts  review the majority of these  applications  to ensure the  appropriate
credit limit is assigned.  MBNA's Loan Review Department  independently  reviews
selected applications to ensure quality and consistency. Less than 50 percent of
all credit applications are approved.

     Credit card accounts that have been purchased by the Seller were originally
opened using criteria  established by  institutions  other than MBNA and may not
have been subject to the same level of credit review as accounts  established by
MBNA.  It is expected that  portfolios of credit card accounts  purchased by the
Seller from other credit card issuers will be added to Trusts from time to time.

     Each  cardholder is subject to an agreement  with MBNA  governing the terms
and conditions of the related MasterCard or VISA account.  Pursuant to each such
agreement,  MBNA reserves the right,  upon advance notice to the cardholder,  to
add or to change any terms,  conditions,  services or features of its MasterCard
or VISA  accounts  at any time,  including  increasing  or  decreasing  periodic
finance charges, other charges or minimum payment terms. The agreement with each
cardholder  provides  that MBNA may apply  such  changes,  when  applicable,  to
current outstanding balances as well as to future  transactions.  The cardholder
can avoid certain changes in terms by giving timely written notification to MBNA
and by not using the account.

     A  cardholder  may use the  credit  card  for two  types  of  transactions:
purchases and cash advances. Cardholders  make  purchases  when using the credit
card to buy goods or services. A cash advance is made when a credit card is used
to obtain cash from a  financial  institution  or an  automated  teller machine.
Cardholders  may also use special  cash  advance  checks  issued by MBNA to draw
against their MasterCard or VISA credit lines.

                                      A-82




<PAGE>
<PAGE>

Description of MBNA I.S.

     Credit  card  processing  services  performed  by MBNA  I.S.  include  data
processing, payment processing, statement rendering, card production and network
services.   MBNA  I.S.'s  data  network  provides  an  interface  to  MasterCard
International  Incorporated and VISA USA, Inc. for performing authorizations and
funds  transfers.  Most data  processing and network  functions are performed at
MBNA I.S.'s facility in Addison, Texas.

Interchange

     Creditors  participating  in the VISA and MasterCard  associations  receive
Interchange  as partial  compensation  for taking credit risk,  absorbing  fraud
losses and funding  receivables  for a limited period prior to initial  billing.
Under  the VISA  and  MasterCard  systems,  a  portion  of this  Interchange  in
connection with  cardholder  charges for goods and services is passed from banks
which  clear the  transactions  for  merchants  to credit  card  issuing  banks.
Interchange  fees are set annually by  MasterCard  and VISA and are based on the
number of credit card  transactions and the amount charged per transaction.  The
Seller may be required,  as described in the related Prospectus  Supplement,  to
transfer to a Trust a percentage  of the  Interchange  attributed  to cardholder
charges for goods and  services in the  related  Accounts.  If so required to be
transferred,  Interchange  arising  under the Accounts  will be allocated to the
related  Certificates  of any  Series  in the  manner  provided  in the  related
Prospectus Supplement,  and, unless otherwise provided in the related Prospectus
Supplement,  will be treated as collections of Finance  Charge  Receivables  and
will be used to pay required monthly payments  including interest on the related
Series of  Certificates,  and,  in some  cases,  to pay all or a portion  of the
Servicing Fee to the Servicer.

                            MBNA AND MBNA CORPORATION

     MBNA America Bank,  National  Association,  a national banking  association
located in Newark,  Delaware,  conducts  nationwide  consumer  lending  programs
principally comprised of credit card related activities.  MBNA is a wholly-owned
subsidiary  of the  Corporation.  MBNA  was  organized  in  January  1991 as the
successor of a national bank formed in 1982.  The  Corporation is a bank holding
company  organized under the laws of Maryland on December 6, 1990 and registered
under  the  Bank  Holding  Company  Act of  1956,  as  amended.  The  Prospectus
Supplement for each Series of Certificates will provide additional  information,
including financial information, relating to MBNA, MBNA's credit card activities
and the Corporation.

                          MBNA'S CREDIT CARD PORTFOLIO

General

     The Receivables  conveyed or to be conveyed to Trust II by MBNA pursuant to
Agreement II have been or will be generated from transactions made by holders of
selected  MasterCard and VISA credit card accounts,  including  premium accounts
and standard accounts, from the Bank Portfolio.

Billing and Payments

     MBNA,  using MBNA Information  Services,  Inc. ('MBNA I.S.') as its service
bureau,  generates  and  mails to  cardholders  monthly  statements  summarizing
account  activity  and  processes   cardholder   monthly  payments.   Currently,
cardholders must make a monthly minimum payment at least equal to the greater of
(i) 2% of the statement  balance plus past due amounts and (ii) a stated minimum
payment (generally $15) plus past due amounts.  Certain eligible cardholders are
given the option periodically to take a payment deferral.

     The finance  charges  assessed  monthly are calculated by  multiplying  the
account's  average daily  balance(s) by the applicable  daily periodic rate, and
multiplying  the  result by the  number of days in the  billing  cycle.  Finance
charges are  calculated on purchases  from the date of the purchase or the first
day of the  billing  cycle in which  the  purchase  is  posted  to the  account,
whichever is later.  Monthly  periodic  finance charges are not assessed in most
circumstances  on purchases if all balances  shown in the billing  statement are
paid by the due date, which is generally 25 days after the billing date. Finance
charges  are  calculated  on cash  advances  from the  date of the  transaction.
Currently,  MBNA generally treats the day (excluding  Sundays and bank holidays)
before the day on which a cash advance check is presented to MBNA for payment as
the transaction date for such check.


                                      A-83



<PAGE>
<PAGE>

     MBNA offers fixed rate and variable rate credit card  accounts.  Generally,
fixed annual  percentage  rates range from 11.9% to 19.8%,  and  variable  rates
range  from 7.6% to 10.9%  above  the prime  rate.  MBNA also  offers  temporary
promotional rates and, under certain circumstances, the periodic finance charges
on a limited  number of accounts  may be either  greater than or less than those
assessed by MBNA generally.

     MBNA assesses annual membership fees (generally ranging from $18 to $40) on
certain  accounts  although under various  marketing  programs these fees may be
waived or rebated.  For most credit card  accounts,  MBNA also assesses late and
overlimit  charges  (generally $15) and returned check charges  (generally $15).
For most accounts, MBNA assesses a cash advance fee generally ranging from 1% to
2% of the cash advance  amount with a $2 minimum and a maximum fee of either $10
or $25.

Delinquency and Loss Experience

     An  account  is  contractually  delinquent  if the  minimum  payment is not
received  by the due date  indicated  on the  customer's  statement.  Efforts to
collect  contractually  delinquent credit card receivables currently are made by
MBNA's Customer Assistance  personnel.  Collection  activities include statement
messages,  telephone  calls and formal  collection  letters.  MBNA  employs  two
principal  computerized systems for collecting past due accounts. The Predictive
Management System analyzes each  cardholder's  purchase and repayment habits and
selects  accounts for initial  contact  with the  objective  of  contacting  the
highest  risk  accounts  first.  The  accounts  selected  are  queued  to MBNA's
proprietary  Outbound Call Management System ('OCMS').  OCMS sorts accounts by a
number of factors,  including time zone, degree of delinquency and dollar amount
due.  OCMS  automatically  dials  delinquent  accounts  in  order  of  priority.
Representatives are automatically linked to the cardholder's account information
and voice line when a contact is established.

     Accounts are worked  continually at each stage of  delinquency  through the
180 day past due level. As an account enters the 180 day  delinquency  level, it
is  classified  as a potential  charge-off.  Accounts  failing to make a payment
during the 180  day cycle are written off. Managers may defer a charge-off of an
account for another month,  pending  continued payment activity or other special
circumstances.  Senior  manager  approval  is  required  on  all  exceptions  to
charge-off.  Accounts of cardholders in bankruptcy are currently  charged-off no
later than is consistent with this policy.

     The following tables set forth the delinquency and loss experience for each
of the periods shown for the Bank  Portfolio  of credit card accounts.  The Bank
Portfolio's  delinquency and loss experience is comprised of segments which may,
when taken individually,  have delinquency and  loss  characteristics  different
from those of the overall  Bank  Portfolio  of credit card  accounts.  As of the
beginning of the day on  September  19, 1994,  the  Receivables  in the Trust II
Portfolio represented approximately 26% of the Bank Portfolio. Because the Trust
II Portfolio is only a portion of the Bank  Portfolio,  actual  delinquency  and
loss  experience  with respect to the Receivables may be different from that set
forth  below  for  the  Bank  Portfolio.  There  can be no  assurance  that  the
delinquency  and loss  experience  for the  Receivables  in the  future  will be
similar to the historical experience of the Bank Portfolio set forth below.


                             Delinquency Experience
                                 Bank Portfolio
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                                 December 31,     
                                                   ---------------------------------------------------------------------------
                           September 30, 1994              1993                       1992                     1991  
                         ------------------------  -----------------------   ----------------------    ------------------------ 
                                      Percentage                Percentage                Percentage                Percentage 
                                       of Total                  of Total                  of Total                  of Total 
                         Receivables  Receivables  Receivables  Receivables  Receivables  Receivables  Receivables  Receivables
                         -----------  -----------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                      <C>             <C>       <C>             <C>        <C>            <C>        <C>            <C>
Receivables
 Outstanding(1)......... $15,427,023               $11,483,205                $9,142,132                $8,173,853
Receivables Delinquent:
 35-64 Days ............ $   200,138     1.30%     $   140,512     1.22%      $  144,546     1.58%      $  141,149     1.73%
 65-94 Days ............      79,955     0.52           70,988     0.62           69,709     0.76           71,407     0.87
 95 or More Days .......     172,173     1.11          160,305     1.40          145,745     1.60          140,450     1.72
                         -----------     ----      -----------     ----       ----------     ----       ----------     ----
  Total ................ $   452,266     2.93%     $   371,805     3.24%      $  360,000     3.94%      $  353,006     4.32%
                         ===========     ====      ===========     ====       ==========     ====       ==========     ====
</TABLE>

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

                                      A-84




<PAGE>
<PAGE>

                                 Loss Experience
                                 Bank Portfolio
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                                                Year Ended December 31, 
                                                    Nine Months Ended     ------------------------------------
                                                    September 30, 1994       1993         1992         1991
                                                    ------------------    ----------   ----------   ----------
<S>                                                    <C>                <C>          <C>          <C>       
Average Receivables Outstanding (1) ................   $12,744,154        $9,905,037   $8,249,352   $7,243,512
Total Gross Charge-Offs (2) ........................       304,967           344,956      319,874      259,696
Total Gross Charge-Offs as a percentage of Average
 Receivables Outstanding (3) .......................          3.19%             3.48%        3.88%        3.59%
</TABLE>

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

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

(3)  The percentage reflected for the nine months ended September 30, 1994 is an
     annualized figure.

Interchange

     The Seller  will be  required,  pursuant to the terms of  Agreement  II, to
transfer to Trust II a percentage  of the  Interchange  attributed to cardholder
charges for goods and services in the  Accounts.  Interchange  arising under the
Accounts will be allocated to the  Certificates  on the basis of the  percentage
equivalent of the ratio which the amount of the Investor Percentage, with regard
to Finance Charge  Receivables,  of cardholder charges for goods and services in
the  Accounts  bears to the total  amount of  cardholder  charges  for goods and
services  in the  MasterCard  and VISA credit card  accounts  owned by MBNA,  as
reasonably  estimated by the Seller.  VISA and  MasterCard may from time to time
change the amount of Interchange reimbursed to banks issuing their credit cards.
Interchange will be treated as collections of Finance Charge Receivables for the
purposes of  determining  the amount of Finance Charge  Receivables,  allocating
collections of Finance Charge Receivables, making required monthly payments, and
calculating  the Portfolio  Yield.  Under the  circumstances  described  herein,
Interchange will be used to pay a portion of the Investor Servicing Fee required
to   be   paid   on   each   Transfer    Date.   See    'Description    of   the
Certificates--Servicing Compensation and Payment of Expenses' herein and 'MBNA's
Credit Card Activities--Interchange' in the Prospectus.





                                      A-85



<PAGE>
<PAGE>


                                 THE RECEIVABLES

     The  Receivables  conveyed to Trust II arise in Accounts  selected from the
Bank  Portfolio on the basis of criteria set forth in Agreement II as applied on
the Cut-Off Date and,  with respect to  Additional  Accounts.  as of the related
date of their designation (the 'Trust II Portfolio').  Pursuant to Agreement II,
the Seller has the right,  subject to certain  limitations  and  conditions  set
forth  therein,  to  designate  from  time to time  Additional  Accounts  and to
transfer to Trust II all Receivables of such Additional  Accounts,  whether such
Receivables  are then existing or thereafter  created.  Any Additional  Accounts
designated pursuant to Agreement II must be Eligible Accounts as of the date the
Seller designates such accounts as Additional  Accounts.  On September 19, 1994,
the Seller designated  Additional  Accounts and conveyed the Receivables arising
therein to Trust II, which  included  approximately  $1.487 billion of Principal
Receivables.  In addition,  the Seller will be required to designate  Additional
Accounts, to the extent available,  (x) to maintain the Seller Interest so that,
during any period of 30 consecutive days, the Seller Interest averaged over that
period equals or exceeds the Minimum Seller Interest for the same period and (y)
to  maintain,  for  so  long  as  certificates  of  any  Series  (including  the
Certificates) remain outstanding,  an aggregate amount of Principal  Receivables
equal to or greater than the Minimum Aggregate Principal  Receivables.  'Minimum
Seller  Interest' for any period means 7% of the average  Principal  Receivables
for such  period;  provided,  however,  that the Seller  may reduce the  Minimum
Seller  Interest to not less than 2% of the average  Principal  Receivables  for
such period upon  satisfaction of the Rating Agency  Condition and certain other
conditions set forth in Agreement II. 'Minimum Aggregate Principal Receivables'
means an  amount  equal to the sum of the  initial  investor  interests  for all
Series  then  outstanding;   provided,  that  the  Minimum  Aggregate  Principal
Receivables  may be reduced to a lesser  amount at any time if the Rating Agency
Condition is satisfied.  The Seller will convey the Receivables then existing or
thereafter created under such Additional Accounts to Trust II. Further, pursuant
to Agreement II, the Seller will have the right (subject to certain  limitations
and conditions) to designate certain Removed Accounts and to require the Trustee
to reconvey all Receivables in such Removed Accounts to the Seller, whether such
Receivables  are then existing or  thereafter  created.  Throughout  the term of
Trust II, the  Accounts  from which the  Receivables  arise will be the Accounts
designated by the Seller on the Cut-Off Date plus any Additional  Accounts minus
any Removed Accounts. As of the Cut-Off Date and, with respect to Receivables in
Additional Accounts, as of the related date of their conveyance to Trust II, and
on the date any new  Receivables  are  created,  the Seller will  represent  and
warrant  to Trust  II that the  Receivables  meet the  eligibility  requirements
specified in Agreement II. See 'Description of the Certificates--Representations
and Warranties' in the Prospectus.

     The  Receivables in the Trust II Portfolio,  as of the beginning of the day
on September 19, 1994,  included  $3,823,958,964  of Principal  Receivables  and
$41,770,705 of Finance Charge Receivables. The Accounts had an average Principal
Receivable  balance  of  $1,126  and an  average  credit  limit of  $6,159.  The
percentage  of the aggregate  total  Receivable  balance to the aggregate  total
credit limit was 18.5%.  The average age of the Accounts  was  approximately  20
months. As of the beginning of the day on September 19, 1994,  cardholders whose
Accounts are included in the Trust II Portfolio had billing  addresses in all 50
States and the District of Columbia. As of the beginning of the day on September
19, 1994,  59.5% of the Accounts were  standard  accounts and 40.5% were premium
accounts,  and the aggregate Principal  Receivable balances of standard accounts
and  premium  accounts,  as  a  percentage  of  the  total  aggregate  Principal
Receivables, were 49.2% and 50.8%, respectively.

     The following  tables  summarize the Trust II Portfolio by various criteria
as of the  beginning  of the day on  September  19,  1994.  Because  the  future
composition of the Trust II Portfolio may change over time, these tables are not
necessarily  indicative  of the  composition  of the Trust II  Portfolio  at any
subsequent time.

                         Composition by Account Balance
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
                                           Number of   Number of                   of Total
Account Balance Range                       Accounts   Accounts    Receivables    Receivables
- ---------------------                       --------   --------    -----------    -----------
<S>                                         <C>         <C>      <C>              <C>   
Credit Balance................                 21,036     0.6%   $   (2,103,257)   (0.1%)
No Balance ...................              1,694,954    49.9                 0     0.0
$.01--$5,000.00 ...............             1,459,048    43.0     2,139,881,119    55.4
$5,000.01--$10,000.00 ............            187,045     5.5     1,278,489,099    33.1
$10,000.01--$15,000.00.........                25,819     0.8       307,432,150     8.0
$15,000.01--$20,000.00.........                 4,990     0.2        84,815,082     2.2
$20,000.01--$25,000.00.........                 1,425     0.0        31,540,051     0.8
$25,000.01 or More ...........                    821     0.0        25,675,425     0.6
                                            ---------   -----    --------------   -----
  TOTAL ...................                 3,395,138   100.0%   $3,865,729,669   100.0%
                                            =========   =====    ==============   =====
</TABLE>


                                      A-86




<PAGE>
<PAGE>

                           Composition by Credit Limit
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
                                           Number of   Number of                   of Total
Credit Limit Range                          Accounts   Accounts    Receivables    Receivables
- ------------------                          --------   --------    -----------    -----------
<S>                                         <C>         <C>      <C>              <C>   
Less than or equal to $5,000.00..........   1,964,322    57.9%   $1,545,823,835    40.0%
$5,000.01--$10,000.00 ...................   1,073,948    31.6     1,464,838,878    37.9
$10,000.01--$15,000.00...................     223,971     6.6       503,968,149    13.0
$15,000.01--$20,000.00...................      77,163     2.3       180,120,495     4.7
$20,000.01--$25,000.00...................      35,147     1.0        97,604,348     2.5
$25,000.01 or More ......................      20,587     0.6        73,373,964     1.9
                                            ---------   -----    --------------   -----
   TOTAL.................................   3,395,138   100.0%   $3,865,729,669   100.0%
                                            =========   =====    ==============   =====
</TABLE>


                      Composition by Period of Delinquency
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
Period of Delinquency                      Number of   Number of                   of Total
(Days Contractually Delinquent)             Accounts   Accounts    Receivables    Receivables
- -------------------------------             --------   --------    -----------    -----------
<S>                                         <C>         <C>      <C>              <C>   
Not Delinquent ..........................   3,305,178    97.4%   $3,603,901,872    93.2%
Up to 34 Days ...........................      64,857     1.9       184,552,207     4.8
35 to 64 Days............................      12,936     0.4        36,100,782     0.9
65 to 94 Days ...........................       4,494     0.1        13,702,083     0.4
95 or More Days .........................       7,673     0.2        27,472,725     0.7
                                            ---------   -----    --------------   -----
 TOTAL  .................................   3,395,138   100.0%   $3,865,729,669   100.0%
                                            =========   =====    ==============   =====
</TABLE>





                           Composition by Account Age
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                                      Percentage
                                                       of Total                   Percentage
                                           Number of   Number of                   of Total
Account Age                                 Accounts   Accounts    Receivables    Receivables
- -----------                                 --------   --------    -----------    -----------
<S>                                         <C>         <C>      <C>              <C>   
Not More than 6 Months ..................   1,855,011    54.6%   $1,750,823,618    45.3%
Over 6 Months to 12 Months...............     856,686    25.2       910,636,812    23.6
Over 12 Months to 24 Months..............      43,351     1.3        38,757,849     1.0
Over 24 Months to 36 Months..............       8,952     0.3         7,482,902     0.2
Over 36 Months to 48 Months .............      11,576     0.3         9,925,649     0.3
Over 48 Months to 60 Months..............     178,507     5.3       299,217,879     7.7
Over 60 Months to 72 Months..............     280,481     8.3       522,318,466    13.5
Over 72 Months...........................     160,574     4.7       326,566,494     8.4
                                            ---------   -----    --------------   -----
TOTAL ...................................   3,395,138   100.0%   $3,865,729,669   100.0%
                                            =========   =====    ==============   =====
</TABLE>





                                      A-87




<PAGE>
<PAGE>

                      Geographic Distribution of Accounts
                                Trust Portfolio

<TABLE>
<CAPTION>

                                                       Percentage
                                                        of Total                  Percentage
                                           Number of    Number of                  of Total
State                                       Accounts    Accounts    Receivables   Receivables
- -----                                       --------    --------    -----------   -----------
<S>                                         <C>          <C>      <C>             <C>   
Alabama ..................................     32,214      0.9%   $   34,811,895    0.9%
Alaska....................................      6,506      0.2        12,061,544    0.3
Arizona...................................     54,501      1.6        69,076,745    1.8
Arkansas..................................     29,643      0.9        33,952,720    0.9
California ...............................    350,158     10.3       586,687,843   15.2
Colorado..................................     48,576      1.4        61,805,044    1.6
Connecticut ..............................     57,821      1.7        58,190,386    1.5
Delaware .................................     14,213      0.4        15,102,823    0.4
Florida ..................................    183,086      5.4       228,164,110    5.9
Georgia ..................................     72,569      2.1        81,309,702    2.1
Hawaii ...................................     13,031      0.4        17,854,085    0.5
Idaho ....................................     14,048      0.4        15,832,403    0.4
Illinois..................................    122,833      3.6       125,448,000    3.2
Indiana...................................     79,087      2.3        70,396,925    1.8
Iowa .....................................     32,136      0.9        21,023,235    0.5
Kansas ...................................     29,373      0.9        33,135,720    0.9
Kentucky .................................     43,722      1.3        39,964,292    1.0
Louisiana ................................     53,902      1.6        53,598,330    1.4
Maine.....................................     24,712      0.7        20,704,687    0.5
Maryland..................................    140,091      4.1       184,886,192    4.8
Massachusetts ............................    112,077      3.3       102,734,501    2.7
Michigan .................................    127,574      3.8       113,283,836    2.9
Minnesota.................................     65,430      1.9        57,335,094    1.5
Mississippi ..............................     23,811      0.7        22,623,256    0.6
Missouri..................................     51,493      1.5        55,525,010    1.4
Montana ..................................     11,265      0.3         8,792,936    0.2
Nebraska .................................     23,065      0.7        17,813,249    0.5
Nevada ...................................     21,317      0.6        33,268,230    0.9
New Hampshire.............................     23,100      0.7        22,797,858    0.6
New Jersey ...............................    141,811      4.2       177,080,594    4.6
New Mexico ...............................     20,163      0.6        26,764,591    0.7
New York..................................    238,121      7.0       279,871,747    7.2
North Carolina ...........................     74,018      2.2        76,328,079    2.0
North Dakota .............................      8,442      0.2         6,728,175    0.2
Ohio .....................................    121,195      3.6       128,406,313    3.3
Oklahoma..................................     38,044      1.1        49,188,949    1.3
Oregon ...................................     25,671      0.8        33,882,819    0.9
Pennsylvania .............................    176,701      5.2       153,917,079    4.0
Rhode Island .............................     17,267      0.5        17,092,506    0.4
South Carolina............................     40,823      1.2        36,033,803    0.9
South Dakota..............................      9,376      0.3         8,292,573    0.2
Tennessee ................................     59,964      1.8        71,556,243    1.9
Texas.....................................    249,538      7.4       263,826,401    6.8
Utah .....................................     21,826      0.7        22,639,532    0.6
Vermont ..................................     10,910      0.3         9,284,798    0.2
Virginia .................................     90,606      2.7       114,891,348    3.0
Washington ...............................     69,166      2.0        85,107,091    2.2
West Virginia ............................     23,521      0.7        22,582,638    0.6
Wisconsin ................................     76,730      2.3        57,517,739    1.5
Wyoming ..................................      5,886      0.2         5,276,336    0.1
District of Columbia .....................     11,089      0.3        17,182,038    0.4
Other ....................................      2,916      0.1         4,097,626    0.1
                                            ---------    -----    --------------  ------
   TOTAL .................................  3,395,138    100.0%   $3,865,729,669  100.0%
                                            =========    =====    ==============  ======






                                      A-88




<PAGE>
<PAGE>

                         RECEIVABLE YIELD CONSIDERATIONS

     The gross revenues from finance  charges and fees billed to accounts in the
Bank  Portfolio  for each of the three  calendar  years  contained in the period
ended  December  31, 1993 and the nine months ended  September  30, 1994 are set
forth in the following table.

     The  historical yield figures  in the following table  are calculated on an
accrual basis. Collections of Receivables included in Trust II will be on a cash
basis and may not reflect the  historical yield experience in the table.  During
periods  of  increasing  delinquencies or  periodic  payment  deferral programs,
accrual yields  may  exceed cash  amounts  accrued and  billed  to  cardholders.
Conversely,  as delinquencies decrease, cash yields may exceed accrual yields as
amounts collected in a current period  may include amounts accrued during  prior
periods. However, the Seller believes that during the three calendar years ended
December  31, 1993 and the nine months ended September 30, 1994, the yield on an
accrual basis closely approximated the yield on a cash basis. The yield on  both
an  accrual and a cash basis will be affected by numerous factors, including the
monthly periodic finance charges  on the Receivables, the  amount of the  annual
membership  fees  and  other  fees,  changes  in  the  delinquency  rate  on the
Receivables and the  percentage of cardholders  who pay their  balances in  full
each  month  and do  not incur  monthly periodic  finance charges.  See 'Special
Considerations' in the Prospectus.




</TABLE>
<TABLE>
<CAPTION>
                                                                                Year Ended December 31,
                                                    Nine Months Ended     ------------------------------------
                                                    September 30, 1994       1993         1992         1991
                                                    ------------------    ----------   ----------   ----------
<S>                                                    <C>                <C>          <C>          <C>       
Average Account Monthly Accrued Finance
 Charges and Fees (1)(2) ..........................    $   22.28          $   23.11    $   24.57    $   24.05
Average Account Balance (3) .......................    $1,597.25          $1,593.64    $1,581.70    $1,520.91
Yield from Finance Charges and Fees (4) ...........        16.74%             17.40%       18.64%       18.98%
Yield from Interchange (5).........................         1.57%              1.84%        1.92%        1.98%
Yield from Finance Charges, Fees and
 Interchange ......................................        18.31%             19.24%       20.56%       20.96%
</TABLE>
- ----------
(1)  Finance Charges and Fees are comprised of monthly  periodic finance charges
     and other credit card fees.

(2)  Average  Account Monthly Accrued Finance Charges and Fees are presented net
     of  adjustments  made  pursuant  to  MBNA's  normal  servicing  procedures,
     including  removal  of  incorrect  or  disputed  monthly  periodic  finance
     charges.

(3)  Average Account Balances include  purchases,  cash advances and accrued and
     unpaid monthly  periodic finance and other charges and are calculated based
     on the  average  of the  account  balances  during  the  periods  shown for
     accounts with charging privileges.

(4)  Yield  from  Finance  Charges  and  Fees  is the  result  of  dividing  the
     annualized  Average Account Monthly Accrued Finance Charges and Fees by the
     Average Account Balance for the period.

(5)  Yield  from  Interchange  is the  result  of  dividing  annualized  revenue
     attributable  to  Interchange  received  during the  period by the  Average
     Account  Balance for the period.  The amount of Interchange for each of the
     periods indicated above has been estimated.

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

                            MBNA AND MBNA CORPORATION

     MBNA America Bank,  National  Association,  a national banking  association
located in Newark,  Delaware,  conducts  nationwide  consumer  lending  programs
principally  comprised of credit card related  activities.  Based on  statistics
compiled by MasterCard and VISA from member institutions as of June 30, 1994,





                                      A-89




<PAGE>
<PAGE>


MBNA was the nation's leading issuer of premium  MasterCard credit cards and the
second largest issuer of premium VISA credit cards based on managed loans. As of
June 30, 1994,  MBNA was the second largest  MasterCard and Visa lender based on
managed  loans  according  to an  August  1994 issue of The Nilson Report, a by-
weekly industry publication. On a managed basis, MBNA maintained  loan  accounts
with over 13 million  customers  with  aggregate  outstanding  balances of $16.5
billion as of September 30, 1994. Of this amount,  $15.5 billion were MasterCard
and VISA credit card loans  outstanding.  As of September 30, 1994,  the premium
credit card  portfolio  accounted for 50%  of MBNA's  MasterCard and VISA credit
card accounts with outstanding  balances and 67%  of MBNA's  MasterCard and VISA
credit card loans outstanding.

     MBNA conducts all direct  customer  contact  processes  with respect to the
cardholder. This involves a 24 hour, 365 day per year Customer Service telephone
staff,  Credit  Decisions,  Correspondence  Resolution,  Security and Collection
Operations.  As of June 30, 1994,  MBNA had assets of $7.7 billion,  deposits of
$5.6 billion and capital and surplus accounts of $744 million.

     MBNA is a wholly-owned subsidiary of the Corporation.  MBNA was established
in January 1991 in connection  with a  restructuring  of the former MBNA America
Bank, N.A., a wholly-owned subsidiary of MNC Financial,  Inc. The Corporation is
a bank  holding  company  organized  under  the  laws of  Maryland  in 1990  and
registered  under  the Bank  Holding  Company  Act of 1956,  as  amended.  As of
September 30, 1994, the  Corporation  had  consolidated  assets of $9.8 billion,
consolidated  deposits of $6.3 billion and capital and surplus  accounts of $870
million. The principal asset of the Corporation is the capital stock of MBNA.





                                      A-90




<PAGE>
<PAGE>


                      [THIS PAGE INTENTIONALLY LEFT BLANK]



                                      A-91




<PAGE>
<PAGE>
Excerpt from Prospectus dated March 21, 1995



                     People's Bank Credit Card Master Trust
                Floating Rate Class A Asset Backed Certificates,
                                  Series 1995-1





                    THE CREDIT CARD BUSINESS OF PEOPLE'S BANK

General

   People's Bank began its credit card program in 1985. It launched this program
by marketing a low interest rate credit card to highly creditworthy  individuals
in its market area. As a result of the initial program's  success,  beginning in
January 1987,  People's Bank gradually  expanded the program  nationally  with a
continued  emphasis  on credit  quality.  The  January  1995 issue of the Nilson
Report  ranked  People's  Bank the 30th  largest  bank credit card issuer in the
United States on the basis of active accounts.

   The  Receivables  conveyed or to be  conveyed  to the Trust by People's  Bank
pursuant to the Agreement have been or will be generated from  transactions made
by holders of certain VISA Classic and certain standard  MasterCard  credit card
accounts,  a subset of People's Bank's entire portfolio of credit card accounts;
and include fees billed to the Accounts.  The Accounts were generated  under the
VISA USA, Inc. ('VISA') or MasterCard International Incorporated  ('MasterCard')
associations of which People's Bank is a member.

   People's Bank services all of its accounts and  receivables at its facilities
located in Bridgeport,  Connecticut.  Certain operations are performed on behalf
of People's Bank by Total System  Services  Inc., of Columbus,  Georgia  ('Total
System'),  which operations include statement processing,  printing and mailing.
People's  Bank has used Total  System for such  services  since it launched  its
credit card program in 1985.  If Total System were to fall or become  insolvent,
delays in  processing  and  recovery  of  information  with  respect  to charges
incurred by  cardholders  could  occur,  and the  replacement  of such  services
provided  to  People's  Bank  could be  time-consuming.  As a result,  delays in
payments to Certificateholders could occur.

   The entire portfolio of People's Bank VISA and MasterCard accounts (the 'Bank
Portfolio'),  of which the  accounts  giving rise to the Trust  Portfolio  are a
part,  includes premium accounts (i.e.,  VISA Gold, Gold MasterCard and business
accounts) and standard  accounts (i.e.,  VISA Classic and standard  MasterCard).
The  accounts  from  which  Receivables  arose in the  initial  Trust  Portfolio
included only the standard accounts and not premium accounts.  As of January 31,
1995,  5.78% of the accounts in the Bank  Portfolio  were  premium  accounts and
94.22% were standard accounts,  and the receivables  balance of premium accounts
and standard  accounts,  as a percentage of the total balance of the receivables
in the Bank  Portfolio,  was 7.64% and 92.36%,  respectively.  Both  premium and
standard  accounts  undergo  the same  credit  analysis,  but  premium  accounts
generally carry higher annual membership fees and have higher credit limits.

   The VISA and  MasterCard  credit card accounts may be used for three types of
transactions:  credit card  purchases,  cash  advances and  convenience  checks.
Purchases occur when  cardholders use credit cards to buy goods and/or services.
A cash  advance  is made  when a  credit  card is used  to  obtain  cash  from a
financial  institution or an automated teller machine.  Cardholders may also use
convenience



                                      A-92





<PAGE>
<PAGE>



checks  allowing  cardholders  to (i) transfer  balances  from other credit card
accounts to their  People's  Bank  accounts and (ii) draw against their VISA and
MasterCard  credit  card  accounts  at any  time  Amounts  due with  respect  to
purchases, cash advances and convenience checks are included in the Receivables.

   In addition,  cardholders have been able to purchase insurance covering their
account balances since March 1985. As of January 31, 1995, 0.12% of the accounts
giving rise to the Receivables in the Trust Portfolio were covered by insurance.
Premiums for this insurance are charged to the account for each monthly  Billing
Cycle.  Such insurance  premiums are included in the Receivables  transferred to
the Trust and are treated as Finance Charge Receivables.

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

   The credit  evaluation,  collection  and  charge-off  policies and  servicing
practices  of  People's  Bank,  as well as the  terms and  conditions  governing
cardholder  agreements  in effect as of the date  hereof,  are under  continuous
review  and may change at any time in  accordance  with its  business  judgment,
applicable law and guidelines established by regulatory authorities.

   Transactions creating the Receivables through the use of the credit cards are
processed  through  the  VISA  and  MasterCard  systems.  Should  either  system
materially curtail its activities,  or should People's Bank cease to be a member
of VISA or MasterCard,  for any reason,  a Pay Out Event could occur, and delays
in payments on the  Receivables  and possible  reductions in the amounts thereof
could also occur.

Account Origination

   The VISA and  MasterCard  credit card  accounts  owned by People's  Bank were
principally  generated through: (i) direct mail solicitations of individuals who
have been  prescreened at credit  bureaus on the basis of criteria  furnished by
People's Bank; (ii)  applicant-initiated  requests; (iii) applications mailed to
customers  of  People's  Bank and  customers  of certain  agent  banks for which
People's  Bank  acts  as  a  sponsor  with  VISA  USA,  Inc.  and/or  Mastercard
International  Incorporated  pursuant  to  People's  Bank's  Agent Bank  Account
program (the 'Agent Bank Accounts');  and (iv) affinity marketing programs which
are  originated  by People's  Bank by soliciting  prospective  cardholders  from
identifiable  groups  with a common  interest  or a common  cause,  and with the
assistance of an  organization of the members of such group  ('Affinity  Program
Accounts').  In addition to these  account  origination  methods,  People's Bank
originates  certain  co-brand  accounts and solicits  accounts from students and
alumni of local Connecticut  universities.  In all cases,  People's Bank applies
the same  credit  criteria  as with other  originations  as  described  below in
'Underwriting  Procedures'  and  the  performance  by the  cardholders  of  such
accounts is comparable to the remaining Bank Portfolio of accounts.

   The largest  percentage  of all  national  accounts  are  originated  through
targeted,  prescreened direct-mail requests and a significant number of accounts
are originated through applicant-initiated requests. People's Bank's strategy of
offering a low interest  rate credit card to highly  creditworthy  customers has
received  significant  attention by national  consumer groups,  consumer focused
publications  and  financial   journals.   These  sources   frequently   publish
information  regarding People's Bank's credit card products,  including People's
Bank's toll free customer service telephone number.





                                      A-93





<PAGE>
<PAGE>



Prospective  applicants  contact  People's  Bank  using the toll free  telephone
number  and  request an  application,  which  they then  complete  and return to
People's  Bank  or  complete  an  application  over  the  telephone.   Automatic
Additional  Accounts  will  include  all VISA  Classic and  standard  Mastercard
accounts originated by applicant-initiated request and through the People's Bank
branch  banking  system and  certain  Affinity  Program  Accounts  or Agent Bank
Accounts.  Additional  Accounts which are not Automatic  Additional Accounts may
include Affinity Program Accounts, Agent Bank Accounts, accounts of a type other
than the standard or Classic type and other consumer  revolving credit accounts.
See 'Description of the Certificates--Addition of Accounts'.


Underwriting Procedures

   All  applications  for accounts  originated by People's Bank are reviewed for
completeness  and  creditworthiness  based on the credit  underwriting  criteria
established  by  People's  Bank.  People's  Bank uses credit  reports  issued by
independent  credit  reporting  agencies with respect to the  applicant.  In the
event there are discrepancies between the application and the credit report, and
in certain other  circumstances,  People's Bank may verify  certain  information
regarding the applicant.

   Applications  and  prescreened   direct  mail  candidates  are  evaluated  by
utilizing a credit scoring  system,  which was installed in July 1992.  Prior to
such  installation,   People's  Bank's  accounts  were  underwritten  completely
judgmentally.  Since July 1992,  the  judgmental  underwriting  has been used to
evaluate  only those who score above a preset  level.  The credit  scoring model
used by  People's  Bank was  developed  with Fair,  Isaac  Companies,  which has
extensive  experience in developing  credit  scoring  models.  Credit scoring is
intended to provide a general indication, based on the information available, of
the applicant's willingness and ability to repay his or her obligations.  Credit
scoring   evaluates  a  potential   cardholder's   credit  profile  and  certain
application  information in order to statistically  quantify credit risk. Models
for  credit  scoring  are  developed  by using  statistics  to  evaluate  common
characteristics  and their  correlation with credit risk. From time to time, the
credit  scoring  models used by People's  Bank are reviewed  and, if  necessary,
updated to reflect more current statistical data. Based on statistical analysis,
People's Bank established a policy,  as of August 1, 1994, that certain accounts
receiving high credit scores may be automatically  approved  without  judgmental
review.

   In the case of  prescreened  direct mail  solicitations,  selection  criteria
established  by People's  Bank are used by credit  bureaus to generate or screen
lists of qualifying  individuals.  Members of People's  Bank's  Consumer  Credit
Department then mail solicitations to those qualifying  individuals on the list.
Additional  credit  criteria  are  applied  on a  case-by-case  basis  to  those
qualifying  individuals accepting such solicitation to determine the appropriate
line of credit for such individuals.  The information  requested in the response
forms mailed to prescreened  prospects is less  extensive  than the  information
requested  in  the  applications   mailed  to  individuals  who  have  not  been
prescreened.  Credit limits are assigned to prescreened  prospective cardholders
based on a credit  profile that  includes  existing  indebtedness,  past payment
patterns on other consumer loans and certain other criteria.  The response forms
of individuals  responding to prescreened direct mail solicitations are reviewed
by People's Bank and are checked again through credit reporting  bureaus.  If no
change  in  credit  performance  has  occurred,  an  offer  of  credit  is made.
Generally,  each new  cardholder  is issued a credit card that expires two years
after  issuance.  People's Bank  generally  reissues  credit cards with two-year
expiration  dates,  so long as the payment  history of the cardholder  satisfies
certain criteria.


Billing and Payments

   The Bank Portfolio has different  billing and payment  structures,  including
minimum payment levels, annual membership fees and monthly periodic charges.





                                      A-94





<PAGE>
<PAGE>



       For  purposes  of  administrative  convenience,  the VISA and  MasterCard
credit card  accounts of People's  Bank are  currently  grouped into  twenty-two
billing  cycles ending on the 5th through 27th day of each month (other than the
24th day) (each,  a 'Billing  Cycle').  Each  Billing  Cycle has its own monthly
billing  date,  at which time the  activity in the related  accounts  during the
month ending on such billing date is processed and billed to accountholders. See
'The Receivables'. The Accounts include VISA and MasterCard credit card accounts
in Billing  Cycles  ending at the close of business on each of the days referred
to above. See 'The Receivables'.

   Monthly billing  statements are sent to  accountholders  with either debit or
credit activity during the Billing Cycle. Generally, each month,  accountholders
must  make at least a  minimum  payment  equal to the  greater  of (i) 3% of the
account balance and (ii) $10, plus any past due amount; provided,  however, that
if the remaining balance is less than $10, the minimum payment shall be equal to
the amount of such remaining balance.

   The  monthly   periodic   finance  charges  assessed  on  cash  advances  and
convenience  checks are calculated by multiplying the average daily cash advance
balance by the  applicable  monthly  periodic  rate.  Monthly  periodic  finance
charges are calculated on cash advances  (including unpaid finance charges) from
the date of the  transaction  or, if a  convenience  check is used,  the day the
convenience  check is posted to the cardholder's  account.  The monthly periodic
finance charges  assessed on purchases are calculated by multiplying the average
daily purchase balance by the applicable monthly periodic rate. Monthly periodic
finance charges are calculated on purchases  (including  certain fees and unpaid
finance  charges)  from the date of the purchase or the first day of the Billing
Cycle in which the purchase is posted to the account  (whichever is later).  The
credit card agreement  provides that monthly  periodic  finance  charges are not
assessed in most circumstances on purchases if the purchaser's new balance shown
in the  billing  statement  is paid  within  25 days  after  the last day of the
Billing Cycle,  or if the  purchaser's  previous  balance is zero.  With certain
exceptions,  the current  fixed  annual  percentage  rate for  purchases  is the
recently  established  rate of 13.9% or the previously  governing rate of 11.5%;
however,  periodically  People's  Bank will offer  introductory  rates below the
standard  rate.  An increase in the fixed annual  percentage  rate for purchases
might have the result of decreasing  the volume of  Receivables  generated.  The
current fixed annual  percentage rate for cash advances is 18%. For a break-down
of the yield from finance charges and fees billed, see the table titled 'Revenue
Experience   Representative   Portfolio'   included  under   'Receivable   Yield
Considerations'.

   People's Bank may, at its option, reduce the minimum payment requirements and
monthly periodic finance charges described above for the accounts of cardholders
who are members of Consumer Credit Counseling  Services,  an organization  which
assists financially  troubled  cardholders with outstanding credit card balances
to  devise a  repayment  program.  Such  repayment  program  generally  involves
reducing  the minimum  monthly  payment  and/or  reducing  the  finance  charges
assessed.  People's Bank may, but is not  obligated  to,  accept such  repayment
program.

   People's Bank generally  assesses a non-refundable  annual  membership fee of
$25  for  standard  accounts,  $30 for  business  accounts  and $40 for  premium
accounts.  People's  Bank may  waive the  annual  membership  fee,  or a portion
thereof,  in connection  with certain  solicitations,  affinity  programs and in
certain other cases.  Some of the accounts may be subject to certain  additional
fees, including: (i) a late fee, generally in the amount of $20, with respect to
any monthly  payment if the required  minimum monthly payment is not received by
the payment due date shown on the monthly billing statement; (ii) a cash advance
fee of $3 per transaction at ATMs, People's Bank or any bank; (iii) an overlimit
fee, generally in the amount of $15; and (iv) a returned check fee, generally in
the amount of $15. Subject to the requirements of applicable laws, People's Bank
may change  certain  of these  fees and rates at any time by  written  notice to
cardholders.  Pursuant to the terms of the cardholder  agreement,  People's Bank
may change the terms of such  agreement and must give  cardholders 15 days prior
notice of any change  which  would  result in an increase in the rate of finance
charges on existing balances or new activity, or other fees, or impose a fee not
set forth in such agreement.





                                      A-95





<PAGE>
<PAGE>



       Payments  on  People's  Bank  accounts  are  generally  applied,  in  the
following order,  to: finance  charges,  the balance of purchases prior to March
1992 and balance transfers prior to May 5,1993, the balance of cash advances and
convenience checks (other than convenience checks used to pay balance transfers)
previously  billed,  the balance of new cash advances,  balance  transfers on or
after May 5, 1993, the balance of purchases  previously  billed after March 1992
and the balance of new purchases.

   There can be no assurance  that periodic  finance  charges,  fees,  and other
charges imposed by People's Bank will remain at current levels in the future, or
that the order of application of payments made on People's  Bank's accounts will
remain as described above.

   Collection  of  Delinquent  Accounts.  An  account  is  initially  considered
delinquent  if the minimum  monthly  payment  indicated  on the  accountholder's
statement is not received  within one calendar  month from the  statement  date.
Efforts to collect  delinquent  credit  card  receivables  are made by  People's
Bank's  personnel and  collection  agencies and  attorneys  retained by People's
Bank.  Under  current  practice,  accountholders  that  become  one to ten  days
delinquent are sent a notice on the billing statement and telephone calls to the
accountholder  begin once an account becomes  delinquent.  People's Bank uses an
automated dialer to telephone delinquent accountholders. People's Bank also uses
the  on-line  collections  system of Total  System and a Fair,  Isaac  Companies
scoring system to analyze the collection risk on such accounts.

   Generally,   within  31  days  of  contractual  delinquency,   no  additional
extensions  of credit  through  such account are  authorized  and, at 61 days of
contractual delinquency,  the account is closed.  Consistent with the credit and
collection  policies,  in certain  infrequent  circumstances,  People's Bank may
enter into  arrangements  with cardholders to extend or otherwise change payment
schedules,  which can  include  the  suspension  of finance  charge  accruals or
bringing   current  (or  'reaging')   accounts  where   cardholders  make  three
consecutive  minimum  monthly  payments.  People's  Bank  will  enter  into such
arrangements  only in  circumstances  where it  believes  the Bank's  ability to
collect on the account will be enhanced by such arrangements.

   The  current  policy of People's  Bank is to charge off, as a loan loss,  the
principal  portion  of the  receivables  balance  for  both  purchases  and cash
advances  at any time  after the  210th  through  the 240th day of  delinquency.
Charge offs may occur earlier in some circumstances,  as in the case of bankrupt
cardholders.  At the time an  account  is  charged  off,  an  evaluation  of its
collectibility  is made on a case by case  basis to  determine  whether  further
remedies  should be pursued by collection  personnel at People's  Bank,  outside
collection agencies or, in some cases, outside attorneys. Delinquency levels are
monitored by collection managers and information is reported regularly to senior
management. Under the terms of the Agreement, any Recoveries will be included in
the assets of the Trust and considered Finance Charge Receivables.


Loss and Delinquency Experience

   The following  tables set forth the  delinquency and loss experience for each
of the periods shown for receivables in accounts which would have  substantially
satisfied  the criteria for  inclusion of its related  receivables  in the Trust
Portfolio (the 'Representative Portfolio') set forth in the Agreement as applied
on each  date  listed  in the  tables  below.  The  Servicer  will file with the
Commission monthly reports with respect to the Trust, including information with
respect to revenues,  losses and  Portfolio  Yield with respect to the Accounts.
There can be no  assurance  that the  delinquency  and loss  experience  for the
Receivables  in the future will be similar to the  historical  experience of the
Representative  Portfolio included in the tables set forth below because,  among
other  things,  economic  and  financial  conditions  affecting  the  ability of
cardholders  to pay may be  different  from  those  which  prevailed  during the
periods reflected below.





                                      A-96





<PAGE>
<PAGE>



                                 Loss Experience
                            Representative Portfolio
                             (Dollars in Thousands)
<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                                       --------------------------------------
                                                          1994           1993          1992
                                                       ----------      --------      --------
<S>                                                    <C>             <C>           <C>     
Average Receivables Outstanding(1) .................   $1,094,642      $706,663      $406,447
Gross Charge Offs(2)(3) ............................       24,954        16,625        16,771
Recoveries .........................................        3,591         2,998         2,440
Net Charge Offs(3) .................................       21,363        13,627        14,331
Net Charge Offs as Percentage of Average Receivables
 Outstanding(3) ....................................         1.95%         1.93%         3.53%
</TABLE>

- ----------
(1)  Average  Receivables  Outstanding  is the  average of the daily  receivable
     balance during the period indicated.
(2)  Gross Charge Offs are calculated  before  Recoveries and do not include the
     amount of any reductions in Average Receivables Outstanding due to fraud.
(3)  The amounts of  charge-offs  include the principal and interest  portion of
     charged off receivables.


                             Delinquency Experience
                            Representative Portfolio
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                                             As of December 31,
                                     -----------------------------------------------------------------------
                                              1994                   1993                     1992
                                     ---------------------   ---------------------     ---------------------
  Number of Days Delinquent(1)        Amount    Percentage    Amount    Percentage      Amount    Percentage
  ----------------------------       -------    ----------   -------    ----------     -------    ----------
<S>                                  <C>           <C>       <C>           <C>         <C>         <C>   
31 to 60 days.....................   $13,164       0.93%     $ 6,492       0.71%       $ 5,238      1.03%
61 to 90 days ....................     7,011       0.50        3,649       0.40          2,968      0.58
91 to 120 days ...................     4,859       0.34        2,798       0.30          2,093      0.41
121 to 150 days ..................     3,822       0.27        2,098       0.23          1,597      0.32
151 to 180 days ..................     2,892       0.20        1,772       0.19          1,379      0.27
181 days or greater ..............     4,166       0.29        2,715       0.29          2,063      0.41
                                     -------       ----      -------       ----        -------      ----
  Total (2) ......................   $35,904       2.53%     $19,524       2.12%       $15,338      3.02%
                                     =======       ====      =======       ====        =======      ====
</TABLE>
- ----------

(1)  Number of days  delinquent  means the number of days after the billing date
     next following the original  billing date. For example,  31 days delinquent
     means that no payment is received within 61 days after the original billing
     date.
(2)  Delinquencies are calculated as a percentage of outstanding  receivables as
     of the end of each calendar month. Delinquencies include bankruptcies.

   The  delinquency and loss experience for the receivables in 1992 and 1993 was
affected by the sale in November 1991 of  approximately  $200,000,000  of credit
card  receivables  and related  accounts.  People's  Bank believes the selection
criteria  used in such sale,  which  included,  among other  things  delinquency
experience,  adversely affected the performance of the Representative  Portfolio
on a  temporary  basis.  Similarly,  the 1992 loss  experienced  was  negatively
impacted by the selection process applied in the above referenced sale.

   Furthermore, while the increases in delinquency and loss experience described
above  are  largely  attributable  to such  sale of  receivables,  they are also
attributable,  in part, to slower growth in the receivables balances in 1991 and
to  a  national   recession  and  a  recession  in  Connecticut.   See  'Special
Considerations--Social,  Legal,  and  Economic  Factors'.  The  rise in  average
outstandings   from   approximately   $406,447,000  in  1992  to   approximately
$1,094,642,000 in 1994, has significantly



                                      A-97





<PAGE>
<PAGE>



reduced the loss and delinquency  amounts as a percentage of the  Representative
Portfolio,  as demonstrated by comparing the delinquency amounts and percentages
for the calendar year ended 1992 to those for the calendar year ended 1994.  The
delinquency  rate increase to 2.53% as of December 31, 1994 reflects the effects
of both  account  seasoning  and a  slight  reduction  in the  rate  of  average
receivable  growth.  To the extent that average  receivables  outstanding do not
continue  to rise at the same  rate as they did  from  1992 to 1994,  and to the
extent that the rate of account seasoning does not remain the same, there can be
no  assurance  that the loss and  delinquency  amounts  as a  percentage  of the
Representative Portfolio will remain at current levels.

   People's Bank believes that conformity with its underwriting  procedures (see
'--Underwriting  Procedures')  will  keep the loss  and  delinquency  experience
within historical norms.

Interchange

   Creditors  participating  in the VISA  and  MasterCard  associations  receive
certain fees as partial  compensation  for taking credit risk,  absorbing  fraud
losses and funding  receivables  for a limited period prior to initial  billing.
Under the VISA and  MasterCard  systems,  a portion of these fees  collected  in
connection with  cardholder  charges for merchandise and services is passed from
the banks clearing the  transactions for merchants to credit card issuing banks.
These fees currently range from approximately  0.90% to 2.18% of the transaction
amount.  People's Bank is required,  pursuant to the terms of the Agreement,  to
transfer  to  the  Trust  those  fees  attributed  to  cardholder   charges  for
merchandise and services in the Accounts  ('Interchange').  Such percentages are
set by the VISA and MasterCard associations and may be changed by either of them
respectively  from  time to time.  Interchange  is  treated  as  Finance  Charge
Receivables  for the  purposes  of  determining  the  amount of  Finance  Charge
Receivables,  allocating  collections  and  payments to  Certificateholders  and
calculating the Portfolio Yield.


                                 THE RECEIVABLES

   The  Receivables  conveyed  to the  Trust  arise  in  Accounts  from the Bank
Portfolio of VISA Classic and standard  MasterCard  credit card  accounts on the
basis  of   eligibility   criteria  set  forth  in  the  Agreement  (the  'Trust
Portfolio').   Such   criteria  do  not  create  a  selection   adverse  to  the
Certificateholders.  Pursuant to the  Agreement,  the  Transferor  has the right
(and,  under  certain  circumstances,   the  obligation),   subject  to  certain
limitations  and conditions  set forth  therein,  to designate from time to time
Additional  Accounts  and to  transfer  to the  Trust  all  Receivables  of such
Additional  Accounts,  whether such  Receivables are then existing or thereafter
created.  Any Additional  Accounts  designated pursuant to the Agreement must be
Eligible  Additional  Accounts  as of the date the  Transferor  designates  such
accounts as Additional Accounts. The Agreement also provides that the Transferor
will add as Automatic  Additional  Accounts  certain new accounts  opened in the
ordinary course of its business.  Automatic Additional Accounts will be added to
the Trust on the business day that they are  originated if certain  requirements
are satisfied.  See  'Description of the  Certificates--Addition  of  Accounts'.
Automatic  Additional Accounts will consist of newly originated VISA Classic and
standard MasterCard accounts originated through applicant-initiated requests and
the People's Bank branch banking system and certain Affinity Program Accounts or
Agent Bank  Accounts.  The  Transferor  may designate  additional  categories of
Automatic Additional Accounts;  provided, however, that the Transferor shall not
have received notice from any Rating Agency that such designation will result in
a  downgrading  or withdrawal  of the rating of any  certificates  of any Series
outstanding.  In addition,  the  Transferor  is required to  designate  Eligible
Additional  Accounts  as  Additional  Accounts  (x) to maintain  the  Transferor
Interest  such that on any Record Date the  Transferor  Interest for the related
Monthly  Period equals or exceeds 7% or such higher  percentage as may be stated
in any Supplement (such percentage,  the 'Minimum  Transferor  Interest') of the
average  Aggregate  Principal  Receivables  and (y) to maintain,  for so long as
certificates of any Series, including the Certificates, remain outstanding,





                                      A-98





<PAGE>
<PAGE>



Aggregate  Principal  Receivables  in an  amount  equal to or  greater  than the
Minimum  Aggregate  Principal  Receivables.  The  'Minimum  Aggregate  Principal
Receivables' required to be maintained through the designation by the Transferor
of  Additional  Accounts  shall  generally  be an amount equal to the sum of the
numerators  used to calculate the Investor  Percentage with respect to Principal
Receivables  for each  Series.  Such  amount may be  increased  by a  Supplement
pursuant to which  additional  Series may be issued.  The Transferor will convey
the  Receivables  then  existing or  thereafter  created  under such  Additional
Accounts  to  the  Trust.  See  'Description  of the  Certificates--Addition  of
Accounts'.  Further,  pursuant to the  Agreement,  the  Transferor has the right
(subject  to certain  limitations  and  conditions  discussed  herein) to remove
certain Accounts  designated by the Transferor whether such Receivables are then
existing or thereafter  created.  See 'Description  of  Certificates--Removal of
Accounts'.  Throughout  the term of the  Trust,  the  Accounts  from  which  the
Receivables  arise will be the same  Accounts  designated  and  conveyed  by the
Transferor to the Trust plus any  Additional  Accounts and Automatic  Additional
Accounts  and minus any Removed  Accounts.  As of each date an Account is added,
and on any date Additional Accounts or Automatic  Additional Accounts are added,
to the Trust,  and on the date any new  Receivables  are created or are added to
the Trust, as applicable, the Transferor will represent and warrant to the Trust
that  the  Receivables  meet  the  eligibility  requirements  specified  in  the
Agreement.   See   'Description   of   the   Certificates--Representations   and
Warranties'.

   Some of the  Accounts  are recently  solicited,  unseasoned  accounts and the
Receivables  include  Receivables  that  may  be up to  240  days  contractually
delinquent.  Because the Accounts were  selected as of the Series  Cut-Off Date,
there can be no  assurance  that all of the accounts  will  continue to meet the
eligibility  requirements  during the life of the Trust.  The Receivables in the
Accounts are the unsecured obligations of the cardholders.

   The Receivables in the Trust Portfolio as of the Series Cut-Off Date totalled
$1,396,128,919.02.  The Accounts had, as of the January 1995 Monthly Period,  an
average outstanding balance of $1,572 and an average credit limit of $4,507. The
percentage of the aggregate  total  Receivables  balance to the aggregate  total
credit  limit was  34.88%,  and the  weighted  average age of the  Accounts  was
approximately  30.50 months. As of the January 1995 Monthly Period,  cardholders
whose  Accounts  giving  rise  to the  Receivables  are  included  in the  Trust
Portfolio have billing addresses in all 50 States and the District of Columbia.





                                      A-99





<PAGE>
<PAGE>



       The following tables summarize the Trust Portfolio's  balance and account
characteristics  of the Accounts  giving rise to the Receivables as of the close
of the January 1995 Monthly Period for each of the Accounts.  Because the future
composition  of the Trust  Portfolio may change over time,  these tables may not
necessarily be indicative of the  composition of the Trust  Portfolio  after the
January 1995 Monthly Period.


                         Composition by Account Balance
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                          Percentage                      Percentage
                                           of Total                         of Total
        Account of              Number of  Number of                      Receivables
       Balance Range            Accounts   Accounts  Receivables Balance    Balance
       -------------            --------- ---------- -------------------  -----------
<S>                              <C>      <C>      <C>                    <C>    
Credit Balance ............      10,432     1.17%   $   (1,027,665.13)     (0.07)%
No Balance ................     250,062    28.16                 0.00       0.00
$.01-$500.00 ..............     133,330    15.01        25,987,991.98       1.86
$500.01-$1,000.00 .........      72,807     8.20        54,587,777.87       3.91
$1,000.01-$3,000.00 .......     232,288    26.15       466,683,378.94      33 43
$3,000.01-$5,000.00 .......     140,427    15.81       545,115,396.37      39.04
$5,000.01-$10,000.00 ......      47,772     5.38       292,631,914.32      20.96
Over $10,000.00  ..........       1,029     0.12        12,150,124.67       0.87
                                -------   ------    -----------------    -------
  Total ...................     888,147   100.00%   $1,396,128,919.02    100.00%
                                =======   ======    =================    ======
</TABLE>

                           Composition by Credit Limit
                                 Trust Portfolio
<TABLE>
<CAPTION>
                                              Percentage                        Percentage
                                    Number     of Total                          of Total
          Credit                      of       Number of                        Receivables
       Limit Range                 Accounts    Accounts  Receivables Balance      Balance
     ---------------               --------   ---------- -------------------    -----------
<S>                                <C>         <C>       <C>                      <C> 
$0-$1,000.00 .................       64,080      7.22%   $   16,030,133.79         1.15%
$1,000.01-$2,000.00 ..........       76,677      8.63        52,954,121.82         3.79
$2,000.01-$3,000.00 ..........      120,625     13.58       137,182,901.31         9.83
$3,000.01-$4,000.00 ..........      118,464     13.34       157,305,745.96        11.27
$4,000.01-$5,000.00 ..........      172,080     19.38       328,470,517.15        23.53
$5,000.01-$10,000.00 .........      315,413     35.51       650,800,995.45        46.61
Over $10,000.00 ..............       20,808      2.34        53,384,503.54         3.82
                                    -------    ------    -----------------       ------
  Total ......................      888,147    100.00%   $1,396,128,919.02       100.00%
                                    =======    ======    =================       ======
</TABLE>





                      Composition by Period of Delinquency
                                 Trust Portfolio


<TABLE>
<CAPTION>

                                          Percentage                    Percentage
  Period of Delinquency          Number    of Total                       of Total
   (Days Contractually             of     Number of      Receivables    Receivables
       Delinquent)              Accounts   Accounts        Balance        Balance
  ---------------------         --------  ---------   ----------------- ---------
<S>                              <C>        <C>       <C>                  <C>   
Current ...................      846,579    95.32%    $1,290,631,069.95    92.44%
1-30 Days ................        26,396     2.97         66,556,319.75      4.77
31 to 60 Days ............         5,865     0.66         14,308,722.77      1.03
61 or More Days ..........         9,307     1.05         24,632,806.55      1.76
                                 -------   ------     -----------------    ------
  Total ..................       888,147   100.00%    $1,396,128,919.02    100.00%
                                 =======   ======     =================    ======
</TABLE>




                                      A-100





<PAGE>
<PAGE>



                           Composition by Account Age
                                 Trust Portfolio


<TABLE>
<CAPTION>
                                                     Percentage                      Percentage
                                           Number     of Total                        of Total
                                             of      Number of       Receivables     Receivables
         Account Age                      Accounts    Accounts         Balance        Balance
        -------------                     --------   ---------    ----------------   -----------
<S>                                       <C>         <C>         <C>                <C>
0 to 6 Months ....................        129,134      14.54%     $ 259,709,807.34     18.60%
Over 6 Months to 12 Months .......        139,808      15.74        244,318,323.51     17.50
Over 12 Months to 24 Months ......        100,067      11.27        164,417,458.62     11.78
Over 24 Months to 48 Months ......        156,605      17.63        231,186,264.35     16.56
Over 48 Months ...................        362,533      40.82        496,497,065.20     35.56
                                          -------     ------     -----------------    ------
  Total ..........................        888,147     100.00%    $1,396,128,919.02    100.00%
                                          =======     ======     =================    ======
</TABLE>

                      Geographic Distribution by Accounts
                                 Trust Portfolio


<TABLE>
<CAPTION>
                                                  Percentage                        Percentage
                                       Number      of Total                          of Total
                                         of        Number of        Receivables    Receivables
                                      Accounts     Accounts           Balance        Balance
                                      --------     ---------    -----------------  -----------
<S>                                   <C>           <C>         <C>                    <C>   
Connecticut .....................     188,157       21.19%      $  268,668,200.27      19.24%
California .....................       57,731        6.50          104,787,348.84       7.51
Texas ..........................       50,651        5.70           85,266,612.36       6.11
New York .......................       49,487        5.57           71,113,022.80       5.09
Florida ........................       41,153        4.63           64,908,356.51       4.65
Ohio ...........................       34,971        3.94           56,714,121.22       4.06
Illinois .......................       31,423        3.54           49,458,321.92       3.54
New Jersey .....................       29,626        3.34           45,834,045.62       3.28
Pennsylvania ...................       30,586        3.44           42,930,009.76       3.08
Michigan .......................       25,418        2.86           42,606,305.30       3.05
Other(1) .......................      348,944       39.29          563,842,574.42      40.39
                                      -------      ------       -----------------     ------
  Total ........................      888,147      100.00%      $1,396,128,919.02     100.00%
                                      =======      ======       =================     ======
</TABLE>
- ----------

(1)  States with less than 2.86% of the Percentage of Total Number of Accounts.

   The largest concentration of Accounts giving rise to Receivables in the Trust
Portfolio is in Connecticut.  Connecticut's economy has historically been highly
dependent on the defense industry, which recently has been adversely affected by
cutbacks in federal  spending.  During the past several years,  Connecticut  has
been adversely  impacted by employment losses more severe in Connecticut than in
the United  States as a whole.  See 'Special  Considerations--Social,  Legal and
Economic Factors'.


                              MATURITY ASSUMPTIONS

   The Agreement  provides that  Certificateholders  will not receive  principal
payments  until  the  Distribution   Date  following  the  commencement  of  the
Controlled  Amortization  Period,  which will commence  with the September  1999
Monthly Period, except in the event of a Pay Out Event, which will result in the
commencement of the Rapid Amortization Period. A 'Pay Out Event' occurs,  either
automatically or after specified notice,  upon (a) the failure of the Transferor
to  make  certain  payments  or  transfers  of  funds  for  the  benefit  of the
Certificateholders within the time periods stated in the Agreement, (b) material
breaches of certain representations, warranties or covenants of the Transferor,




                                      A-101





<PAGE>
<PAGE>



(c) certain insolvency events involving the Transferor,  (d) the occurrence of a
Servicer   Default   which  would  have  a  material   adverse   effect  on  the
Certificateholders,  (e) the  failure of the  Transferor  to convey  Receivables
arising under Additional Accounts when required by the Agreement,  (f) the Trust
becoming subject to regulation as an 'investment  company' by the Securities and
Exchange Commission within the meaning of the Investment Company Act of 1940, as
amended,  (g) a  reduction  in  the  Portfolio  Yield  averaged  for  any  three
consecutive  Monthly  Periods to a rate  which is less than the Base  Rate,  (h)
reduction of the Available Cash Collateral Amount to less than the lesser of the
Investor Interest as of the last day of the related Monthly Period and 3% of the
Initial Investor Interest,  (i) the failure to pay each class of Certificates in
full on or prior to its applicable  Expected Final  Distribution  Date or a) the
failure of the Interest Rate Cap Provider to make any payment under the Interest
Rate Caps within five days of the date such payment was due. See 'Description of
the Certificates--Pay Out Events'.

   During the Controlled Amortization Period, distributions of monthly principal
will be made on each  Distribution  Date  (beginning  with  the  September  1999
Distribution  Date) to the Class A  Certificateholders  until the earlier of (x)
the  termination  of the Trust  and (y) the date on which  the Class A  Investor
Interest is paid in full and,  beginning  with the Class B Payment  Commencement
Date, to the Class B Certificateholders until the earlier of (x) the termination
of the Trust and (y) the date on which the Class B Investor  Interest is paid in
full, in an amount on any such  Distribution Date equal to the lesser of (a) the
sum of (i) the  Principal  Allocation,  which  is equal  to the  product  of the
applicable  Investor  Percentage  (which  percentage  may be  reset  during  the
Controlled  Amortization  Period if new Series are  issued) and  collections  in
respect of Principal  Receivables received during the related Monthly Period and
(ii) the  amount of  Shared  Principal  Collections,  if any,  allocable  to the
Certificates  with  respect  to such  Monthly  Period  and  (b)  the  applicable
Controlled Distribution Amount for the class receiving such distributions, which
is equal to the sum of the  applicable  Controlled  Amortization  Amount and any
existing Deficit  Controlled  Amortization  Amount (both as defined below).  The
'Class A Controlled  Amortization  Amount' means $27,142,857.14 and the 'Class B
Controlled   Amortization  Amount'  means  $20,000,000.00  and  the  'Controlled
Amortization Amount' means either the Class A Controlled  Amortization Amount or
the Class B Controlled  Amortization  Amount, as context requires.  Such amounts
may be reduced to reflect the tender and  cancellation of Certificates  pursuant
to an Investor Exchange. The 'Class A Controlled  Distribution Amount' means, on
any  Distribution  Date,  the Class A  Controlled  Amortization  Amount plus the
related Deficit Controlled Amortization Amount as of such Distribution Date, and
the 'Class B Controlled  Distribution  Amount' means, on any Distribution  Date,
the Class B Controlled  Amortization  Amount plus the related Deficit Controlled
Amortization   Amount  as  of  such  Distribution   Date,  and  the  'Controlled
Distribution Amount' means either the Class A Controlled  Distribution Amount or
the Class B  Controlled  Distribution  Amount,  as  context  requires.  The term
'Deficit Controlled  Amortization  Amount' means, on the Closing Date, zero and,
on any Distribution  Date, the amount of the accrued and unpaid monthly excesses
of the Controlled  Amortization  Amount for the applicable class of Certificates
and for each preceding  Monthly Period over the sum of the Principal  Allocation
and the amount of any Shared Principal Collections available to the Certificates
for each such Monthly Period. Should the Rapid Amortization Period commence, the
Certificateholders  will be  entitled  to receive  monthly  payments as provided
herein of principal on each  Distribution  Date (beginning with the Distribution
Date in the month  following  the month in which the Rapid  Amortization  Period
commences)  equal to the  product  of the  applicable  Investor  Percentage  and
collections  in respect of  Principal  Receivables  received  during the related
Monthly Period and the amount of Shared Principal Collections, if any, allocable
to the Certificates with respect to such Monthly Period.  Allocations based upon
the applicable  Investor  Percentage  during either the Controlled  Amortization
Period or the Rapid Amortization Period may result in distributions of principal
to Certificateholders greater, relative to the declining balance of the Investor
Interest, than would be the case if a percentage based on such declining balance
were used to determine  the  percentage  of  collections  to be  distributed  in
respect  of the  Investor  Interest.  See  'Description  of  the  Certificates--
Allocation Percentages'.




                                      A-102





<PAGE>
<PAGE>



       A significant  decline in the amount of Receivables  generated during the
Revolving  Period  could  result  in the  occurrence  of a Pay Out Event for the
Certificateholders  and the commencement of the Rapid Amortization  Period, thus
shortening the maturity of the Certificates.  Conversely,  a significant decline
in the amount of  Receivables  generated  during an  Amortization  Period  could
result in an extension of the final payment of the Certificates. If the maturity
of the  Certificates  has been shortened at a time when interest rates generally
available are lower than the Certificate Rate, the yield to maturity realized by
the Certificateholders  upon reinvestment at the lower prevailing interest rates
may be lower than if the Certificates  remained  outstanding  until the expected
maturity.  Conversely, if the maturity of the Certificates is extended at a time
when interest rates generally  available are higher than the  Certificate  Rate,
the yield to maturity  realized by the  Certificateholders  may be lower than if
the  Certificates  had matured  when  expected  and the  Certificateholders  had
reinvested at the higher prevailing interest rates.


   The  following  table sets forth the  highest and lowest  cardholder  monthly
payment rates for the  Representative  Portfolio  during any month in the period
shown and the average cardholder monthly payment rates for all months during the
periods  shown,  in each case  calculated  as a percentage  of the prior month's
ending outstanding  receivables balance during the periods shown.  Payment rates
shown in the table are  based on  amounts  which  would be  deemed  payments  of
Principal  Receivables  and  Finance  Charge  Receivables  with  respect  to the
Accounts.



                       Cardholder Monthly Payment Rates(1)
                            Representative Portfolio

<TABLE>
<CAPTION>
                                          Year Ended December 31,
                                      ----------------------------
                                       1994        1993       1992
                                      -----       -----      -----
<S>                                    <C>        <C>        <C>  
Lowest .......................         9.63%      11.31%     10.74%
Highest ......................        12.82       13.68      13.79
Average(2) ...................        10.91       12.15      12 50
</TABLE>
- ----------
(1)  Monthly  payment rates represent  total payments  collected  during a given
     month  expressed as a percentage  of the prior month's  ending  outstanding
     receivables.
(2)  The average  monthly  payment  rates shown are  expressed as an  arithmetic
     average of the payment rate during each month of the period indicated.


   The amount of collections of Receivables  may vary from month to month due to
seasonal   variations,   general  economic  conditions  and  payment  habits  of
individual cardholders.  There can be no assurance that collections of Principal
Receivables  with  respect  to the Trust  Portfolio,  and thus the rate at which
Certificateholders  could  expect  to  receive  payments  of  principal  on  the
Certificates  during  either  the  Controlled  Amortization  Period or the Rapid
Amortization  Period,  will be similar to the  historical  experience  set forth
above. In addition,  if a Pay Out Event occurs, the average life and maturity of
the Certificates could be significantly reduced.


   Because  there may be a slowdown in the payment  rate below the payment  rate
used to determine the Controlled Amortization Amount, or because a Pay Out Event
may occur which would initiate the Rapid  Amortization  Period,  there can be no
assurance  that the actual  number of months  elapsed from the  beginning of the
Controlled  Amortization  Period to the final  Distribution Date with respect to
the Class A  Certificates  or the Class B  Certificates  will equal the expected
number of months (respectively, 14 months and 15 months).




                                      A-103







<PAGE>
<PAGE>





                                  PEOPLE'S BANK

   People's  Bank  was  formed  in  1842  and is  headquartered  in  Bridgeport,
Connecticut.  People's Bank is a  majority-owned  subsidiary of People's  Mutual
Holdings, which as of December 31, 1994 owns 67.7% of the issued and outstanding
common stock of People's Bank. In May 1993,  People's Bank issued $69,000,000 of
convertible  preferred  stock.  After  such stock is fully  converted,  People's
Mutual  Holdings will own 60.5% of the common stock of People's  Bank.  People's
Bank is chartered as a Connecticut  stock savings bank, and as a state chartered
non-member  bank is regulated by the State of Connecticut  Department of Banking
and by the FDIC.  As of December  31,  1994,  People's  Bank's total assets were
approximately  $6.5 billion,  total liabilities were approximately $6.0 billion,
and total  stockholders'  equity was approximately $469 million. At December 31,
1994,  People's  Bank Tier 1 leverage  capital  ratio was 7.1%,  satisfying  the
minimum ratio of 4.0% to 5.0% generally  required by the FDIC.  People's Bank is
also subject to the FDlC's risk-based capital regulations, which require minimum
ratios of Tier 1 capital and total capital to  risk-weighted  assets of 4.0% and
8.0%,  respectively.  People's Bank satisfied these requirements at December 31,
1994 with  ratios of 10.1% and 11.3%,  respectively.  People's  Bank  regulatory
capital  ratios at  December  31, 1994 exceed the FDlC's  numeric  criteria  for
classification  as a 'well  capitalized'  institution.  People's  Bank's lending
activities  consist of originating  loans secured by residential  and commercial
properties,   and  extending  secured  and  unsecured  loans  to  consumers  and
businesses.





                                      A-104





<PAGE>
<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]





                                      A-105







<PAGE>
<PAGE>

Excerpt from Prospectus dated September 24, 1992

                       Standard Credit Card Master Trust I
             Floating Rate Credit Card Participation Certificates,
                                  Series 1992-3

              THE CREDIT CARD BUSINESS OF CITIBANK (SOUTH DAKOTA)

General

   The  Receivables  which  the  Banks  convey  to the  Trust  from time to time
pursuant  to the  Pooling  Agreement  have  been  and  will  be  generated  from
transactions  made by holders of certain credit card accounts.  Citibank  (South
Dakota) will service these  accounts at its  facilities  located in Sioux Falls,
South Dakota, and through affiliated credit card  processors pursuant to service
contracts.  The  Receivables  conveyed to the Trust to date were generated under
the  VISA  U.S.A.,  Inc.  ('VISA')  or  MasterCard  International   Incorporated
('MasterCard  International')  programs and were either  originated  by Citibank
(South  Dakota) or purchased by Citibank  (South  Dakota) from other credit card
issuers.  Such accounts are owned by Citibank (South Dakota) but a participation
in the  Receivables  in  certain of these  accounts  has been or will be sold to
Citibank (Nevada) prior to their conveyance to the Trust.

     Subject  to  certain  conditions,   the  Banks  may  convey  to  the  Trust
receivables  arising in credit card accounts of a type not currently included in
the  Accounts.  Affiliates  of the Banks  also  currently  conduct  credit  card
businesses. For example, Citibank (Maryland), N.A. owns and services a portfolio
of VISA'r'* and MasterCard'r' credit card accounts and Citicorp Retail Services,
Inc.  also manages  private  label credit card  programs for several  retailers.
Receivables  arising in such accounts may be  participated to the Banks and sold
to the Trust.  In  addition,  the Banks may purchase  portfolios  of credit card
accounts from other credit card issuers which may be included in the Trust. Such
accounts may not be originated, used or collected in the same manner as the VISA
and MasterCard  accounts described below and may differ with respect to loss and
delinquency and revenue  experience and historical  payment rates. Such accounts
may also have different terms than the accounts described below, including lower
periodic finance charges.  Consequently, the addition of the receivables arising
in such  accounts to the Trust could have the effect of reducing  the  Portfolio
Yield.  The Banks  intend to file with the  Commission  on behalf of the Trust a
Report on Form 8-K with respect to any  addition of accounts  which would have a
material  effect  on  the  composition  of  the  Accounts.   See  'Master  Trust
Provisions--Addition of Trust Assets'.

   The following  discussion  describes certain terms and characteristics of the
accounts in the Portfolio  from which the Accounts were  selected.  The Eligible
Accounts from which the Accounts were selected  represent  only a portion of the
Portfolio.  In addition,  Additional  Accounts may consist of Eligible  Accounts
which are not  currently in existence  and which are  selected  using  different
eligibility  criteria from those used in selecting the Accounts already included
in the Trust. See 'Master Trust  Provisions--Addition  of Trust Assets' and 'The
Pooling  Agreement  Generally--Representations  and  Warranties'.  Consequently,
actual loss and  delinquency,  revenue and monthly  payment rate experience with
respect to the Eligible  Accounts and the  Additional  Accounts may be different
from such experience for the Portfolio described hereunder.

   Citibank (South Dakota) is a member of VISA and MasterCard International. The
VISA and  MasterCard  credit cards are issued as part of the worldwide  VISA and
MasterCard  International  systems,  and  transactions  creating the receivables
through  the  use of the  credit  cards  are  processed  through  the  VISA  and
MasterCard  International  authorization and settlement  systems.  Should either
system  materially  curtail its  activities,  or should  Citibank (South Dakota)
cease to be a member of VISA or  MasterCard  International,  for any reason,  an
Early  Amortization Event could occur, and delays in payments on the Receivables
and possible  reductions in the amounts  thereof could also occur.  The VISA and
MasterCard  accounts the  receivables  in which have been  conveyed to the Trust
include both nonpremium and premium VISA and MasterCard accounts.  Such accounts
differ with respect to certain  characteristics  such as annual  fees,  periodic
finance charges and late fees on amounts charged for goods and services, as more
fully described  below.  See 'The  Accounts'.  For the six months ended June 30,
1992, the average receivables  balance of nonpremium and premium accounts,  as a
percentage  of the  total  receivables  balance  of the  entire  Portfolio,  was
approximately 76% and 24%, respectively.
- ----------
*    VISA and  MasterCard  are  registered  trademarks of VISA U.S.A.,  Inc. and
     MasterCard International Incorporated, respectively.


                                      A-106





<PAGE>
<PAGE>



     The VISA and  MasterCard  credit cards of the type  pursuant to which the
Accounts were  established may be used to purchase  merchandise and services and
to obtain cash  advances.  A cash  advance is made when a credit card account is
used to obtain cash from a financial  institution or automated  teller  machine,
which may be located at a financial  institution,  supermarket or other business
establishment. Amounts due with respect to both purchases and cash advances will
be included in the Receivables.

     The  VISA and  MasterCard  credit  card  accounts  owned by Citibank (South
Dakota) were principally  generated through: (i) applications mailed directly to
prospective  cardholders;   (ii)  applications  made  available  to  prospective
cardholders  at  the  banking  facilities  of  Citibank (South Dakota), at other
financial  institutions and at retail outlets;  (iii) applications  generated by
advertising  on  television,  on  radio  and in  magazines; (iv) direct mail and
telemarketing  solicitation  for  accounts  on  a  preapproved credit basis; (v)
solicitation  of   cardholders   of   existing   nonpremium accounts for premium
accounts;  (vi)   applications  through   affinity marketing programs; and (vii)
purchases of accounts from other credit card issuers.

Acquisition and Use of Credit Cards

     When Citibank  (South Dakota)  generates new VISA and  MasterCard  accounts
through the  solicitation  of  individual  applications  to open an account,  it
reviews each  application for completeness  and  creditworthiness.  In addition,
Citibank  (South  Dakota)  generally  obtains  a  credit  report  issued  by  an
independent credit reporting agency with respect to the applicant.  In the event
there are  discrepancies  between the  application  and the credit report and in
certain other  circumstances,  Citibank (South Dakota) may verify certain of the
information regarding the applicant. Citibank (South Dakota) generally evaluates
the ability of an  applicant  for a VISA or  MasterCard  credit card  account to
repay  credit card  balances by applying a credit  scoring  system  using models
developed with the assistance of an independent  firm with extensive  experience
in developing  credit  scoring  models.  Credit scoring is intended to provide a
general  indication,  based on the  information  available,  of the  applicant's
willingness  and  ability  to  repay  his or  her  obligations.  Credit  scoring
evaluates a potential  cardholder's  credit  profile to arrive at an estimate of
the  associated  credit risk.  Models for credit  scoring are developed by using
statistics to evaluate common  characteristics and their correlation with credit
risk. The credit scoring model used to evaluate a particular  applicant is based
on a variety of factors,  including the manner in which the application was made
or the  manner  in  which  the  account  was  acquired  as well as the  place of
residence of the applicant or  cardholder.  From time to time the credit scoring
models used by Citibank  (South Dakota) are reviewed and, if necessary,  updated
to reflect more current statistical information.  Once an application to open an
account is approved an initial credit limit is established for the account based
on, among other things,  the applicant's  credit score and the source from which
the account was acquired.

     Citibank (South  Dakota) also generates  new VISA and  MasterCard  accounts
through  direct  mail  and  telemarketing  solicitation  campaigns  directed  at
individuals  who have been  preapproved  by Citibank  (South  Dakota).  Citibank
(South Dakota) identifies  potential  cardholders for preapproved direct mail or
telemarketing solicitation campaigns by supplying a list of credit criteria to a
credit bureau which  generates a list of individuals  who meet such criteria and
forwards such list to a processing  vendor.  The  processing  vendor screens the
list in  accordance  with the credit  criteria  of  Citibank  (South  Dakota) to
determine  the  eligibility  of the  individuals  on the list for a  preapproved
solicitation.   Individuals   qualifying   for   preapproved   direct   mail  or
telemarketing solicitation are invited to apply for a credit card without having
to complete a detailed application. In the case of preapproved solicitations,  a
predetermined  credit  limit is  reserved  for each  member of the  group  being
solicited,  which  credit  limit may be based  upon,  among other  things,  each
member's individual credit profile, level of existing and potential indebtedness
relative  to  assumed  income  and  estimated  income  and the  availability  of
additional demographic data for such member.

     In recent years,  Citibank  (South Dakota) has added affinity  marketing to
its  other  means of  business  development.  Affinity  marketing  involves  the
solicitation of prospective  cardholders from identifiable  groups with a common
interest  and/or  common  cause.  Affinity  marketing is  conducted  through two
approaches:  the first relies on the solicitation of organized membership groups
with the written  endorsement of the group's  leadership and the second utilizes
direct mail  solicitation of prospective  cardholders  through the use of a list
purchased from a group. Solicitation activities used in connection with affinity
marketing also include solicitations in appropriate magazines, telemarketing and
applications made available to prospective cardholders in appropriate locations.
In certain cases,  preapproved  solicitations will be used in the same manner as
described in the preceding paragraph.



                                      A-107





<PAGE>
<PAGE>



     Credit card accounts that have been  purchased by Citibank  (South  Dakota)
were originally opened using criteria  established by the institution from which
the  accounts  were  purchased  or by the  institution  from  which the  selling
institution  originally purchased the accounts.  Purchased accounts are screened
against  criteria which are set at the time of acquisition to determine  whether
any of the purchased accounts should be closed immediately. Any accounts failing
the  criteria  are  closed  and  no  further  purchases  or  cash  advances  are
authorized.  All other such  accounts  remain  open.  The credit  limits on such
accounts are based  initially on the limits  established  or  maintained  by the
selling  institution.  The Accounts  include accounts from a portfolio of credit
card  accounts  originated  by First  RepublicBank  of Delaware  and acquired by
Citibank  (South Dakota) from the FDIC in October 1988 (the 'First  RepublicBank
Portfolio'),  accounts  from a portfolio of credit card  accounts  originated by
Empire of America  Federal  Savings  Bank  ('Empire')  and  acquired by Citibank
(South  Dakota) from Empire in June 1989 (the 'Empire  Portfolio')  and accounts
from a portfolio of credit card  accounts  originated or acquired by The Bank of
New England  Corporation ('Bank of New England') and acquired by Citibank (South
Dakota) in February 1990 (the 'Bank of New England  Portfolio').  It is expected
that other portfolios of credit card accounts  purchased by the Banks from other
credit card  issuers  will be added to the Trust from time to time.  See 'Master
Trust  Provisions--Addition of Trust Assets'.  It is expected that such accounts
will be screened in the manner described above.

     Each  cardholder  is  subject  to  an  agreement  governing  the  terms and
conditions of the accounts.  Pursuant to such agreement, Citibank (South Dakota)
reserves the  right  to  change or terminate any terms, conditions,  services or
features  of  the  accounts (including increasing or decreasing periodic finance
charges,  other  charges  or  minimum  payments).  Credit limits may be adjusted
periodically based upon an evaluation of the cardholder's performance.

Collection of Delinquent Accounts

     Generally, Citibank (South Dakota) considers  a VISA or MasterCard  account
delinquent  if a minimum  payment  due  thereunder  is not  received by Citibank
(South Dakota) by the due date indicated on the cardholder's statement.  Efforts
to collect  delinquent  credit card  receivables  are made by the  personnel  of
Citibank  (South  Dakota),  supplemented  by  collection  agencies and attorneys
retained by Citibank (South  Dakota).  Under current  practice,  Citibank (South
Dakota  includes  a request  for  payment  of  overdue  amounts  on all  billing
statements  issued  after  the  account  becomes  delinquent.  While  collection
personnel initiate telephone contact with cardholders whose credit card accounts
have become as little as five days delinquent, based on credit scoring criteria,
generally contact is initiated when an account is 35 days or more delinquent. In
the event that  initial  telephone  contact  fails to resolve  the  delinquency,
Citibank (south Dakota)  continues to contact the cardholder by telephone and by
mail.  Thirty-five  days  after an  account  becomes  delinquent  no  additional
extensions of credit  through such account are  authorized.  Generally,  no more
than 95 days after the account becomes delinquent it is closed.  Citibank (South
Dakota) may also, at its  discretion,  enter into  arrangements  with delinquent
cardholders to extend or otherwise change payment schedules.  The current policy
of Citibank (South Dakota) is to charge off an account when that account becomes
185 days delinquent;  provided,  that if Citibank (South Dakota) receives notice
that a cardholder  has filed for  bankruptcy or has a bankruptcy  petition filed
against it,  Citibank (South Dakota)  charges-off  such servicing and charge-off
policies and  collection  practices of Citibank  (South  Dakota) may change over
time in  accordance  with the  business  judgment  of Citibank  (South  Dakota),
applicable law and guidelines established by applicable regulatory authorities.


Loss and Delinquency Experience

     The  following  table  set  forth  the loss and delinquency experience with
respect to payments by cardholders for each of the  periods shows for the entire
portfolio of consumer  revolving credit loans arising in the VISA and MasterCard
accounts  currently  owned by Citibank  (South  Dakota) (the  'Portfolio').  The
Portfolio includes  receivables  previously  transferred by the Banks to certain
trusts  (other  than the  Trust) in  outstanding  transactions  similar  to that
described  by this  Prospectus,  which  receivables  are  currently  serviced by
Citibank (South Dakota). The aggregate balance of the receivables transferred to
such trusts on their respective dates of transfer was approximately $17 billion.
The Banks  believe that the  historical  performance  of the  Eligible  Accounts
existing  in the  Portfolio  as of June 30,  1992 was no  worse than that of the
portfolio  as a whole.  There can be no  assurance,  however,  that the loss and
delinquency  experience for the Receivables in the future will be similar to the
historical experience set forth below with respect to the Portfolio.

                                      A-108





<PAGE>
<PAGE>



       The  amount of  delinquent  receivables  and the  amount  of  charged-off
receivables  for the Portfolio  increased in 1991 and in the first six months of
1992 due to underlying economic conditions. The amount of delinquent receivables
and the amount of  charged-off  receivables  for the  Portfolio  may continue to
increase in the future if such  economic  conditions  worsen and may continue to
increase  for  several  months  even after  such  conditions  begin to  improve.
Although no  assurance  can be given,  the Banks do not expect the  Repricing to
have a material  adverse  effect on the  amount of  delinquent  and  charged-off
receivables  for the  Portfolio in the future.  See 'The  Accounts--Billing  and
Payments'.

                     Loss Experience for the Portfolio(1)(2)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                           Six Months             Year Ended December 31,
                                              Ended       --------------------------------------
                                          June 30, 1992      1991           1990         1989
                                          -------------   -----------   -----------  -----------
<S>                                        <C>            <C>           <C>          <C>        
Average Receivables Outstanding(3) ....    $29,849,691    $29,112,792   $25,796,848  $20,409,498
Net Losses(4)..........................    $ 1,010,073    $ 1,899,902   $ 1,305,598  $   949,487
Net Losses as a Percentage of Average
Receivables Outstanding(5) ............           6.80%          6.53%         5.06%       4.65%
</TABLE>
- ----------
(1)  The figures  show do not include  any loss  experience  for the Bank of New
     England  Portfolio  for the years  ended  December  31,  1990 and 1989.  In
     addition,  the figures  shown for the year ended  December 31, 1989 include
     information  with respect to loss  experience for the Empire  Portfolio for
     only the six months ended December 31, 1989.
(2)  Losses include write-offs of Principal and Finance Charge Receivables.
(3)  Average Receivables  Outstanding is the average of receivables  outstanding
     during the periods indicated.
(4)  Net losses as a percentage  of gross  charge-offs  for the six months ended
     June 30, 1992 and for each of the years ended  December 31, 1991,  1990 and
     1989  were  87.61%,   88.60%.  86.42%  and  85.27%,   respectively.   Gross
     charge-offs are charge-offs before recoveries and do not include the amount
     of any reductions in Average Receivables Outstanding due to fraud, returned
     goods, customer disputes or certain other miscellaneous write-offs.
(5)  The  percentage  for the six months  ended June 30,  1992 is an  annualized
     figure.

              Delinquencies as a Percentage of the Portfolio(1)(2)
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                    Six                                        Year Ended December 31,
                               Months Ended          ----------------------------------------------------------------------------
                               June 30, 1992                 1991                      1990                          1989
                          -----------------------   ------------------------  -------------------------  ------------------------
   Number of Days          Delinquent               Delinquent                Delinquent                  Delinquent
     Delinquent              Amount    Percentage     Amount      Percentage    Amount       Percentage     Amount     Percentage
   ---------------         ----------  ----------   ----------    ----------  -----------    ----------  -----------   ----------
<C>                        <C>           <C>        <C>             <C>        <C>              <C>      <C>              <C>  
35-64 days ...........     $1,158,534    3.88%      $1,130,161      3.88%      $ 964,077        3.74%    $ 716,322        3.51%
65-94 days ...........        528,215    1.77          510,995      1.76         402,132        1.56       285,197        1.40
95 days or more ......        898,389    3.01          855,187      2.94         603,792        2.34       430,146        2.11
                           ----------    ----       ----------      ----      ----------        ----    ----------        ---- 
  Total ..............     $2,585,138    8.66%      $2,496,343      8.58%     $1,970,001        7.64%   $1,431,665        7.02%
                           ==========    ====       ==========      ====      ==========        ====    ==========        ==== 
</TABLE>
- ----------
(1)  The  percentages  are the result of dividing  Delinquent  Amount by Average
     Receivables Outstanding for the periods indicated.
(2)  The  figures  shown  do  not  include  any  information   with  respect  to
     delinquencies  for the Bank of New  England  Portfolio  for the years ended
     December  31, 1990 and 1989.  In addition,  the figures  shown for the year
     ended December 31, 1989 include  information  with respect to delinquencies
     for the Empire Portfolio for only the six months ended December 31, 1989.

Revenue Experience

   The  revenues  for the  Portfolio  from  finance  charges  and fees billed to
cardholders  for the six  months  ended June 30,  1992 and for each year  of the
three-year period ended December 31, 1991, are set forth in the following table.


                                      A-109





<PAGE>
<PAGE>



     The  revenue  experience  in the following table is presented on an accrual
basis before deduction for charge-offs.  Cash collections on receivables may not
reflect the  historical  experience in the table.  During  periods of increasing
delinquencies,  billings of finance charges and fees may exceed cash collections
as amounts  collected on credit card  receivables  lag behind  amounts billed to
cardholders.  Conversely, as delinquencies decrease, cash collections may exceed
billings of finance  charges and fees as amounts  collected in a current  period
may include amounts billed during prior periods. However, the Banks believe that
during the three years ended December 31, 1991 and the six months ended June 30,
1992  revenues  as  presented  closely  approximated  revenues  on a cash basis.
Revenues from finance charges and fees on both a billed and a cash basis will be
affected by numerous  factors,  including  the  periodic  finance  charge on the
receivables,  the  amount  of the  annual  membership  fee,  other  fees paid by
cardholders,  the percentage of  cardholders  who pay off their balances in full
each month and do not incur periodic finance charges on purchases and changes in
the level of delinquencies on the receivables. See 'Special Considerations'.



                     Revenue Experience for the Portfolio(1)
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                           Six Months             Year Ended December 31,
                                             Ended        ----------------------------------------
                                         June 30, 1992       1991           1990           1989
                                         -------------    ----------     ----------     ----------
<S>                                       <C>            <C>            <C>            <C>        
Finance Charges and Fees Billed (2) ....   $2,923,209     $5,803,520     $5,197,971     $4,138,851
Average Revenue Yield (3)(4) ...........        19.69%         19.93%         20.15%         20.28%
</TABLE>
- ----------
(1)  The figures  shown do not include any  information  with respect to revenue
     for the Bank of New England Portfolio for the years ended December 31, 1990
     and 1989. In addition,  the figures  shown for the year ended  December 31,
     1989 include  information  with respect to revenue for the Empire Portfolio
     for only the six months ended December 31, 1989.
(2)  Certain amounts included in Finance Charges and Fees Billed will be treated
     for purposes of the Pooling Agreement as Principal  Receivables rather than
     finance  Charge  Receivables.  These  amounts  were less than 5% of Finance
     Charges and Fees Billed for each of the periods shown in the table. Finance
     Charges and Fees Billed do not include revenue attributable to Interchange.
     See 'Interchange' below.
(3)  Average  Revenue Yield is the result of dividing  Finance  Charges and Fees
     Billed by Average Receivables Outstanding during the periods indicated.
(4)  The  percentage  for the six months  ended June 30,  1992 is an  annualized
     figure.

     The revenues for the Portfolio shown in the table above are attributable to
periodic  finance charges and annual and other fees billed to cardholders but do
not include revenue  attributable to  Interchange.  The periodic  finance charge
assessed  on most of the premium  accounts  for  purchases  of  merchandise  and
services in the Portfolio is lower than the periodic  finance charge assessed on
most  of the  nonpremium  accounts  for  such  purchases,  although  the  annual
membership  fee on the  premium  accounts  is higher.  The  revenues  related to
periodic  finance  charges and fees (other than annual fees) depend in part upon
the collective  preference of cardholders to use their credit cards as revolving
debt instruments for purchases and cash advances and to pay off account balances
over several months as opposed to convenience use (where the cardholders  prefer
instead to pay off their entire balance each month,  thereby  avoiding  periodic
finance  charges on  purchases)  and upon other  series of which the  cardholder
chooses to avail himself and which are paid for by the use of the card. Fees for
these other  services will be treated for purposes of the Pooling  Agreement and
the Series  Supplement  as  Principal  Receivables  rather than  Finance  Charge
Receivables;  however, the Banks will be permitted to specify that any such fees
will be treated as Finance  Charge  Receivables.  Revenues  related to  periodic
finance  charges and fees also depend on the types of charges and fees  assessed
on the Accounts and on whether such Accounts are nonpremium or premium Accounts.
Accordingly, revenues will be affected by future changes in the types of charges
and  fees  assessed  on the  Accounts,  on  the  respective  percentages  of the
Receivable  balances  of  nonpremium  and  premium  Accounts  and the  types  of
Additional Accounts the receivables in which are added to the Trust from time to
time. See 'Master Trust  Provisions--Addition of Trst Assets'. Revenues could be
adversely  affected by future  changes in fees and charges  assessed by Citibank
(South Dakota) and other factors.  See 'Certain Legal Aspects of the Receivables
- --Consumer Protection  Laws'. If the  Repricing  had been in effect for the year
ended  December  31,1991,  the Banks believe that the Average  Revenue Yield (as
defined in the chart  above)  would  have been  approximately  19.35%.  However,
because  cardholder  behavior  is  difficult  to predict  and is  influenced  by
numerous  variables,  the Banks are unable to predict what effect the  Repricing
will have on Average Revenue Yield in the future. See 'The Accounts--Billing and
Payments'.


                                      A-110





<PAGE>
<PAGE>



Cardholder Monthly Payment Rates for the Portfolio

   Monthly  payment  rates on the  Receivables  may vary  because,  among  other
things,  cardholders may fail to make a required payment, may only make payments
as low as the  minimum  required  payment  or may make  payments  as high as the
entire  outstanding  balance.  Monthly payment rates on the Receivables may also
vary due to seasonal purchasing and payment habits of cardholders. The following
table sets forth the highest and lowest cardholder monthly payment rates for the
Portfolio  during  any  month  in the  periods  shown  and  the  average  of the
cardholder  monthly  payment rates for all months during the periods  shown,  in
each case calculated as a percentage of the total beginning account balances for
such month.  Monthly  payment rates reflected in the table include amounts which
would be deemed payments of Principal Receivables and Finance Charge Receivables
with respect to the Accounts as well as certain noncash adjustments which  would
not generally  be  deemed   payments of  Principal Receivables or Finance Charge
Receivables but do not include amounts received as recoveries of Receivables  or
Interchange  which  would  be  deemed  payments  of  Finance Charge Receivables.
In addition, the amount of outstanding  Receivables and the rates  of  payments,
delinquencies,  charge-offs  and  new  borrowings  on  the  Accounts depend on a
variety of factors  including  seasonal  variations,  the availability of  other
sources of credit, general economic conditions, tax laws, consumer  spending and
borrowing patterns and the terms of the Accounts (which are subject to change by
Citibank (South Dakota)).

Cardholder Monthly Payment Rates for the Portfolio(1)
<TABLE>
<CAPTION>

                                        Six Months     Year Ended December 31,
                                          Ended      --------------------------
                                      June 30, 1992   1991     1990       1989
                                      -------------  -----     -----     ------
<S>                                       <C>        <C>       <C>       <C>   
Lowest Month .........................    12.22%     11.27%    11.63%    12.28%
Highest Month ........................    14.50%     13.65%    13.97%    15.32%
Average of the Months in the Period ..    13.55%     12.56%    12.78%    13.36%
</TABLE>
- ----------
(1)  The percentages for the periods shown above do not include information with
     respect to monthly payment rates for the Bank of New England  Portfolio for
     the years ended  December 31, 1990 and 1989. In addition,  the  percentages
     shown for the year ended December 31, 1989 include information with respect
     to monthly  payment rates for the Empire  Portfolio for only the six months
     ended December 31, 1989.

     Although no assurance  can be given,  the Banks do not expect the Repricing
to have a material  adverse effect on cardholder  monthly  payment rates for the
Portfolio in the future. See 'The Accounts--Billing and Payments'.

Interchange

     Creditors   participating   in  the  VISA  and   MasterCard   International
associations  receive certain fees  ('Interchange') as partial  compensation for
taking  credit  risk,  absorbing  fraud  losses and funding  receiveables  for a
limited  period  prior  to  initial  billing.  Under  the  VISA  and  MasterCard
International  systems,  a  portion  of  this  Interchange  in  connection  with
cardholder charges for merchandise and services is passed from banks which clear
the transactions for merchants to credit card-issuing banks.  Interchange ranges
from  appropriately  1% to  1.85% of the  transaction  amount.  Citibank  (South
Dakota) is required, pursuant to the terms of the Pooling Agreement, to transfer
to the Trust  Interchange  attributed to cardholder  charges for merchandise and
services in the Accounts.  Interchange is allocated to the Trust on the basis of
the  percentage  equivalent of the ratio which the amount of cardholder  charges
for  merchandise  and  services  in the  Accounts  bears to the total  amount of
cardholder  charges for  merchandise  and  services in the  Portfolio.  VISA and
MasterCard  International may from time to time change the amount of Interchange
reimbursed to banks issuing their credit cards.

                                  THE ACCOUNTS

General

     The Receivables arise in the Accounts. The Accounts have been selected from
substantially  all of the Eligible  Accounts in the Portfolio.  See 'The Pooling
Agreement Generally--Representations and Warranties'.



                                      A-111





<PAGE>
<PAGE>



     Citibank (South Dakota)  believes that the Accounts are  representative  of
the Eligible  Accounts in the  Portfolio and that the inclusion of the Accounts,
as a whole,  does not  represent  an adverse  selection  from among the Eligible
Accounts.  For the six months ended June 30, 1992 and for each of the past three
years,  the  balance of the  receivables  arising  from  nonpremium  and premium
accounts in the Portfolio as a percentage of the total receivable balance of the
Portfolio has historically averaged approximately 74% and 26%, respectively. The
balance of the  receivables  arising from  nonpremium and premium  accounts as a
percentage of the total receivable  balance of the Accounts,  as of September 5,
1992, was approximately 73% and 27%, respectively.  Although no assurance can be
given,  the Banks do not believe that such difference  between the Portfolio and
the Accounts  will result in a material  difference in  performance  between the
Portfolio and the Accounts.  The  information in the tables above entitled 'Loss
Experience for the Portfolio', 'Delinquencies as a Percentage of the Portfolio',
'Revenue Experience for the Portfolio' and 'Cardholder Monthly Payment Rates for
the Portfolio' relates to the historical Portfolio.

     The   Accounts   include   receivables  which  have  been   charged-off  as
uncollectible  prior  to  their  addition to the Trust in accordance with normal
servicing  policies.  However,  for  purposes  of  calculation  of the amount of
Principal Receivables and Finance Charge Receivables in  the Trust for any date,
the balance of such charged-off Receivables is zero and the  Trust owns only the
right to receive recoveries with respect to such Receivables.

     As of the Trust  Cut-Off Date and the Series  Cut-Off Date (and on the date
any new Receivables are  generated),  the Banks have  represented and warranted,
and will represent and warrant,  to the Trust that the Receivables (and such new
Receivables)  meet  the  eligibility  requirements  set  forth  in  the  Pooling
Agreement.   See   'The   Pooling   Agreement   Generally--Representations   and
Warranties'.  There can be no  assurance  that all of the Accounts will continue
to meet applicable eligibility requirements throughout the life of the Trust.



     The  Accounts  consist  of  Eligible  Accounts,  which  consist of VISA and
MasterCard  credit  card  accounts.   The  Banks  expect  (subject  to  ceretain
limitations and conditions),  and, in certain circumstances,  will be obligated,
to designate  from time to time  Additional  Accounts and to convey to the Trust
all Receivables of such Additional  Accounts,  whether such Receivables are then
existing or thereafter  created.  On December 17, 1991, on February 18, 1992 and
on August 17, 1992, the Banks made Lump Sum Additions to the Trust which, in the
aggregate,  included approximately $4 billion of Principal Receivables. The Lump
Sum  Additions  made to the Trust on  December  17, 1991 and  February  18, 1992
consisted  primarily of  receivables  arising from certain  nonpremium  VISA and
MasterCard  credit card accounts  which had been  previously  transferred by the
Banks to the National  Credit Card Trust  1988-1 and National  Credit Card Trust
1989-1 (collectively, the 'Terminated Trusts'), credit card trusts originated by
the Banks which had reached  their  maturity  dates and  terminated  pursuant to
their  terms.  The  accounts  with  respect  to the  Terminated  Trusts  met the
eligibility  criteria  used in  selecting  the Initial  Accounts at the time the
receivables  in such accounts were included in the Trust.  The Lump Sum Addition
made to the Trust on August 17, 1992 consisted of premium and  non-premium  Visa
and MasterCard  credit card accounts which met the eligibility  criteria used in
selecting the Initial Accounts at the time the receivables in such accounts were
included in Trust.



     Additional  Accounts will be subject to different eligibility criteria from
those used in selecting the Initial Accounts and may not be accounts of the same
type previously included in the Trust.  Therefore there can be no assurance that
such  Additional  Accounts  will be of the same  credit  quality as the  Initial
Accounts or the Additional  Accounts the Receivables in which have been conveyed
previously to the Trust.  Moreover,  Additional Accounts may contain Receivables
which consist of fees,  charges and amounts  which are different  from the fees,
charges  and amounts  described  below.  Such  Additional  Accounts  may also be
subject to different credit limits, balances and ages.  Consequently,  there can
be no assurance  that the  Accounts  will  continue to have the  characteristics
described below as Additional  Amounts are added. In addition,  the inclusion in
the Trust of Additional  Accounts with lower periodic  finance  charges may have
the effect of reducing the  Portfolio  Yield.  The Banks intend to file with the
Commission,  on behalf of the  Trust,  a Report on Form 8-K with  respect to any
addition of accounts  which would have a material  effect on the  composition of
the Accounts. See 'Master Trust Provisions--Addition of Trust Assets'.




                                      A-112





<PAGE>
<PAGE>



     The  Receivables  in  the  Accounts  as  of  September  5,  1992   included
$202,350,997  of Finance Charge  Receivables  and  $11,469,226,967  of Principal
Receivables  (which  amounts  include  overdue  Finance Charge  Receivables  and
overdue  Principal  Receivables).  As of September 5, 1992, there were 9,763,838
Accounts. The Accounts had an average Principal Receivable balance of $1,175 and
an average credit limit of $3,317.  The average total Receivable  balance in the
Accounts  as a  percentage  of the  average  credit  limit  with  respect to the
Accounts was  approximately  36%.  Approximately 58% of the Accounts were opened
prior to September 1990.  Approximately  14.17%,  11.98%, 6.32% and 5.19% of the
Accounts relate to cardholders having billing addresses in California, New York,
Texas and Florida,  respectively.  Not more than 5% of the  Accounts  related to
cardholders having billing addresses in any other state.

   The  following  tables  summarize  the  Accounts  by various  criteria  as of
September  5,1992.  Receivables  in certain New Accounts  have been added to the
Trust since  September  5, 1992.  If such  Receivables  had been  included as of
September 5, 1992, the data relating to the composition of accounts presented in
the following  tables would not have been  materially  different.  References to
'Receivables  Outstanding'  in the following  tables include both Finance Charge
Receivables and Principal  Receivables.  Because the composition of the Accounts
will change in the future,  these tables are not  necessarily  indicative of the
future composition of the Accounts.

                   Composition of Accounts by Account Balance
<TABLE>
<CAPTION>
                                                   Percentage                       Percentage
                                                    of Total                         of Total
                                      Number of    Number of      Receivables       Receivables
          Account Balance             Accounts      Accounts      Outstanding       Outstanding
         ----------------           ----------    ----------    ----------------    ------------
<S>                                  <C>           <C>          <C>                    <C>    
Credit Balance(1) .............         66,188       0.68%      $  (9,323,340.77)      (0.08)%
No Balance(2)..................      2,371,910      24.30                   0.00        0.00
Less than or equal to $500.00..      1,888,705      19.35         416,619,699.41        3.57
$500.01 to $1,000.00...........      1,593,932      16.32       1,182,676,677.79       10.13
$1,000.01 to $2,000.00 ........      1,950,084      19.98       2,774,189,799.72       23.77
$2,000.01 to $3,000.00 ........        785,314       8.04       1,916,493,035.85       16.42
$3,000.01 to $4,000.00 ........        404,502       4.14       1,398,886,369.00       11.99
$4,000.01 to $5,000.00 ........        344,477       3.53       1,562,111,483.78       13.38
$5,000.01 to $6,000.00 ........        157,488       1.61         857,080,456.23        7.34
$6,000.01 to $7,000.00 ........         82,211       0.84         530,727,544.88        4.55
$7,000.01 to $8,000.00 .........        50,457       0.52         376,983,729.12        3.23
$8,000.01 to $9,000.00 ........         31,601       0.32         267,909,314.48        2.30
$9,000.01 to $10,000.00........         22,918       0.23         217,248,282.15        1.86
Over $10,000.00................         14,051       0.14         179,974,912.74        1.54
                                     ---------     ------     ------------------      ------ 
  Total .......................      9,763,838     100.00%    $11,671,577,964.38      100.00%
                                     =========     ======     ==================      ====== 
</TABLE>
- ----------
(1)  Credit balances are a result of cardholder  payments and credit adjustments
     applied in excess of an Account's unpaid balance.  Accounts which currently
     have a credit  balance are included  because  Receivables  may be generated
     with respect thereto in the future.
(2)  Accounts which currently have no balance are included  because  Receivables
     may be generated with respect thereto in the future.


                     Composition of Accounts by Credit Limit
<TABLE>
<CAPTION>
                                                    Percentage                         Percentage
                                                     of Total                           of Total
                                        Number of   Number of        Receivables       Receivables
           Credit Limit                 Accounts    Accounts         Outstanding       Outstanding
          ----------------              ---------    --------    ------------------    -----------
<S>                                    <C>             <C>         <C>                  <C>  
Less than or equal to $500.00...          520,601       5.33%      $  50,592,426.11       0.43%
$500.01 to $1,000.00............        1,369,067      14.02         639,383,128.02       5.48
$1,000.01 to $2,000.00 .........        2,553,625      26.15       2,064,579,993.10      17.69
$2,000.01 to $3,000.00 .........        1,402,647      14.37       1,513,378,302.74      12.97
$3,000.01 to $4,000.00 .........          829,832       8.50       1,029,307,132.47       8.82
$4,000.01 to $5,000.00 .........        1,146,331      11.74       2,133,326,939.07      18.28
Over $5,000.00 .................        1,941,735      19.89       4,241,010,042.87      36.33
                                        ---------     ------     ------------------     ------ 
  Total.........................        9,763,838     100.00%    $11,671,577,964.38     100.00%
                                        =========     ======     ==================     ====== 
</TABLE>



                                      A-113





<PAGE>
<PAGE>



                  Composition of Accounts by Payment Status(1)

<TABLE>
<CAPTION>
                                                           Percentage                        Percentage
                                                            of Total                          of Total
                                              Number of    Number of         Receivables     Receivables
             Payment Status                   Accounts     Accounts          Outstanding     Outstanding
            ----------------                 ----------   ----------       ---------------   ------------
<S>                                          <C>           <C>             <C>                 <C>   
Current(2) .............................     8,768,471       89.82%        $ 9,870,226,646      85.87%
Up to 34 days delinquent ...............       594,725        6.09           1,037,805,517       8.89
35 to 64 days delinquent ...............       180,108        1.84             310,348,322       2.66
65 to 94 days delinquent ...............        88,249        0.90             167,986,499       1.44
95 to 124 days delinquent ..............        55,843        0.57             114,170,866       0.98
125 to 154 days delinquent .............        43,117        0.44              93,952,198       0.80
155 to 184 days delinquent .............        33,325        0.34              77,087,916       0.66
                                             ---------      ------         ---------------     ------ 
  Total ................................     9,763,838      100.00%        $11,671,577,964     100.00%
                                             =========      ======         ===============     ====== 
</TABLE>
- ----------
(1)  Payment Status is determined as of September 5, 1992.
(2)  Includes  accounts on which the minimum  payment has not yet been  received
     prior to the second  billing  date  following  the  issuance of the related
     bill.

                         Composition of Accounts by Age
<TABLE>
<CAPTION>
                                                          Percentage                          Percentage
                                                           of Total                            of Total
                                             Number of    Number of         Receivables       Receivables
                  Age                         Accounts     Accounts         Outstanding       Outstanding
                  ---                        ----------   ----------    ------------------    ------------
<S>                                         <C>            <C>          <C>                   <C>  
Less than or equal to 6 months .........       725,363         7.43%    $   497,794,790.29       4.27%
Over 6 months to 12 months .............     1,037,687        10.63         970,085,877.67       8.31
Over 12 months to 24 months ............     2,378,369        24.36       2,621,148,965.51      22.46
Over 24 months to 36 months ............     1,293,666        13.25       1,705,718,198.26      14.61
Over 36 months to 48 months ............       747,804         7.66       1,087,260,040.61       9.32
Over 48 months .........................     3,580,949        36.67       4,789,570,092.04      41.03
                                             ---------      ------      ------------------     ------ 
 Total .................................     9,763,838      100.00%     $11,671,577,964.38     100.00%
                                             =========      ======      ==================     ====== 
</TABLE>

Billing and Payments

   The Accounts have various billing and payment  structures,  including varying
periodic  finance  charges and fees. The following is information on the current
billing and payment characteristics of the Accounts.

   Monthly billing statements are sent by Citibank (South Dakota) to cardholders
with balances at the end of the billing period.  Each month a VISA or MasterCard
cardholder  must  make a  minimum  payment  equal  to (a)  with  respect  to the
nonpremium accounts,  the sum of (i) the greater of $20 (or, if the then current
balance  for  purchases  is less than $20,  such  balance)  and 1/36 of the then
current balance, (ii) any amount which is past due and (iii) any amount which is
in excess of the credit limit; or (b) with respect to premium accounts,  the sum
of (i) $50 if such balance is between $50 and $1,800 (or, if the balance is less
than $50,  such  balance),  or if such balance is more than $1,800,  1/36 of the
then current balance,  rounded to the next dollar, (ii) any amount which is past
due and (iii) any amount which is in excess of the credit limit; provided,  that
in each case the  required  minimum  payment  will not be less than the  finance
charges billed.

   A periodic  finance charge is assessed on the Accounts.  The periodic finance
charge  assessed on balances for cash advances is calculated by multiplying  (i)
the average daily  balances for cash  advances  during the billing cycle by (ii)
the number of days in the billing cycle by (iii) the  applicable  daily periodic
finance charge. Cash advances are included in the average daily balance for cash
advances  from the date such  advances  are made.  The periodic  finance  charge
assessed on balances for  purchases is  calculated  by  multiplying  the average
daily balance for purchases  (the balance  thereof on which finance  charges are
assessed) by the  applicable  monthly  periodic  finance  charge.  Purchases are
included in the average daily balance for




                                      A-114





<PAGE>
<PAGE>



purchases generally from the date of purchase.  Periodic finance charges are not
assessed in most  circumstances on purchase amounts if all balances shown in the
previous  billing  statement are paid in full by the due date  indicated on such
statement. The periodic finance charge assessed on most of the Accounts for cash
advances is currently 19.8% per annum.  The periodic  finance charge assessed on
most  Receivables  arising in  nonpremium  and premium  accounts for purchase of
merchandise  and  services  is  currently  19.8% per annum and 16.8% per  annum,
respectively.  Citibank (South Dakota) may change the periodic finance charge on
the  nonpremium  and  premium  accounts  at any time by  written  notice  to the
cardholders.  Any  announced  increase in such rate becomes  effective  upon the
earlier of subsequent  use of a card and the  expiration of a 25-day period from
the date such  change was made  effective  (assuming  failure on the part of the
cardholder to object to the new rate).  Effective June 1, 1992,  Citibank (South
Dakota)  converted the periodic finance charge on  approximately  six million of
its VISA and  MasterCard  accounts from a fixed rate to a variable rate. The new
periodic  finance charge on nonpremium  accounts and premium accounts which will
be available to certain eligible cardholders  initially will be 15.9% and 13.9%,
respectively, and will be reset quarterly to the Prime Rate (as published in The
Wall Street  Journal) plus 9.4% in the case of nonpremium  accounts and 7.4% for
premium  accounts.  As of the most recent  quarterly  reset date,  the  periodic
finance charge on nonpremium  accounts and premium accounts available to certain
eligible cardholders was 15.4% and 13.4%,  respectively.  To qualify for the new
periodic  finance  charge  rates,  a cardholder  must have had an account for at
least one year,  made timely  payments and had total purchases since the account
was opened of at least $1,000 in the case of nonpremium  accounts and $3,000 for
premium  accounts.  The new lower rates apply to new purchases and cash advances
after June 1, 1992.  Older  balances  will be  assessed  the  previous  periodic
finance    charge    rates.    See   'Special    Considerations--Master    Trust
Considerations--The  Ability of Citibank  (South  Dakota) to Change Terms of the
Accounts'.

     Citibank (South Dakota) generally  assesses an annual membership fee of $20
for nonpremium accounts and $50 for premium accounts Certain of the Accounts may
be  subject  to  certain  additional  fees,  including:  (a)(i) in the case of a
nonpremium  account,  a late  fee of $15 if  Citibank  (South  Dakota)  does not
receive a required minimum payment within 25 days following the payment due date
shown  on the  monthly  billing  statement  and  (ii) in the  case of a  premium
account, a late fee of $6 if Citibank (South Dakota) does not receive a required
payment  within 15 days  following  the  payment  due date shown on the  monthly
billing  statement  and an  additional  fee,  if the  minimum  amount due is not
received  by the next  payment  due date,  of the  greater of $15 or .65% of the
outstanding  balance on the  account,  which fee is assessed  monthly  until the
account is less than 30 days past due; (b) a cash advance fee which is generally
equal to 2% of the amount of the cash  advance  (subject  to a minimum fee of $2
and a maximum fee of $10);  (c) a returned  payment  fee of $15;  (d) a returned
check  fee of $15;  (e) a stop  payment  fee of $15;  and (f) a fee of $10  with
respect  to each  account  with an  outstanding  balance  more than 10% over the
credit  limit  established  for such  account.  In  recent  months,  a number of
lawsuits have been commenced  against  Citibank  (South Dakota)  challenging the
assessment    of   certain   of   such   fees   and   charges.    See   'Special
Considerations--Master Trust Considerations--Certain Legal Aspects' and 'Certain
Legal Aspects of the Receivables--Consumer Protection Laws'.

   Payments  by  cardholders  to Citibank  (South  Dakota) on the  Accounts  are
processed  and applied to all minimum  amounts due,  from the oldest to the most
current,  with  respect  to the  following  items in the  following  order:  (i)
periodic  finance  charges on cash advances;  (ii) periodic  finance  charges on
purchases;  (iii) cash advance  amounts;  and (iv)  purchase  amounts.  When all
minimum  amounts due are paid,  payments are generally  allocated  first to cash
advance balances and then to purchase  balances.  There can be no assurance that
periodic finance  charges,  fees and other charges will remain at current levels
in the  future.  See 'The  Pooling  Agreement  Generally--Collection  and  Other
Servicing Procedures'.

                                    THE BANKS

   Citibank  (South Dakota),  a national  banking  association and  wholly-owned
subsidiary of Citicorp located in Sioux Falls,  South Dakota, was formed in 1981
and conducts  nationwide consumer lending programs primarily comprised of credit
card-related  activities.  Citibank (South Dakota) is the nation's  largest bank
credit card issuer.  As of June 30, 1992, total assets were  approximately  $7.0
billion,  total  liabilities  were  approximately  $5.7  billion  and equity was
approximately  $1.3 billion.  The principal  executive office of Citibank (South
Dakota) is located at 701 East 60th Street,  North,  Sioux  Falls,  South Dakota
57117 (telephone (605) 331-2626).

   Citibank (Nevada), a national banking association and wholly-owned subsidiary
of  Citicorp  located in Las Vegas,  Nevada,  was formed in 1985 and  conducts a
retail banking  business in the Las Vegas,  Nevada area and services credit card
accounts  for  certain of its  affiliates.  The  principal  executive  office of
Citibank (Nevada) is located at 8725 West Sahara Avenue, Las Vegas, Nevada 89163
(telephone (702) 797-4444).

                                      A-115




<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]
 


<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]



<PAGE>
<PAGE>
PROSPECTUS
 
                             LEHMAN ABS CORPORATION
                               ASSET BACKED NOTES
                           ASSET BACKED CERTIFICATES
                              (ISSUABLE IN SERIES)
                           --------------------------
 
    LEHMAN  ABS CORPORATION  (THE DEPOSITOR) MAY  OFFER FROM TIME  TO TIME UNDER
THIS PROSPECTUS AND RELATED PROSPECTUS  SUPPLEMENTS THE ASSET BACKED NOTES  (THE
NOTES)  AND THE ASSET  BACKED CERTIFICATES (THE  CERTIFICATES AND, TOGETHER WITH
THE NOTES, THE SECURITIES) DESCRIBED HEREIN WHICH MAY BE SOLD FROM TIME TO  TIME
IN  ONE OR MORE SERIES, IN  AMOUNTS, AT PRICES AND ON  TERMS TO BE DETERMINED AT
THE TIME OF  SALE AND  TO BE SET  FORTH IN  A SUPPLEMENT TO  THIS PROSPECTUS  (A
PROSPECTUS SUPPLEMENT).
 
    AS  SPECIFIED IN  THE RELATED  PROSPECTUS SUPPLEMENT,  THE CERTIFICATES WILL
EVIDENCE AN INTEREST IN CERTAIN ASSETS DEPOSITED  INTO A TRUST (A TRUST) BY  THE
DEPOSITOR  AS  DEPOSITOR  OR  TRANSFEROR PURSUANT  TO  A  POOLING  AND SERVICING
AGREEMENT, MASTER POOLING AND SERVICING AGREEMENT, SALE AND SERVICING  AGREEMENT
OR TRUST AGREEMENT, AS DESCRIBED HEREIN. THE NOTES OF EACH SERIES WILL BE ISSUED
AND SECURED PURSUANT TO AN INDENTURE BETWEEN THE TRUST AND THE INDENTURE TRUSTEE
SPECIFIED  IN THE RELATED PROSPECTUS SUPPLEMENT (THE INDENTURE TRUSTEE) AND WILL
REPRESENT INDEBTEDNESS OF THE RELATED TRUST.  THE CERTIFICATES OF A SERIES  WILL
REPRESENT  FRACTIONAL UNDIVIDED INTERESTS IN THE  RELATED TRUST. THE PROPERTY OF
EACH TRUST WILL INCLUDE ASSETS COMPOSED OF (A) PRIMARY ASSETS, WHICH MAY INCLUDE
(I) ONE OR MORE POOLS  OF RECEIVABLES (COLLECTIVELY, THE RECEIVABLES)  GENERATED
OR  TO BE GENERATED FROM TIME TO TIME  IN THE ORDINARY COURSE OF BUSINESS IN ONE
OR MORE PORTFOLIOS OF ACCOUNTS (COLLECTIVELY, THE ACCOUNTS), PURCHASED FROM  THE
SELLER  OR  SELLERS  OR  TRANSFEROR  OR  TRANSFERORS  SPECIFIED  IN  THE RELATED
PROSPECTUS SUPPLEMENT  (EACH A  SELLER)  AND (II)  CABS SECURITIES  (AS  DEFINED
HEREIN),  (B) ALL MONIES DUE  THEREUNDER NET, IF AND  AS PROVIDED IN THE RELATED
PROSPECTUS SUPPLEMENT,  OF  CERTAIN  AMOUNTS  PAYABLE TO  THE  SERVICER  OF  THE
RECEIVABLES,  WHICH SERVICER  MAY ALSO BE  THE SELLER, SPECIFIED  IN THE RELATED
PROSPECTUS SUPPLEMENT (THE  SERVICER), AND  (C) CERTAIN  FUNDS, ENHANCEMENT  (AS
DEFINED  HEREIN)  AND  OTHER  ASSETS  AS DESCRIBED  HEREIN  AND  IN  THE RELATED
PROSPECTUS SUPPLEMENT. IN ADDITION,  IF SO SPECIFIED  IN THE RELATED  PROSPECTUS
SUPPLEMENT,  THE PROPERTY OF THE TRUST WILL INCLUDE MONIES ON DEPOSIT IN A TRUST
ACCOUNT (THE PRE-FUNDING ACCOUNT)  TO BE ESTABLISHED  WITH THE RELATED  TRUSTEE,
WHICH WILL BE USED TO PURCHASE ADDITIONAL PRIMARY ASSETS OR CABS SECURITIES FROM
A  SELLER FROM TIME TO  TIME DURING THE FUNDING  PERIOD SPECIFIED IN THE RELATED
PROSPECTUS SUPPLEMENT.
 
    EACH SERIES OF SECURITIES  WILL BE ISSUED  IN ONE OR  MORE CLASSES (EACH,  A
CLASS),  WHICH  MAY  INCLUDE  SUBCLASSES.  INTEREST  ON  AND  PRINCIPAL  OF  THE
SECURITIES OF A SERIES  WILL BE PAYABLE  ON EACH PAYMENT  DATE SPECIFIED IN  THE
RELATED PROSPECTUS SUPPLEMENT, AT THE TIMES, AT THE RATES, IN THE AMOUNTS AND IN
THE ORDER OF PRIORITY SET FORTH IN THE RELATED PROSPECTUS SUPPLEMENT. SECURITIES
MAY  BE SOLD FOR U.S. DOLLARS OR FOR ONE OR MORE FOREIGN OR COMPOSITE CURRENCIES
AND THE PRINCIPAL  OF AND  ANY INTEREST  ON SECURITIES  MAY BE  PAYABLE IN  U.S.
DOLLARS OR ONE OR MORE FOREIGN OR COMPOSITE CURRENCIES.
 
    IF A SERIES INCLUDES MULTIPLE CLASSES, SUCH CLASSES MAY VARY WITH RESPECT TO
THE  AMOUNT, PERCENTAGE  AND TIMING OF  DISTRIBUTIONS OF  PRINCIPAL, INTEREST OR
BOTH AND ONE OR MORE CLASSES MAY  BE SUBORDINATED TO OTHER CLASSES WITH  RESPECT
TO  DISTRIBUTIONS OF PRINCIPAL, INTEREST OR BOTH  AS DESCRIBED HEREIN AND IN THE
RELATED PROSPECTUS SUPPLEMENT. A SERIES MAY INCLUDE ONE OR MORE CLASSES OF NOTES
AND CERTIFICATES.  A  SERIES  MAY  INCLUDE  ONE  OR  MORE  CLASSES  ENTITLED  TO
DISTRIBUTIONS  OF  PRINCIPAL  WITH  DISPROPORTIONATE,  NOMINAL  OR  NO  INTEREST
DISTRIBUTIONS, OR TO INTEREST DISTRIBUTIONS WITH DISPROPORTIONATE, NOMINAL OR NO
DISTRIBUTIONS IN RESPECT OF PRINCIPAL. IF SO SPECIFIED IN THE RELATED PROSPECTUS
SUPPLEMENT, THE PRIMARY  ASSETS AND  OTHER ASSETS  COMPRISING THE  TRUST MAY  BE
DIVIDED  INTO ONE OR MORE ASSET GROUPS AND EACH CLASS OF THE RELATED SERIES WILL
BE SECURED BY, OR WILL EVIDENCE BENEFICIAL OWNERSHIP OF, THE CORRESPONDING ASSET
GROUP, AS APPLICABLE. EACH  SERIES OF SECURITIES MAY  BE SUBJECT TO  TERMINATION
UNDER   THE  CIRCUMSTANCES  DESCRIBED  HEREIN  AND  IN  THE  RELATED  PROSPECTUS
SUPPLEMENT.
 

                          ---------------------------
 
    FOR  A  DISCUSSION  OF  CERTAIN  FACTORS  WHICH  SHOULD  BE  CONSIDERED   BY
PROSPECTIVE PURCHASERS OF THE SECURITIES, SEE RISK FACTORS ON PAGE 12 HEREIN AND
ON PAGE S-11 OF THE PROSPECTUS SUPPLEMENT.

                          ---------------------------
 
NOTES  OF A  GIVEN SERIES  REPRESENT OBLIGATIONS OF,  AND THE  CERTIFICATES OF A
SERIES EVIDENCE BENEFICIAL  INTERESTS IN THE  RELATED TRUST ONLY  AND ARE  NOT
  GUARANTEED BY ANY GOVERNMENTAL AGENCY OR BY THE DEPOSITOR, ANY SELLER, THE
    TRUSTEE,  THE SERVICER  OR BY  ANY OF  THEIR RESPECTIVE  AFFILIATES OR,
     UNLESS OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT,  BY
       ANY OTHER PERSON OR ENTITY. THE DEPOSITOR'S ONLY OBLIGATIONS WITH
        RESPECT  TO ANY SERIES OF SECURITIES WILL BE PURSUANT TO CERTAIN
        REPRESENTATIONS AND WARRANTIES SET FORTH IN THE RELATED POOLING
         AND  SERVICING  AGREEMENT,   MASTER  POOLING  AND   SERVICING
          AGREEMENT, SALE AND SERVICING AGREEMENT, INDENTURE OR TRUST
            AGREEMENT,   AS  DESCRIBED  HEREIN  OR  IN  THE  RELATED
            PROSPECTUS SUPPLEMENT.  SEE  RISK FACTORS  FOR  CERTAIN
             FACTORS   TO   BE   CONSIDERED    IN   PURCHASING
                               THE SECURITIES.
                         ---------------------------
 
THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE  COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
  AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
    ACCURACY OR ADEQUACY OF THIS  PROSPECTUS OR THE PROSPECTUS  SUPPLEMENT.
     ANY  REPRESENTATION   TO   THE   CONTRARY  IS  A  CRIMINAL OFFENSE.
 
                  -------------------------------------------
 
    THE  SECURITIES OFFERED  BY THIS  PROSPECTUS AND  BY THE  RELATED PROSPECTUS
SUPPLEMENT ARE OFFERED BY  LEHMAN BROTHERS INC. AND  THE OTHER UNDERWRITERS  SET
FORTH  IN THE RELATED PROSPECTUS  SUPPLEMENT, IF ANY, SUBJECT  TO PRIOR SALE, TO
WITHDRAWAL, CANCELLATION  OR  MODIFICATION  OF  THE  OFFER  WITHOUT  NOTICE,  TO
DELIVERY  TO AND ACCEPTANCE BY LEHMAN  BROTHERS INC. AND THE OTHER UNDERWRITERS,
IF ANY,  AND  CERTAIN FURTHER  CONDITIONS.  RETAIN THIS  PROSPECTUS  FOR  FUTURE
REFERENCE. THIS PROSPECTUS MAY NOT BE USED TO CONSUMMATE SALES OF THE SECURITIES
OFFERED HEREBY UNLESS ACCOMPANIED BY A PROSPECTUS SUPPLEMENT.
                          ---------------------------
                                LEHMAN BROTHERS
 
DECEMBER 29, 1995.




<PAGE>
<PAGE>
                             PROSPECTUS SUPPLEMENT
 
     The  Prospectus Supplement relating to a Series of Securities to be offered
hereunder will, among  other things, set  forth with respect  to such Series  of
Securities:  (i) the aggregate  principal amount, interest  rate, and authorized
denominations of  each  Class  of  such  Securities;  (ii)  certain  information
concerning  the Receivables, the Seller and the Servicer; (iii) the terms of any
enhancement with respect  to such Series  (the 'Enhancement'); (iv)  information
concerning any other assets in the related Trust, including any Enhancement; (v)
the  expected  date or  dates on  which the  principal amount  of each  Class of
Securities will be paid to holders of such Securities; (vi) the extent to  which
any Class within a Series is subordinated to any other Class of such Series; and
(vii)  additional information with  respect to the plan  of distribution of such
Securities. To the  extent that  the terms of  this Prospectus  conflict or  are
otherwise  inconsistent with the terms of any related Prospectus Supplement, the
terms of such related Prospectus Supplement shall govern.
 
                             AVAILABLE INFORMATION
 
     The  Depositor  is  subject  to  the  informational  requirements  of   the
Securities  Exchange Act of  1934 and in accordance  therewith files reports and
other  information   with   the   Securities  and   Exchange   Commission   (the
'Commission'). Such reports and other information can be inspected and copied at
the  public  reference  facilities maintained  by  the Commission  at  450 Fifth
Street, N.W.,  Washington,  D.C. 20549,  and  its Regional  Offices  located  as
follows:  Chicago Regional Office, 500 West Madison Street, Suite 1400, Chicago,
Illinois 60661; and  New York  Regional Office, 75  Park Place,  Room 1102,  New
York,  New York  10007. Copies of  such material  can also be  obtained from the
Public Reference Section of the  Commission, Judiciary Plaza, 450 Fifth  Street,
N.W., Washington, D.C. 20549, at prescribed rates.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     There  are  incorporated herein  by reference  all  documents filed  by the
Depositor with the Commission pursuant to Sections 13(a), 13(c), 14 or 15(d)  of
the  Securities  Exchange Act  of  1934 on  or subsequent  to  the date  of this
Prospectus and  prior to  the termination  of the  offering of  Securities  made
hereby  and by  the related Prospectus  Supplements. The  Depositor will provide
without charge to each person to  whom this Prospectus is delivered, on  request
of  such person, a  copy of any or  all of the  documents incorporated herein by
reference other than the  exhibits to such documents  (unless such exhibits  are
specifically  incorporated by reference  in such documents).  Requests should be
directed to the Corporate  Secretary of Lehman ABS  Corporation in writing at  3
World  Financial  Center, New  York, New  York  10285 or  by telephone  at (212)
526-7000.
 
                               REPORTS TO HOLDERS
 
     Periodic and annual reports  concerning the related Trust  for a Series  of
Securities  are required under the Agreement  to be forwarded to holders. Unless
otherwise specified in the related Prospectus Supplement, such reports will  not
be  examined  and reported  on  by an  independent  public accountant.  See 'THE
AGREEMENTS -- Reports to Holders' herein.
 
                                       2


<PAGE>
<PAGE>
                                SUMMARY OF TERMS
 
     The  following summary  is qualified  in its  entirety by  reference to the
detailed information appearing elsewhere in this Prospectus and by reference  to
the  information with respect to each Series contained in the related Prospectus
Supplement to  be prepared  and delivered  in connection  with the  offering  of
Certificates  or Notes of such Series.  Capitalized terms used and not otherwise
defined herein or in the related  Prospectus Supplement shall have the  meanings
set forth in the 'Glossary of Terms' herein.
 
<TABLE>
<S>                                            <C>
THE CERTIFICATES.............................  Asset  Backed Certificates (the  'Certificates') are issuable from
                                                 time  to  time  in  Series  pursuant  to  separate  Pooling  and
                                                 Servicing  Agreements, Master Pooling  and Servicing Agreements,
                                                 Sale and  Servicing Agreements,  or Trust  Agreements (each,  an
                                                 'Agreement').  Each  Certificate of  a  Series will  evidence an
                                                 interest in the  Trust for  such Series,  or in  an Asset  Group
                                                 specified  in the related Prospectus  Supplement. Each Series of
                                                 Certificates will consist of one or more Classes, one or more of
                                                 which may  be Classes  of Variable  Interest Certificates,  Zero
                                                 Coupon   Certificates,  Principal  Only  Certificates,  Compound
                                                 Interest Certificates, Interest Only Certificates, Participating
                                                 Certificates, Senior Certificates,  Subordinate Certificates  or
                                                 other  types of  Certificates. Each  Class may  differ in, among
                                                 other things,  the  amounts allocated  to  and the  priority  of
                                                 principal  and interest payments, Final Scheduled Payment Dates,
                                                 Payment Dates and interest rate. The Certificates of each  Class
                                                 will  be issued  in fully  registered form  in the denominations
                                                 specified in the related Prospectus Supplement. If so  specified
                                                 in  the  related  Prospectus  Supplement,  the  Certificates  or
                                                 certain Classes  of such  Certificates  offered thereby  may  be
                                                 available in book-entry form only.
THE NOTES....................................  Each  Series  of Securities  may include  one  or more  classes of
                                                 Notes, which will be issued pursuant to an Indenture between the
                                                 Trust and  the Indenture  Trustee (as  amended and  supplemented
                                                 from  time to time, an 'Indenture'). The terms of any Notes will
                                                 be set  forth  in the  Prospectus  Supplement relating  to  such
                                                 Notes.
                                               Unless  otherwise specified in  the related Prospectus Supplement,
                                                 each class of Notes will have a stated principal amount and will
                                                 bear interest at a specified rate or rates (with respect to each
                                                 class of Notes, the  'Interest Rate'). Each  class of Notes  may
                                                 have  a different Interest Rate, which may be fixed, variable or
                                                 an  adjustable  Interest  Rate,   or  any  combination  of   the
                                                 foregoing.  The related  Prospectus Supplement  will specify the
                                                 Interest Rate  for  each class  of  Notes, and  the  method  for
                                                 determining the Interest Rate.
                                               With  respect to  a Series  that includes  two or  more classes of
                                                 Notes, each class may  differ as to the  timing and priority  of
                                                 payments,  seniority,  allocations of  losses, Interest  Rate or
                                                 amount of  payments of  principal or  interest, or  payments  of
                                                 principal  or interest in  respect of any  such class or classes
                                                 may or may not be made  upon the occurrence of specified  events
                                                 or  on the basis of collections  from designated portions of the
                                                 Pool of Receivables.
                                               In addition, a Series  may include one or  more classes of  Notes,
                                                 entitled   to  (i)  principal  payments  with  disproportionate,
                                                 nominal or no interest payments  or (ii) interest payments  with
                                                 disproportionate, nominal or no principal payments.
</TABLE>
 
                                       3
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                               All  discussions in this Prospectus of the Certificates, the terms
                                                 thereof as well as any investment and tax considerations related
                                                 thereto will be generally applicable to any Notes.
DEPOSITOR....................................  Lehman ABS Corporation (the  'Depositor') was incorporated in  the
                                                 State  of Delaware on  January 29, 1988. As  of January 4, 1993,
                                                 the Depositor is a wholly  owned, special purpose subsidiary  of
                                                 Lehman  Commercial Paper Inc. ('LCPI'), which itself is a wholly
                                                 owned subsidiary of  Lehman Brothers  Inc. ('Lehman  Brothers'),
                                                 which  is a wholly owned  subsidiary of Lehman Brothers Holdings
                                                 Inc. ('Holdings'). None of Lehman Brothers, LCPI, Holdings,  the
                                                 Depositor,  the  Servicer, the  Trustee or  the Seller,  nor any
                                                 other affiliate of the foregoing, has guaranteed or is otherwise
                                                 obligated with respect  to the Certificates  of any Series.  See
                                                 'THE DEPOSITOR.'
INTEREST PAYMENTS............................  Interest  payments  on the  Certificates of  a Series  entitled by
                                                 their terms to  receive interest  will be made  on each  Payment
                                                 Date,  to the  extent set forth  in, and at  the applicable rate
                                                 specified in (or  determined in  the manner set  forth in),  the
                                                 related Prospectus Supplement. The interest rate on Certificates
                                                 of  a Series may be variable or change with changes in the rates
                                                 of interest  on  the  pool  of  receivables  (collectively,  the
                                                 'Receivables') generated or to be generated from time to time in
                                                 the  ordinary  course of  business  in a  portfolio  of accounts
                                                 (collectively, the  'Accounts')  underlying  or  comprising  the
                                                 Primary  Assets  and/or  as early  amortizations  or prepayments
                                                 occur  with  respect  to  any  CABS  Securities  underlying   or
                                                 comprising the Primary Assets. Interest Only Certificates may be
                                                 assigned a 'Notional Amount' set forth in the related Prospectus
                                                 Supplement  which is  used solely for  convenience in expressing
                                                 the calculation of interest and  for certain other purposes  and
                                                 does  not  represent  the  right  to  receive  any distributions
                                                 allocable to principal. Principal  Only Certificates may not  be
                                                 entitled  to receive any interest payments or may be entitled to
                                                 receive only nominal interest payments. Interest payable on  the
                                                 Certificates  of a  Series on  a Payment  Date will  include all
                                                 interest accrued  during the  period  specified in  the  related
                                                 Prospectus Supplement. See 'DESCRIPTION OF THE
                                                 CERTIFICATES -- Payments of Interest.'
PRINCIPAL PAYMENTS...........................  All payments of principal of a Series of Certificates will be made
                                                 in  an aggregate amount  determined as set  forth in the related
                                                 Prospectus Supplement and will be paid at the times and will  be
                                                 allocated  among the  Classes of  such Series  in the  order and
                                                 amounts, and will be  applied either on a  pro rata or a  random
                                                 lot  basis  among all  Certificates of  any  such Class,  all as
                                                 specified in the related Prospectus Supplement.
FINAL SCHEDULED PAYMENT DATE OF THE
  CERTIFICATES...............................  The Final Scheduled Payment Date for each Class of Certificates of
                                                 a Series is the date after  which no Certificates of such  Class
                                                 are  expected to remain outstanding,  calculated on the basis of
                                                 the assumptions  applicable  to  such Series  described  in  the
                                                 related  Prospectus Supplement. The Final Scheduled Payment Date
                                                 of a Class may equal the  maturity date of the Primary Asset  in
                                                 the  related Trust which has the  latest stated maturity or will
                                                 be determined as described herein and in the related  Prospectus
                                                 Supplement.
</TABLE>
 
                                       4
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                               The actual final Payment Date of the Certificates of a Series will
                                                 depend  primarily  upon  the rate  of  payment  (including early
                                                 amortization, prepayments  and repurchases)  of the  Receivables
                                                 underlying  or  comprising  the Primary  Assets  in  the related
                                                 Trust. Unless  otherwise  specified in  the  related  Prospectus
                                                 Supplement,  the actual final Payment Date of any Certificate is
                                                 likely to occur earlier and may occur substantially earlier than
                                                 its Final Scheduled Payment Date as a result of the  application
                                                 of  prepayments to  the reduction  of the  principal balances of
                                                 Certificates or if an early amortization occurs with respect  to
                                                 the  Primary Assets, or may occur later than its Final Scheduled
                                                 Payment  Date.  See  'RISK  FACTORS'  and  'DESCRIPTION  OF  THE
                                                 CERTIFICATES'  herein for a more detailed description of factors
                                                 that  may  affect  the  timing  of  principal  payments  on  the
                                                 Certificates.
OPTIONAL TERMINATION.........................  One  or  more  Classes  of  Certificates  of  any  Series  may  be
                                                 repurchased in whole, but not in part, at the Depositor's or the
                                                 related  Seller's   option,  at   such   time  and   under   the
                                                 circumstances specified in the related Prospectus Supplement, at
                                                 the  redemption price set forth therein.  If so specified in the
                                                 related Prospectus Supplement for a Series of Certificates,  the
                                                 Depositor, the Servicer, the related Seller or such other entity
                                                 that  is specified in the  related Prospectus Supplement may, at
                                                 its option, cause an early  termination of the related Trust  by
                                                 repurchasing all of the Primary Assets remaining in the Trust on
                                                 or  after a  specified date,  or on  or after  such time  as the
                                                 aggregate principal balance of the Certificates of the Series or
                                                 the Primary Assets relating to such Series, as specified in  the
                                                 related  Prospectus  Supplement,  is  less  than  the  amount or
                                                 percentage specified in the  related Prospectus Supplement.  See
                                                 'DESCRIPTION   OF  THE  CERTIFICATES  --  Optional  Purchase  or
                                                 Termination.'
                                               In  addition,  the   Prospectus  Supplement   may  provide   other
                                                 circumstances  under which  holders of Certificates  of a Series
                                                 could be fully paid  significantly earlier than would  otherwise
                                                 be  the case if  payments or distributions  were solely based on
                                                 the activity of the related Primary Assets.
TRUST ASSETS.................................  The Trust for a Series of Certificates will consist of one or more
                                                 of the  assets  described below,  as  described in  the  related
                                                 Prospectus Supplement.
     A. PRIMARY ASSETS.......................  The  Primary Assets for a Series may consist of any combination of
                                                 the following  assets, to  the extent  and as  specified in  the
                                                 related  Prospectus  Supplement.  The  Primary  Assets  will  be
                                                 purchased from the Seller or  may be purchased by the  Depositor
                                                 in  the  open market  or  in privately  negotiated transactions,
                                                 including  transactions  with   entities  affiliated  with   the
                                                 Depositor.
                                               The  assets of  the Trust created  with respect to  any Series may
                                                 include  a  pool  of  Receivables  arising  under  the  Accounts
                                                 included  in such Trust from time to time, funds collected or to
                                                 be collected from cardholders in respect of the Receivables, the
                                                 right  to  receive  certain   Interchange  fees  attributed   to
                                                 cardholder charges for merchandise and services in the Accounts,
                                                 monies  on  deposit  in  certain accounts  of  the  Trust, funds
                                                 collected or to  be collected from  Participations, if any,  and
                                                 any  Enhancement issued with respect to a particular Series (the
                                                 drawing on or payment  of any Enhancement for  the benefit of  a
                                                 Series  or class of investor  certificates will not be available
                                                 to the  investor  certificateholders  of  any  other  Series  or
                                                 class).
</TABLE>
 
                                       5
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                               The  designated Accounts will  meet the criteria  provided in each
                                                 Agreement  applied  as  of  the  applicable  Cut-off  Date.  The
                                                 Accounts will consist of the Initial Accounts and any Additional
                                                 Accounts but will not include any Removed Accounts. In addition,
                                                 pursuant  to each Agreement, each Seller may (subject to certain
                                                 limitations and conditions), and in some circumstances, will  be
                                                 obligated  to designate Additional  Accounts, the Receivables in
                                                 which will be included  in the Trust or,  in lieu thereof or  in
                                                 addition thereto, to include Participations in the Trust.
                                               Pursuant  to each Agreement, a Seller will have the right (subject
                                                 to certain limitations and conditions), but not the  obligation,
                                                 to  remove the  Receivables in  certain Accounts  from the Trust
                                                 ('Removed Accounts').
          (1) THE RECEIVABLES
               (A) CREDIT CARD RECEIVABLES...  Credit Card  Receivables  consist  of  periodic  finance  charges,
                                                 annual  membership  fees,  cash  advance  fees,  late charges on
                                                 amounts  charged for  merchandise  and  services,  certain other
                                                 designated fees ('Finance Charge  Receivables')  and all amounts
                                                 charged by cardholders  for  merchandise  and services,  amounts
                                                 advanced  to  cardholders  as cash  advances  and all other fees
                                                 billed to cardholders on the Accounts ('Principal Receivables').
                                                 In  addition,   certain  Interchange  attributed  to  cardholder
                                                 charges for  merchandise  and  services in the  Accounts  may be
                                                 treated as Finance Charge Receivables. Recoveries of charged-off
                                                 Finance  Charge  Receivables  will be treated as  collections of
                                                 Finance  Charge   Receivables   and  recoveries  of  charged-off
                                                 Principal  Receivables  will be applied  against  charge-offs of
                                                 Principal  Receivables.  From time to time,  subject  to certain
                                                 conditions,  certain of the  amounts  described  above which are
                                                 included  in  Principal  Receivables  may be  treated as Finance
                                                 Charge  Receivables.  'Interchange'  consists  of  certain  fees
                                                 received by a credit  card-issuing  bank from the VISA USA, Inc.
                                                 ('VISA'(1))    and   MasterCard    International    Incorporated
                                                 ('MasterCard    International'1)    associations    as   partial
                                                 compensation for taking credit risk,  absorbing fraud losses and
                                                 funding  receivables  for a  limited  period  prior  to  initial
                                                 billing.
               (B) CHARGE CARD RECEIVABLES...  Charge   Card  Receivables  consist  of  amounts  charged  on  the
                                                 designated Accounts  for merchandise  and services,  and  annual
                                                 membership  fees and certain other administrative fees billed to
                                                 the designated  Accounts.  Receivables originated  under  charge
                                                 card  accounts are not subject to  a monthly finance charge and,
                                                 therefore, it  will  be necessary  to  treat a  portion  of  the
                                                 collections  on  the  Charge Card  Receivables  as  'yield'. The
                                                 remainder of  such  collections  will be  treated  as  principal
                                                 collections.
               (C) GENERAL...................  All  new Receivables arising in the designated Accounts (including
                                                 in any Additional Accounts) during the term of the Trust will be
                                                 the  property  of   the  Trust.  Accordingly,   the  amount   of
                                                 Receivables  will fluctuate as new Receivables are generated and
                                                 as  existing   Receivables  are   collected,  charged   off   as
                                                 uncollectible or
</TABLE>
 
- ------------

(1)  VISA and  MasterCard  are  registered  trademarks  of VISA  USA,  Inc.  and
     MasterCard International Incorporated, respectively.
 
                                       6
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                                 otherwise  adjusted. Receivables may be  payable in U.S. dollars
                                                 or in any foreign currency.
               (2) CABS SECURITIES...........  Primary Assets for a Series may  consist, in whole or in part,  of
                                                 card  asset backed securities  ('CABS Securities') which include
                                                 certificates representing undivided  interests in,  or notes  or
                                                 loans   secured  by,  Receivables   generated  in  Accounts  (as
                                                 described above). Such  certificates, notes or  loans will  have
                                                 previously  been offered and distributed  to the public pursuant
                                                 to an effective registration  statement or are being  registered
                                                 under the Securities Act of 1933 in connection with the offering
                                                 of  a  Series  of  Securities. See  'THE  TRUST  ASSETS  -- CABS
                                                 Securities.'  Unless  otherwise  specified  in  the   Prospectus
                                                 Supplement  relating to a Series  of Securities, payments on the
                                                 CABS Securities will be distributed  directly to the Trustee  as
                                                 registered owner of such CABS Securities.
                                               The  related Prospectus Supplement for a Series will specify (such
                                                 disclosure may  be  on  an approximate  basis),  to  the  extent
                                                 relevant  and  to  the  extent  such  information  is reasonably
                                                 available to the Depositor and the Depositor reasonably believes
                                                 such information to be  reliable, (i) the aggregate  approximate
                                                 principal  amount and type of any CABS Securities to be included
                                                 in the Trust  for such Series;  (ii) certain characteristics  of
                                                 the  Receivables which  comprise the  underlying assets  for the
                                                 CABS Securities;  (iii)  the  expected maturity  and  the  final
                                                 maturity  of the CABS Securities;  (iv) the certificate rate for
                                                 the CABS  Securities; (v)  the  issuer or  issuers of  the  CABS
                                                 Securities (the 'CABS Issuer'), the servicer or servicers of the
                                                 CABS  Securities  (the  'CABS  Servicer')  and  the  trustee  or
                                                 trustees of the  Securities (the 'CABS  Trustee'); (vi)  certain
                                                 characteristics  of enhancement, if any,  such as reserve funds,
                                                 insurance policies, letters of credit or guarantees relating  to
                                                 such  CABS  Securities;  (vii)  any  early  amortization  events
                                                 applicable to the  CABS Securities;  (viii) the  terms on  which
                                                 underlying  Receivables  for such  CABS  Securities may,  or are
                                                 required to, be repurchased prior  to stated maturity; and  (ix)
                                                 the  terms on which  substitute Receivables may  be delivered to
                                                 replace those  initially deposited  with the  CABS Trustee.  See
                                                 'THE TRUST ASSETS' herein.
     B. COLLECTION, DISTRIBUTION, PRE-FUNDING
       AND OTHER TRUST ACCOUNTS..............  Unless  otherwise provided  in the  related Prospectus Supplement,
                                                 all payments on  or with  respect to  the Primary  Assets for  a
                                                 Series  will be remitted directly to an account (the 'Collection
                                                 Account') to be established for such Series with the Trustee, or
                                                 the Servicer  in  the  name of  the  Trustee.  Unless  otherwise
                                                 provided  in the related Prospectus Supplement the Trustee shall
                                                 be required to apply a portion  of the amount in the  Collection
                                                 Account, together with reinvestment earnings thereon at the rate
                                                 or  rates specified in the related Prospectus Supplement, to the
                                                 payment,  if  and   as  provided  in   the  related   Prospectus
                                                 Supplement, of certain amounts payable to the Servicer under the
                                                 related  Agreement and any other person specified in the related
                                                 Prospectus Supplement, and to deposit a portion of the amount in
                                                 the  Collection   Account   into   a   separate   account   (the
                                                 'Distribution  Account') to be established for such Series, each
                                                 in the  manner  and at  the  times established  in  the  related
                                                 Prospectus   Supplement.   All   amounts   deposited   in   such
                                                 Distribution  Account   will  be   available  unless   otherwise
</TABLE>
 
                                       7
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                                 specified   in  the  related   Prospectus  Supplement,  for  (i)
                                                 application to the payment of principal of and interest on  such
                                                 Series of Certificates on the next Payment Date, (ii) the making
                                                 of  adequate provision for future payments on certain Classes of
                                                 Certificates and  (iii)  any  other  purpose  specified  in  the
                                                 related  Prospectus Supplement. After applying  the funds in the
                                                 Collection Account as  described above, any  funds remaining  in
                                                 the  Collection Account  may be paid  over to  the Servicer, the
                                                 Depositor, any  provider of  Enhancement  with respect  to  such
                                                 Series  (an 'Enhancer') or any  other person entitled thereto in
                                                 the  manner  and  at  the  times  established  in  the   related
                                                 Prospectus  Supplement.  From  time to  time,  various accounts,
                                                 including Pre-Funding Accounts, may  be created under the  terms
                                                 of the documents related to a specific Series.
                                               In  addition, a Prospectus Supplement  may provide that the assets
                                                 of a Trust will include a Pre-Funding Account (the  'Pre-Funding
                                                 Account').  To  the extent  provided  in the  related Prospectus
                                                 Supplement, the Depositor will be obligated (subject only to the
                                                 availability thereof) to deposit, and the related Trust will  be
                                                 obligated  to  accept (subject  to  the satisfaction  of certain
                                                 conditions  described  in  the  applicable  Sale  and  Servicing
                                                 Agreement), additional Receivables (the 'Subsequent
                                                 Receivables')  from time to time (as frequently as daily) during
                                                 the  Funding  Period   specified  in   the  related   Prospectus
                                                 Supplement  having an aggregate  principal balance approximately
                                                 equal to the amount on  deposit in the Pre-Funding Account  (the
                                                 'Pre-Funded Amount') on the related Closing Date.
ENHANCEMENT..................................  If  stated  in the  Prospectus  Supplement relating  to  a Series,
                                                 enhancement may be provided with respect to one or more  Classes
                                                 of  the Certificates of  such Series. Enhancement  may be in the
                                                 form of  the  subordination  of  one  or  more  Classes  of  the
                                                 Certificates   of  such   Series,  a   letter  of   credit,  the
                                                 establishment of a cash collateral guaranty or account, a surety
                                                 bond, insurance, the  use of cross  support features or  another
                                                 method  of  Enhancement  described  in  the  related  Prospectus
                                                 Supplement,  or  any  combination   of  the  foregoing.   Series
                                                 Enhancement may also include any type of derivative arrangement,
                                                 including   a  guaranteed  rate  agreement,  maturity  liquidity
                                                 facility, tax protection agreement,  interest rate cap or  floor
                                                 agreement,  interest rate  or currency  swap agreement  or other
                                                 similar arrangement. The Enhancement  will support the  payments
                                                 on  the Certificates and may be  used for other purposes, to the
                                                 extent and  under  the  conditions  specified  in  such  related
                                                 Prospectus Supplement. See 'ENHANCEMENT' herein.
                                               Enhancement  for a Series may include one or more of the following
                                                 types  of  Enhancement,  or  such  other  type  of   Enhancement
                                                 specified in the related Prospectus Supplement.
                                               The  type, characteristics and  amount of the  Enhancement will be
                                                 determined   based   on    several   factors,   including    the
                                                 characteristics  of the  Receivables and  Accounts underlying or
                                                 comprising the portfolio  as of the  relevant Closing Date  with
                                                 respect  to any Series, and will  be established on the basis of
                                                 requirements of each  Rating Agency rating  the Certificates  of
                                                 such Series. If so
</TABLE>
 
                                       8
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                                 specified   in  the  related  Prospectus  Supplement,  any  such
                                                 Enhancement may  apply only  in the  event of  certain types  of
                                                 losses  and  the  protection  against  losses  provided  by such
                                                 Enhancement will be limited.
          (A) SUBORDINATION..................  A Series  of  Certificates may  include  one or  more  Classes  of
                                                 Certificates  which are subordinate to one or more other Classes
                                                 of  such  Series.  The  rights  of  the  holders  of  any   such
                                                 subordinated   Certificates  to  receive  distributions  on  any
                                                 Payment Date for such  Series will be  subordinate in right  and
                                                 priority  to the rights of the holders of Certificates which are
                                                 senior to such subordinated Certificates, but only to the extent
                                                 set forth in the related Prospectus Supplement. If so  specified
                                                 in  the related  Prospectus Supplement,  subordination may apply
                                                 only in the  event of  certain types  of losses  not covered  by
                                                 another Enhancement. The related Prospectus Supplement will also
                                                 set  forth information concerning the amount of subordination of
                                                 a Class or Classes of subordinated Certificates in a Series, the
                                                 circumstances in which  such subordination  will be  applicable,
                                                 the  manner,  if  any,  in which  the  amount  subordinated will
                                                 decrease over  time,  and  the conditions  under  which  amounts
                                                 available  from payments that would otherwise be made to holders
                                                 of such subordinated Certificates will be distributed to holders
                                                 of  Certificates   which  are   senior  to   such   subordinated
                                                 Certificates.  If cash flows  otherwise distributable to holders
                                                 of a subordinated Class of a Series will be used as support  for
                                                 a  Class of  another Series,  the related  Prospectus Supplement
                                                 will specify  the  manner and  conditions  for applying  such  a
                                                 cross-support feature. See 'ENHANCEMENT -- Subordination.'
          (B) LETTER OF CREDIT...............  If  so specified in the related Prospectus Supplement, support for
                                                 a Series or one or more Classes  of a Series may be provided  by
                                                 one  or more letters  of credit. A letter  of credit may provide
                                                 limited protection against certain losses  in addition to or  in
                                                 lieu  of another Enhancement. The issuer of the letter of credit
                                                 (the 'L/C Bank') will be obligated to honor demands with respect
                                                 to such letter of credit, to the extent of the amount  available
                                                 thereunder, to provide funds under the circumstances and subject
                                                 to  such conditions as  are specified in  the related Prospectus
                                                 Supplement. The liability of  the L/C Bank  under its letter  of
                                                 credit  may be  reduced by  the amount  of unreimbursed payments
                                                 thereunder.
                                               The maximum liability of  an L/C Bank under  its letter of  credit
                                                 will  generally be an amount equal  to a percentage specified in
                                                 the related Prospectus  Supplement of  the initial  amount of  a
                                                 Series  or a Class of such  Series. The maximum amount available
                                                 at any  time  to  be paid  under  a  letter of  credit  will  be
                                                 determined  in the manner  specified therein and  in the related
                                                 Prospectus Supplement. See 'ENHANCEMENT -- Letter of Credit.'
          (C) CASH COLLATERAL GUARANTY OR
            ACCOUNT..........................  If so specified in the related Prospectus Supplement, support  for
                                                 a Series or one or more Classes of a Series may be provided by a
                                                 guaranty (the 'Cash Collateral Guaranty') secured by the deposit
                                                 of cash or certain permitted investments in an account the 'Cash
                                                 Collateral  Account') reserved for the beneficiaries of the Cash
                                                 Collateral Guaranty or by a  Cash Collateral Account alone.  The
                                                 amount available pursuant to the Cash Collateral Guaranty or the
                                                 Cash Collateral Account will
</TABLE>
 
                                       9
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                                 be  the  lesser of  amounts on  deposit  in the  Cash Collateral
                                                 Account and  an  amount  specified  in  the  related  Prospectus
                                                 Supplement. The related Prospectus Supplement will set forth the
                                                 circumstances  under which payments are made to beneficiaries of
                                                 the Cash Collateral Guaranty from the Cash Collateral Account or
                                                 from the Cash Collateral Account directly.
          (D) RESERVE FUND...................  If  so  specified  in  the  related  Prospectus  Supplement,   the
                                                 Depositor  may  deposit cash,  a  letter or  letters  of credit,
                                                 short-term investments, or other  instruments acceptable to  the
                                                 Rating  Agency in one or more reserve funds to be established in
                                                 the name of the Trustee (each, a 'Reserve Fund'), which will  be
                                                 used, as specified in such Prospectus Supplement, by the Trustee
                                                 to  make required  payments of principal  of or  interest on the
                                                 Certificates of  such Series,  to  make adequate  provision  for
                                                 future  payments on such  Certificates or for  any other purpose
                                                 specified in the Agreement, with respect to such Series, to  the
                                                 extent   that  funds   are  not  otherwise   available.  In  the
                                                 alternative or in addition to such deposit, a Reserve Fund for a
                                                 Series may be funded through application of all or a portion  of
                                                 the excess cash flow from the Primary Assets for such Series, to
                                                 the extent described in the related Prospectus Supplement.
          (E) SURETY BOND OR INSURANCE
            POLICY...........................  If  so specified in the related Prospectus Supplement, support for
                                                 a Series or one or more Classes  of a Series may be provided  by
                                                 the  posting of a surety bond or the issuance of insurance by an
                                                 insurance company,  in  each  instance designed  to  assure  the
                                                 distribution  of interest  or principal  on the  Certificates of
                                                 such Class or Series in the  manner and amount specified in  the
                                                 related Prospectus Supplement.
          (F) SPREAD ACCOUNT.................  If  so specified in the related Prospectus Supplement, support for
                                                 a Series or one or more Classes  of a Series may be provided  by
                                                 the  periodic deposit of certain available excess cash flow from
                                                 the Trust assets into an account (the 'Spread Account') intended
                                                 to assure the subsequent  distribution of interest or  principal
                                                 on  the  Certificates  of such  Class  or Series  in  the manner
                                                 specified in the related Prospectus Supplement.
          (G) DERIVATIVE PRODUCTS............  If  so  specified  in  the  related  Prospectus  Supplement,   the
                                                 Depositor may enter into any type of derivative arrangement with
                                                 respect  to  the  Certificates  of  any  Class  or  Series. Such
                                                 derivative arrangement may include a guaranteed rate  agreement,
                                                 a  maturity liquidity  facility, a tax  protection agreement, an
                                                 interest rate  cap  or  floor agreement,  an  interest  rate  or
                                                 currency swap agreement or any other similar arrangement.
SERVICING....................................  The  Servicer  will  be responsible  for  servicing,  managing and
                                                 making collections on the Receivables for a Series. The Servicer
                                                 may perform  such functions  alone, through  subservicers or  in
                                                 conjunction   with  a  Master   Servicer.  In  performing  these
                                                 functions, the Servicer will exercise  the same degree of  skill
                                                 and  care that it customarily  exercises with respect to similar
                                                 receivables owned  or  serviced  by it.  Under  certain  limited
                                                 circumstances,  the Servicer may resign  or be removed, in which
                                                 event either  the  Trustee or  a  third-party servicer  will  be
                                                 appointed  as successor  servicer. The  Servicer will  receive a
                                                 periodic fee  as servicing  compensation and  may, as  specified
                                                 herein and in the related Prospectus Supplement, receive certain
</TABLE>
 
                                       10
 


<PAGE>
<PAGE>
 
<TABLE>
<S>                                            <C>
                                                 additional compensation. See 'SERVICING OF RECEIVABLES' herein.
FEDERAL INCOME TAX CONSIDERATIONS............  Except  as set forth  in the related  Prospectus Supplement, it is
                                                 anticipated that Special Tax Counsel to the Depositor will be of
                                                 the  opinion  that,  under  existing  law,  the  Trust  will  be
                                                 classified  as either a grantor trust under the Internal Revenue
                                                 Code of 1986, as amended (the 'Code'), and not as an association
                                                 taxable as a corporation or as an owner trust and the Notes will
                                                 be treated  as debt  instruments for  Federal, state  and  local
                                                 income  and franchise tax  purposes as of  the Closing Date. See
                                                 'CERTAIN  FEDERAL  INCOME  TAX  CONSIDERATIONS'  for  additional
                                                 information  concerning  the application  of Federal  income tax
                                                 laws.
ERISA CONSIDERATIONS.........................  A fiduciary of any employee  benefit plan subject to the  Employee
                                                 Retirement Income Security Act of 1974, as amended ('ERISA'), or
                                                 the  Internal  Revenue Code  of 1986,  as amended  (the 'Code'),
                                                 should carefully review with its own legal advisors whether  the
                                                 purchase  or  holding  of  Certificates  could  give  rise  to a
                                                 transaction prohibited or otherwise impermissible under ERISA or
                                                 the Code. See 'ERISA CONSIDERATIONS.'
LEGAL INVESTMENT.............................  Investors  whose  investment   authority  is   subject  to   legal
                                                 restrictions   should  consult  their   own  legal  advisors  to
                                                 determine whether and to what extent the Certificates constitute
                                                 legal investments for them.
USE OF PROCEEDS..............................  The Depositor will  use the  net proceeds  from the  sale of  each
                                                 Series  for  one  or  more of  the  following  purposes:  (i) to
                                                 purchase the related Primary Assets, (ii) to repay  indebtedness
                                                 which  has been incurred to obtain funds to acquire such Primary
                                                 Assets, (iii)  to  establish  a  Pre-Funding  Account  for  such
                                                 Series,  (iv) to establish any  Reserve Funds or Cash Collateral
                                                 Accounts described in the related Prospectus Supplement, (v)  to
                                                 provide  enhancement  for  any other  Series  or  for securities
                                                 issued by another issuer, and  (vi) to pay costs of  structuring
                                                 and  issuing such Certificates, including the costs of obtaining
                                                 Enhancement, if any. If so  specified in the related  Prospectus
                                                 Supplement,  the purchase of the Primary Assets for a Series may
                                                 be effected by an  exchange of Certificates  with the Seller  of
                                                 such Primary Assets. See 'USE OF PROCEEDS.'
RATINGS......................................  It  will  be a  requirement for  issuance of  any Series  that the
                                                 Certificates  offered  by  this   Prospectus  and  the   related
                                                 Prospectus  Supplement be rated by at least one Rating Agency in
                                                 one of its four highest applicable rating categories. The rating
                                                 or ratings  applicable to  Certificates of  each Series  offered
                                                 hereby  and by the related Prospectus  Supplement will be as set
                                                 forth in the related Prospectus Supplement. A securities  rating
                                                 should   be  evaluated  independently   of  similar  ratings  on
                                                 different types of securities.
</TABLE>



 
                                       11







<PAGE>
<PAGE>
                                  RISK FACTORS
 
     Limited  Liquidity. There can  be no assurance that  a secondary market for
the Certificates of any Series  will develop or, if  it does develop, that  such
market  will provide Certificateholders with liquidity  of investment or that it
will continue for the life of the Certificates of such Series. The  Underwriters
presently  expect to make a secondary  market in the Certificates offered hereby
and pursuant to any Prospectus Supplement, but have no obligation to do so.
 
     Certain Legal  Aspects.  Each  Seller  will  warrant  in  its  Pooling  and
Servicing  Agreement, Master Pooling and Servicing Agreement, Sale and Servicing
Agreement or Trust Agreement (collectively, an 'Agreement') that the transfer of
the Receivables by it to  the Trust is and will  be either a valid transfer  and
assignment  of all right, title and interest in the Receivables and all proceeds
thereof to the Trust  or the grant to  the Trust of a  security interest in  the
Receivables.  The Seller  has taken  and will  take certain  actions required to
perfect the Trust's interest in the  Receivables. The Seller has warranted  that
if  the transfer by it  to the Trust is deemed  to be a grant  to the Trust of a
security interest in  the Receivables, the  Trustee will have  a first  priority
perfected  security interest therein. If the transfer of the Receivables and all
proceeds thereof to the Trust is deemed to create a security interest therein, a
tax or government lien on property of the Seller arising before Receivables come
into existence may have priority over the Trust's interest in such  Receivables.
See 'CERTAIN LEGAL ASPECTS OF THE RECEIVABLES -- Transfer of Receivables.'
 
     If  any Seller is a  regulated financial institution, to  the extent that a
Seller grants  a security  interest in  the Receivables  to the  Trust and  that
security  interest is validly perfected before  any insolvency of the Seller and
is not granted or  taken in contemplation  of insolvency or  with the intent  to
hinder,  delay or  defraud the Seller  or its creditors,  that security interest
should not be subject to avoidance in the event of insolvency and  receivership,
and  payments to the Trust with respect to the Receivables should not be subject
to recovery  by a  conservator or  receiver  for the  Seller. If,  however,  the
conservator  or receiver were to assert a  contrary position, or were to require
the Trustee  to establish  its right  to  those payments  by submitting  to  and
completing  the administrative claims procedure  established under the Financial
Institutions Reform, Recovery  and Enforcement  Act of 1989  ('FIRREA'), or  the
conservator  or receiver were to  request a stay of  proceedings with respect to
the Seller as provided under FIRREA, delays in payments on the Certificates  and
possible reductions in the amount of those payments could occur. In the event of
a  Servicer Default, if a conservator or receiver is appointed for the Servicer,
and no  Servicer Default  other  than such  conservatorship or  receivership  or
insolvency  of the  Servicer exists,  the conservator  or receiver  may have the
power to prevent either  the Trustee or the  majority of the  Certificateholders
from effecting a transfer of servicing to a successor Servicer. If a conservator
or  receiver  were  appointed for  the  Seller  pursuant to  the  Agreement, new
Principal Receivables would  not be  transferred to  the Trust  and the  Trustee
would  sell  the portion  of the  Receivables allocable  in accordance  with the
Agreement to each Series (unless  Certificateholders representing more than  50%
of  the Investor Amount of each Series, or  if any such Series has more than one
Class of each Class of such  Series, instruct otherwise), thereby causing  early
termination  of  the Trust  and  a loss  to  the Certificateholders  if  the net
proceeds of such sale  were insufficient to pay  Certificates in full. Upon  the
occurrence  of a Liquidation  Event, if a conservator  or receiver was appointed
for the  Seller  and  no  Liquidation Event  other  than  such  conservatorship,
receivership  or insolvency of  the Seller existed,  the conservator or receiver
may have the power to prevent the early sale, liquidation or disposition of  the
Receivables  and the commencement of the Rapid Amortization Period. In addition,
a conservator or  receiver for  the Seller  may have  the power  to cause  early
payment   of   the   Certificates.   See   'CERTAIN   LEGAL   ASPECTS   OF   THE
RECEIVABLES -- Certain Matters Relating to Receivership.'
 
     The Accounts and the Receivables are subject to numerous Federal and  state
consumer  protection laws which impose requirements on the making and collection
of consumer loans. Such laws,  as well as any new  laws or rulings which may  be
adopted,  may  adversely  affect  the  Servicer's  ability  to  collect  on  the
Receivables or maintain  previous levels of  finance charges, annual  cardholder
fees  and other fees, and  failure by the Seller or  the Servicer to comply with
such requirements also could adversely affect the Servicer's ability to  collect
on the Receivables. Pursuant to the Agreement, the Depositor covenants to accept
the  transfer of all Receivables in an Account if any Receivable in such Account
does not comply with all requirements of  law, if any Receivable is charged  off
as uncollectible or if the proceeds
 
                                       12
 



<PAGE>
<PAGE>
of  any Receivable in such Account are not available to the Trust. The Depositor
also makes certain other representations and warranties relating to the validity
and enforceability of  the Accounts  and the Receivables.  However, the  Trustee
will not make any examination of the Receivables or the records relating thereto
for  the purpose of establishing the  presence or absence of defects, compliance
with such representations  and warranties, or  for any other  purpose. The  sole
remedy  if  any such  representation  or warranty  is  breached and  such breach
continues beyond the applicable  cure period, if any,  is that the Depositor  or
the  Servicer, as  the case may  be, will  generally be obligated  to accept the
transfer of all Receivables in the Account affected thereby. In addition, in the
event of a breach of certain  representations and warranties, the Depositor  may
be  obligated to  accept the  reassignment and transfer  of the  interest in the
Trust of the holders of all Series.
 
     Application of Federal and  state bankruptcy and  debtor relief laws  would
affect  the interests of the Certificateholders in the Receivables, if such laws
result in any Receivables being written off as uncollectible.
 
     Certain Legal Concerns Applicable to Accounts. In November 1991, the United
States Senate voted to amend a  then-proposed Senate banking bill to include  an
amendment  to  the Federal  Truth-in-Lending Act  which  would have  limited the
annual percentage rate charged on credit  card accounts to a rate not  exceeding
four  percentage points  over the  rate charged by  the IRS  on underpayments of
federal taxes. Based  on the then-current  IRS rate, such  amendment would  have
limited  the maximum annual percentage rate for all credit card accounts to 14%.
Although the amendment  was not approved  by the House  of Representatives,  the
Depositor cannot predict whether Congress will pass a similar bill in the future
or  if such a bill would be signed by the President. The potential effect of any
legislation which limits the  amount of finance charges  that may be charged  on
credit  card balances could be to reduce the Net Portfolio Yield of a Series. If
such Net Portfolio  Yield for such  Series is reduced,  a Liquidation Event  may
occur, and the Rapid Amortization Period for such Series could commence prior to
the  Scheduled Amortization Date  for such Series. In  addition, during the past
year, there  has been  increased  consumer awareness  of  the level  of  finance
charges  and fees  and other  practices of  card issuers.  As a  result of these
developments and other  factors, there  can be no  assurance as  to whether  any
federal  or state legislation will be  promulgated which would impose additional
limitations on the  monthly periodic  finance charges  or fees  relating to  the
Accounts.
 
     In  October  1991,  the  United  States District  Court  for  the  State of
Massachusetts  held   that  Greenwood   Trust  Company   (a   federally-insured,
Delaware-chartered  bank that issues the Discover credit card) was prohibited by
Massachusetts law  from  assessing  late  charges on  credit  card  accounts  of
Massachusetts  residents. On August  6, 1992, that decision  was reversed by the
United States  Court of  Appeals for  the  First Circuit,  which held  that  the
Massachusetts  law  was  preempted  by federal  law  permitting  the  charges in
question. On January 11, 1993, the U.S. Supreme Court denied the petition of the
Commonwealth to review the decision of the First Circuit. Since October 1991,  a
number  of lawsuits and administrative actions have been filed in several states
against out-of-state  banks (both  federally insured  state-chartered banks  and
federally  insured national  banks) which  issue cards.  These actions challenge
various fees  and charges  (such  as late  fees, over-the-limit  fees,  returned
payment check fees and annual membership fees) assessed against residents of the
states  in which  such suits were  filed, based on  restrictions or prohibitions
under such  states' laws  alleged to  be applicable  to the  out-of-state  cards
issuers.  There can be no assurance that one of the Sellers will not be named as
a defendant in future  lawsuits or administrative  actions challenging the  fees
and  charges which it assesses residents of other states. The California Supreme
Court in March  1992 refused to  review a lower  court's determination that  the
practice by Wells Fargo Bank of charging its cardholders over-the-limit and late
payment  fees violated California laws that  require banks to limit such charges
to their costs. Such actions and similar  actions which may be brought in  other
states as a result of such actions, if resolved adversely to card issuers, could
have  the  effect  of  limiting certain  charges,  other  than  periodic finance
charges, that could  be assessed  on accounts of  residents of  such states  and
could  require card issuers to  pay refunds and civil  penalties with respect to
charges previously imposed  on cardholders  in such  states. Consequently,  such
actions  could  have  an  adverse  impact on  a  Seller's  card  operations. One
potential effect of any such litigation involving a Seller, if successful, would
be to reduce the Net Portfolio Yield for a Series. If such a reduction occurs, a
Liquidation Event may occur.
 
                                       13
 



<PAGE>
<PAGE>
     Competition.  The  credit   card  and  charge   card  industry  is   highly
competitive. There is increased competitive use of advertising, target marketing
and  pricing competition  in interest rates  and annual cardholder  fees as both
traditional and new credit  card and charge  card issuers seek  to expand or  to
enter the market. As a result of this competition, certain major credit card and
charge  card  issuers  assess finance  charges  for selected  portions  of their
portfolios at  rates  lower than  the  rates  currently being  assessed  on  the
Accounts.  A Seller's  ability to  compete in  the credit  card and  charge card
industry will affect its ability to generate new Receivables.
 
     Payments and Maturity. The Receivables in the Trust may be paid at any time
and there is no assurance that  there will be additional Receivables created  in
the  Accounts the Receivables of which are designated for inclusion in the Trust
or that  any  particular  pattern  of  cardholder  repayments  will  occur.  The
continuation  of the  Revolving Period  of a Series  will be  dependent upon the
continued generation of new Receivables for the Trust. A significant decline  in
the  amount  of  Receivables  generated  in the  Accounts  could  result  in the
occurrence of a Liquidation Event for one or more Series and the commencement of
the Rapid Amortization Period for  each such Series. A  decrease in the rate  of
payment   by  cardholders   could  delay   the  return   of  principal   to  the
Certificateholders  during  the  Amortization  Periods  for  each  Series.   See
'Receivable  Yield Considerations'  in the  related Prospectus  Supplement. Each
Agreement will provide that the Depositor or the related Seller may, or will  be
required  to, designate  Additional Accounts, the  Receivables of  which will be
added to the Trust in the event that the amount of the Principal Receivables  is
not  maintained  at a  certain minimum  amount. If  Additional Accounts  are not
designated by the Depositor or the  related Seller when required, a  Liquidation
Event for one or more Series may occur and result in the commencement of a Rapid
Amortization Period for such Series. See the related Prospectus Supplement for a
discussion  of other events  which might lead  to the commencement  of the Rapid
Amortization Period for a Series.
 
     Basis Risk. If so specified in the related Prospectus Supplement, a portion
of the Accounts  in a Trust  will have finance  charges set at  a variable  rate
above   a  designated  prime  rate  or  other  designated  index.  A  Series  of
Certificates issued by  such Trust may  bear interest at  a fixed rate  or at  a
floating  rate based on an  index other than the  prime rate or other designated
index. If there is a  decline in the prime rate  or other designated index,  the
amount  of collections  of Finance  Charge Receivables  on such  Accounts may be
reduced, whereas  the amounts  payable as  Monthly Interest  on such  Series  of
Certificates  and  other amounts  required to  be funded  out of  Finance Charge
Receivables with respect to such Series may not be similarly reduced.
 
     Social, Geographic  and  Economic Factors.  Changes  in card  use,  payment
patterns  and the rate of  defaults by cardholders may  result from a variety of
social, economic and  geographic factors.  Social factors  include the  public's
perceptions of the use of credit cards. Legal factors include any charges in the
current  legal structure affecting the relative  balance of power between credit
card issuers  and the  obligors  under credit  card accounts.  Economic  factors
include  the rate of  inflation and relative interest  rates offered for various
types of  loans. Adverse  changes in  economic conditions  in any  states  where
cardholders  are located could have a direct  impact on the timing and amount of
payments on the Certificates of any Series. The Depositor is unable to determine
and has no  basis to predict  whether, or  to what extent,  economic, social  or
geographic factors will affect future card use or repayment patterns. New credit
card issuers have been entering the market while other issuers have been seeking
to  expand  market share  through  increased advertising,  target  marketing and
pricing competition. Additionally,  the use  of incentive  or affinity  programs
(e.g., gift awards for card usage) may affect card usage patterns.
 
     In  1992, a jury  in Federal court  in Utah held  that the VISA association
violated antitrust laws  when it denied  membership in VISA  to a subsidiary  of
Sears Roebuck & Co., on the basis that another Sears subsidiary is the issuer of
the Discover Card, a competitor of the VISA credit card. In April 1993, a motion
by VISA for a new trial was denied. VISA is currently appealing this decision to
the United States Court of Appeals for the Tenth Circuit. MasterCard has settled
a  similar  lawsuit.  This  settlement by  MasterCard  and/or  a  final decision
against, or a similar settlement by, VISA could result in increased  competition
among  issuers  of VISA  and MasterCard  credit cards  and thereby  have adverse
consequences for members of the VISA and MasterCard associations.
 
     A Seller's Ability to Change Terms of the Receivables. Any Seller may  have
the  right to determine the finance charges and the other fees and charges which
will be applicable from time to time on its
 
                                       14
 



<PAGE>
<PAGE>
Accounts, to alter the minimum monthly  payment required under the Accounts  and
to  change various other terms of its agreement with cardholders with respect to
the Accounts. A decrease in the finance  charges and the other fees and  charges
assessed  on the Accounts would decrease the effective yield on the Accounts and
could result in the occurrence of a Liquidation Event for one or more Series and
commencement of the  Rapid Amortization Period  for each such  Series. Under  an
Agreement  a Seller may  agree that, unless  required by law  or as is otherwise
necessary, in its good faith judgment, to maintain its credit card business on a
competitive basis,  it will  not  reduce the  annual  percentage rate  at  which
finance  charges are assessed on  the Receivables or the  other fees and charges
assessed on the Accounts, if, as a  result of such reduction, the Net  Portfolio
Yield  for any Series (as defined below under 'Maturity Assumptions') as of such
date would be less than the Base Rate for such Series. The terms 'Base Rate' and
'Net Portfolio  Yield'  for each  Series  have the  meanings  set forth  in  the
Prospectus Supplement relating to each such Series. The Seller may also covenant
that  it will change  the terms relating to  the Accounts only  if the change is
made applicable to the comparable segment of the accounts owned and serviced  by
the  Seller with  characteristics the  same as  or substantially  similar to the
Accounts, except  as  otherwise  restricted  by  the  terms  of  the  applicable
cardholder  agreement. In  servicing Accounts,  a Servicer  will be  required to
exercise the same care and apply the same policies that it exercises in handling
similar matters for its own comparable accounts. Except as set forth above,  the
Agreement does not contain any restrictions on the ability of a Seller to change
the  terms of the  Accounts or the  Receivables. There can  be no assurance that
changes in  applicable  law, changes  in  the marketplace  or  prudent  business
practice  might not result  in a determination  by a Seller  to decrease finance
charges or other fees and charges  for existing accounts, or take actions  which
would otherwise change the terms of the Accounts.
 
     Limited  Nature of  Rating. Any  rating assigned  to the  Certificates of a
Series or  a Class  of a  Series by  a Rating  Agency will  reflect such  Rating
Agency's  assessment  solely  of  the  likelihood  that  Certificateholders will
receive the payments  of interest and  principal required to  be made under  the
Agreement  and will be based primarily on the value of the Primary Assets in the
Trust and the  availability of any  Enhancement with respect  to such Series  or
Class  of such Series. The rating will not be a recommendation to purchase, hold
or sell Certificates of  such Series or  Class of such  Series, and such  rating
will  not comment as to the marketability of such Certificates, any market price
or suitability for a particular investor. There is no assurance that any  rating
will  remain for any given period of time or that any rating will not be lowered
or withdrawn entirely  by a Rating  Agency if in  such Rating Agency's  judgment
circumstances so warrant.
 
     Book-Entry  Certificates. Issuance  of the Certificates  in book-entry form
may reduce the liquidity  of such Certificates in  the secondary trading  market
since  investors may be unwilling to purchase Certificates for which they cannot
obtain physical certificates. See 'DESCRIPTION OF THE CERTIFICATES -- Book-Entry
Registration' herein.
 
     Because transactions in the Certificates can be effected only through  DTC,
CEDEL, Euroclear, participating organizations, indirect participants and certain
banks,  the ability of a Certificate Owner to pledge a Certificate to persons or
entities that  do not  participate in  the DTC,  CEDEL or  Euroclear system,  or
otherwise to take actions in respect of such Certificates, may be limited due to
lack  of a physical certificate  representing the Certificates. See 'DESCRIPTION
OF THE CERTIFICATES -- Book-Entry Registration' herein.
 
     Certificate  Owners  may  experience  some   delay  in  their  receipt   of
distributions  of  interest  and  principal  on  the  Certificates  because such
distributions will be forwarded by the Trustee  to DTC and DTC will credit  such
distributions to the accounts of its Participants (as defined herein) which will
thereafter  credit them to the accounts of Certificate Owners either directly or
indirectly   through   indirect   participants.   See   'DESCRIPTION   OF    THE
CERTIFICATES -- Book-Entry Registration' herein.
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     The  Certificates will be issued in Series pursuant to separate Pooling and
Servicing  Agreements,  Master  Pooling  and  Servicing  Agreements,  Sale   and
Servicing Agreements or Trust Agreements
 
                                       15
 



<PAGE>
<PAGE>
(collectively,  an  'Agreement') between  the  Depositor, the  Servicer  and the
Trustee for the related Series identified in the related Prospectus  Supplement.
A  form of Agreement has been filed  as an exhibit to the Registration Statement
of which this Prospectus forms a part. The Agreement relating to each Series  of
Certificates  will be filed  as an exhibit to  a report on Form  8-K to be filed
with the Commission  within 15  days following the  issuance of  such Series  of
Certificates.
 
     The  Seller  may agree  to  reimburse the  Depositor  for certain  fees and
expenses  of  the  Depositor  incurred  in  connection  with  the  offering   of
Certificates.
 
     The following summaries describe certain provisions in the Agreements which
are  anticipated to be common  to each Series of  Certificates. The summaries do
not purport  to be  complete and  are subject  to, and  are qualified  in  their
entirety  by reference  to, the provisions  of the Agreement  and the Prospectus
Supplement relating to each Series of Certificates. Where particular  provisions
or terms used in the Agreement are referred to, the actual provisions (including
definitions  of  terms) are  incorporated herein  by reference  as part  of such
summaries.
 
     The Certificates are issuable in Series. Each Series will consist of one or
more Classes of  Certificates, one  or more of  which may  be Variable  Interest
Certificates,  Zero Coupon  Certificates, Principal  Only Certificates, Interest
Only Certificates or  other types of  Certificates as described  in the  related
Prospectus  Supplement.  A  Series  may  also include  one  or  more  Classes of
Subordinate Certificates. The Certificates of each Series will be issued only in
fully registered form, without coupons, in the authorized denominations for each
Class specified in the related  Prospectus Supplement. Upon satisfaction of  the
conditions,  if any,  applicable to  a Class  of a  Series, as  described in the
related  Prospectus  Supplement,  the  transfer  of  the  Certificates  may   be
registered  and the Certificates may  be exchanged at the  office of the Trustee
specified in  the  related Prospectus  Supplement  without the  payment  of  any
service  charge other than any tax  or governmental charge payable in connection
with such registration  of transfer  or exchange.  If specified  in the  related
Prospectus  Supplement, one  or more  Classes of  a Series  may be  available in
book-entry form only.
 
     Unless otherwise provided in the related Prospectus Supplement, payments of
principal of  and interest  on a  Series of  Certificates will  be made  on  the
Payment  Dates specified in the Prospectus Supplement relating to such Series by
check mailed to  Certificateholders of such  Series, registered as  such at  the
close  of  business  on the  record  date  specified in  the  related Prospectus
Supplement applicable to such Payment Dates at their addresses appearing on  the
certificate  register, except that (a) payments may be made by wire transfer (at
the expense of  the Certificateholder  requesting payment by  wire transfer)  in
certain  circumstances described  in the  related Prospectus  Supplement and (b)
final payments of principal in retirement of each Certificate will be made  only
upon presentation and surrender of such Certificate at the office of the Trustee
specified in the related Prospectus Supplement. Notice of the final payment on a
Certificate  will be mailed to the holder of such certificate before the Payment
Date on which the final principal payment  on any Certificate is expected to  be
made to the holder of such Certificate.
 
     Payments  of principal of and interest on  the Certificates will be made by
the Trustee, or a  paying agent on  behalf of the Trustee,  as specified in  the
related   Prospectus  Supplement.  Unless  otherwise  provided  in  the  related
Prospectus Supplement, all  payments with respect  to the Primary  Assets for  a
Series,  together with reinvestment  income thereon, amounts  withdrawn from any
Reserve Fund, and amounts  available pursuant to any  other Enhancement will  be
deposited  directly into the Collection Account and,  net, if and as provided in
the related  Prospectus Supplement,  of certain  amounts payable  to the  Series
under  the  related Agreement  and  any other  person  specified in  the related
Prospectus Supplement,  will  thereafter  be  deposited  into  the  Distribution
Account and will be available to make payments on Certificates of such Series on
the  next Payment Date, as the case may  be. See 'THE TRUST ASSETS -- Collection
and Distribution Accounts.'
 
PAYMENTS OF INTEREST
 
     The Certificates of each Class which by their terms are entitled to receive
interest will  bear  interest (calculated,  unless  otherwise specified  in  the
related  Prospectus Supplement, on the basis of  a 360-day year of twelve 30-day
months) from the date and at the rate per annum specified, or calculated in  the
 
                                       16
 



<PAGE>
<PAGE>
method  described  in  the  related  Prospectus  Supplement.  Interest  on  such
Certificates of a Series will  be payable on the  Payment Date specified in  the
related  Prospectus Supplement. The rate of interest on Certificates of a Series
may be floating. Principal Only Certificates may not be entitled to receive  any
interest  distributions  or may  be entitled  to  receive only  nominal interest
distributions. Any interest on Zero Coupon Certificates that is not paid on  the
related  Payment Date will accrue and be  added to the principal thereof on such
Payment Date.
 
     Interest payable on  the Certificates on  a Payment Date  will include  all
interest   accrued  during  the  period  specified  in  the  related  Prospectus
Supplement. In the event interest accrues during the calendar month preceding  a
Payment  Date the effective yield to Certificateholders will be reduced from the
yield that would otherwise be obtainable if interest payable on the Certificates
were to accrue through the day immediately preceding such Payment Date.
 
PAYMENTS OF PRINCIPAL
 
     On each Payment Date for a Series,  principal payments will be made to  the
holders  of the Certificates of such Series  on which principal is then payable,
to the extent set forth in the related Prospectus Supplement. Such payments will
be made in an aggregate amount determined as specified in the related Prospectus
Supplement and will be allocated among the respective Classes of a Series in the
manner, at the times and in the  priority (which may, in certain cases,  include
allocation by random lot) set forth in the related Prospectus Supplement.
 
FINAL SCHEDULED PAYMENT DATE
 
     The  Final Scheduled Payment Date of each Class of a Series of Certificates
will be specified  in the  related Prospectus Supplement  and will  be the  date
(calculated  on the basis of the assumptions applicable to such Series described
therein) on  which the  entire  aggregate principal  balance  of such  Class  is
expected  to be reduced to zero. Because  payments on the Primary Assets will be
used to make distributions in reduction  of the outstanding principal amount  of
the  Certificates, it is likely  that the actual final  Payment Date of any such
Class will occur earlier,  and may occur substantially  earlier, than its  Final
Scheduled Payment Date.
 
COMPANION SERIES
 
     If  so  specified  in  the  related  Prospectus  Supplement,  a  Series  of
Certificates may be paired  with another Series issued  by the related Trust  (a
'Companion Series') on or prior to the commencement of an Accumulation Period or
Amortization  Period for  such Series.  As the  Investor Interest  of the Series
having a Companion  Series is reduced,  the Investor Interest  of the  Companion
Series  will increase by an  equal amount. Upon payment  in full of such Series,
the Investor Interest of the Companion Series will be equal to the amount of the
Investor Interest paid to Certificateholders of such Series.
 
OPTIONAL PURCHASE OR TERMINATION
 
     The Depositor may, at its option,  purchase a Class of Certificates of  any
Series,  on any Payment Date  under the circumstances, if  any, specified in the
Prospectus Supplement relating to such Series. Alternatively, if so specified in
the related Prospectus Supplement for  a Series of Certificates, the  Depositor,
the  Servicer, or another entity designated in the related Prospectus Supplement
may, at its option, cause an early termination of a Trust by repurchasing all of
the Primary Assets from such Trust on  or after a date specified in the  related
Prospectus  Supplement, or  on or after  such time as  the aggregate outstanding
principal amount of  the Certificates  or Primary  Assets, as  specified in  the
related  Prospectus Supplement, is less than  the amount or percentage specified
in the related  Prospectus Supplement.  Notice of such  purchase or  termination
must  be given by  the Depositor or the  Trustee prior to  the related date. The
purchase or  repurchase  price will  be  set  forth in  the  related  Prospectus
Supplement.
 
                                       17
 



<PAGE>
<PAGE>
     In   addition,  the   related  Prospectus  Supplement   may  provide  other
circumstances under which  holders of Certificates  of a Series  could be  fully
paid  significantly earlier than would otherwise be  the case as a result of the
occurrence of an Early Amortization Event.
 
BOOK-ENTRY REGISTRATION
 
     If so specified  in the related  Prospectus Supplement,  Certificateholders
may  hold their  Certificates through  DTC (in  the United  States) or  CEDEL or
Euroclear (in Europe) if  they are participants of  such systems, or  indirectly
through organizations which are participants in such systems.
 
     Cede, as nominee for DTC, will hold one or more global Certificates. Unless
and  until Definitive  Certificates are  issued under  the limited circumstances
described in the related Prospectus Supplement, all references herein or in such
Prospectus Supplement to  actions by Certificateholders  shall refer to  actions
taken  by  DTC  upon  instructions  from  its  participating  organizations (the
'Participants') and all references herein to distributions, notices, reports and
statements to Certificateholders shall refer to distributions, notices,  reports
and  statements to DTC or Cede, as the registered holder of the Certificates, as
the case may be, for distribution  to Certificateholders in accordance with  DTC
procedures.
 
     CEDEL  and  Euroclear  will  hold  omnibus  positions  on  behalf  of their
participants through customers' securities  accounts in CEDEL's and  Euroclear's
names on the books of their respective Depositaries which in turn will hold such
positions  in customers' securities  accounts in the  Depositaries' names on the
books of  DTC.  Citibank, N.A.  will  act as  depositary  for CEDEL  and  Morgan
Guaranty Trust Company of New York will act as depositary for Euroclear (in such
capacities, the 'Depositaries').
 
     Transfers  between  DTC  participants will  occur  in the  ordinary  way in
accordance with DTC  rules. Transfers between  CEDEL Participants and  Euroclear
Participants  will occur in the ordinary way in accordance with their applicable
rules and operating procedures.
 
     Cross-market transfers  between  persons  holding  directly  or  indirectly
through  DTC,  on the  one hand,  and  directly or  indirectly through  CEDEL or
Euroclear participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf  of the relevant European  international clearing system  by
its Depositary; however, such cross-market transactions will require delivery of
instructions  to  the relevant  European  international clearing  system  by the
counterparty in such  system in  accordance with  its rules  and procedures  and
within   its  established  deadlines  (European  time).  The  relevant  European
international clearing  system will,  if the  transaction meets  its  settlement
requirements,  deliver instructions to  its Depositary to  take action to effect
final settlement on its behalf by delivering or receiving securities in DTC, and
making or receiving payment  in accordance with  normal procedures for  same-day
funds   settlement  applicable   to  DTC.   CEDEL  Participants   and  Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
     Because of time-zone differences, credits  of securities received in  CEDEL
or  Euroclear as a result  of a transaction with a  DTC participant will be made
during subsequent securities  settlement processing and  dated the business  day
following  the DTC  settlement date.  Such credits  or any  transactions in such
securities settled  during such  processing  will be  reported to  the  relevant
Euroclear  or CEDEL participant on such business  day. Cash received in CEDEL or
Euroclear as a result of sales of  securities by or through a CEDEL  Participant
or  a Euroclear Participant to a DTC  participant will be received with value on
the DTC settlement date but will be available in the relevant CEDEL or Euroclear
cash account  only as  of the  business  day following  settlement in  DTC.  For
additional  information regarding  clearance and  settlement procedures  for the
Certificates, see  Annex  I hereto  and  for  information with  respect  to  tax
documentation  procedures relating to  the Certificates, see  Annex I hereto and
'CERTAIN FEDERAL INCOME TAX CONSIDERATIONS -- Foreign Investors.'
 
     DTC is a  limited-purpose trust  company organized  under the  laws of  the
State  of  New  York,  a  member of  the  Federal  Reserve  System,  a 'clearing
corporation' within the  meaning of the  New York UCC,  and a 'clearing  agency'
registered  pursuant to the provisions  of Section 17A of  the Exchange Act. DTC
was created to hold securities for its Participants and facilitate the clearance
and  settlement  of   securities  transactions   between  Participants   through
electronic book-entry changes in accounts of its
 
                                       18
 



<PAGE>
<PAGE>
Participants,   thereby   eliminating  the   need   for  physical   movement  of
certificates. Participants include securities brokers and dealers, banks,  trust
companies  and clearing corporations and may include certain other organizations
(including the  Underwriters).  Indirect  access  to  the  DTC  system  also  is
available  to others  such as banks,  brokers, dealers and  trust companies that
clear through or maintain  a custodian relationship  with a Participant,  either
directly or indirectly (the 'Indirect Participants').
 
     Certificateholders  that are not Participants  or Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other  interests
in,  Certificates may do so only through Participants and Indirect Participants.
In addition, Certificateholders will receive  all distributions of principal  of
and  interest on  the Certificates  from the  Trustee, as  paying agent,  or its
successor in such capacity (the 'Paying Agent'), through the Participants who in
turn will receive them from  DTC. Under a book-entry format,  Certificateholders
may experience some delay in their receipt of payments, since such payments will
be  forwarded by the Paying Agent to Cede,  as nominee for DTC. DTC will forward
such payments to its Participants which thereafter will forward them to Indirect
Participants  or   Certificateholders.  It   is   anticipated  that   the   only
'Certificateholder'   for   a  Series   may  be   Cede,   as  nominee   of  DTC.
Certificateholders  would   not   then  be   recognized   by  the   Trustee   as
Certificateholders,   as   such   term   is   used   in   the   Agreement,   and
Certificateholders  would  only   be  permitted  to   exercise  the  rights   of
Certificateholders indirectly through the Participants who in turn will exercise
the rights of Certificateholders through DTC.
 
     Under  the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among  Participants
on  whose behalf  it acts with  respect to  the Certificates and  is required to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates.    Participants    and    Indirect    Participants    with   which
Certificateholders have accounts with respect to the Certificates similarly  are
required  to make book-entry transfers and receive and transmit such payments on
behalf   of   their   respective   Certificateholders.   Accordingly,   although
Certificateholders   will  not  possess  Certificates,  Certificateholders  will
receive payments and will be able to transfer their interests.
 
     Because DTC can  only act on  behalf of  Participants, who in  turn act  on
behalf   of  Indirect  Participants   and  certain  banks,   the  ability  of  a
Certificateholder to  pledge Certificates  to persons  or entities  that do  not
participate  in the  DTC system,  or otherwise take  actions in  respect of such
Certificates, may be limited due to the lack of a physical certificate for  such
Certificates.
 
     DTC will take any action permitted to be taken by a Certificateholder under
the Agreement only at the direction of one or more Participants to whose account
with DTC the Certificates are credited. Additionally, DTC will take such actions
with  respect to specified percentages of the Certificateholders' interests only
at the  direction  of and  on  behalf  of Participants  whose  holdings  include
undivided  interests  that  satisfy  such specified  percentages.  DTC  may take
conflicting actions with respect to other undivided interests to the extent that
such actions are  taken on behalf  of Participants whose  holdings include  such
undivided interests.
 
     Centrale  de Livraison de Valeurs Mobilieres S.A. ('CEDEL') is incorporated
under  the  laws  of  Luxembourg  as  a  professional  depositary.  CEDEL  holds
securities  for  its  participating  organizations  ('CEDEL  Participants')  and
facilitates the  clearance and  settlement  of securities  transactions  between
CEDEL  Participants through electronic  book-entry changes in  accounts of CEDEL
Participants,  thereby   eliminating  the   need   for  physical   movement   of
certificates.  Transactions may  be settled  in CEDEL  in any  of 28 currencies,
including United States dollars. CEDEL provides to its Participants, among other
things, services for  safekeeping, administration, clearance  and settlement  of
internationally  traded securities  and securities lending  and borrowing. CEDEL
interfaces with  domestic  markets  in  several  countries.  As  a  professional
depositary, CEDEL is subject to regulation by the Luxembourg Monetary Institute.
Cedel  Participants  are  recognized financial  institutions  around  the world,
including underwriters, securities brokers and dealers, banks, trust  companies,
clearing  corporations  and  certain  other organizations  and  may  include the
Underwriters. Indirect access  to CEDEL  is also  available to  others, such  as
banks,  brokers, dealers  and trust companies  that clear through  or maintain a
custodial relationship with a CEDEL Participant, either directly or indirectly.
 
     The Euroclear  System  was created  in  1968  to hold  securities  for  its
participants  ('Euroclear Participants')  and to  clear and  settle transactions
between Euroclear Participants through simultaneous
 
                                       19
 



<PAGE>
<PAGE>
electronic book-entry  delivery against  payment, thereby  eliminating both  the
need for physical movement of certificates and the risk resulting from transfers
of securities and cash that are not simultaneous.
 
     The  System has subsequently been extended to clear and settle transactions
between Euroclear  Participants and  counterparties both  in CEDEL  and in  many
domestic securities markets. Transactions may be settled in any of 32 settlement
currencies,   including  United  States  dollars.  In  addition  to  safekeeping
(custody) and securities clearance and settlement, the Euroclear System includes
securities lending  and borrowing  and money  transfer services.  The  Euroclear
System  is operated  by the Brussels,  Belgium, office of  Morgan Guaranty Trust
Company of New York  (the 'Euroclear Operator'),  under contract with  Euroclear
Clearance System S.C., a Belgian cooperative corporation that establishes policy
on  behalf  of Euroclear  Participants. The  Euroclear  Operator is  the Belgian
branch of a New York banking corporation  which is a member bank of the  Federal
Reserve  System. As such, it is regulated and examined by the Board of Governors
of the Federal Reserve System and the New York State Banking Department, as well
as the Belgian Banking Commission.
 
     All operations are conducted  by the Euroclear  Operator and all  Euroclear
securities  clearance accounts and cash accounts are accounts with the Euroclear
Operator. They  are  governed by  the  Terms  and Conditions  Governing  Use  of
Euroclear  and the  related Operating  Procedures of  the Euroclear  System, and
applicable Belgian law (collectively, the 'Terms and Conditions'). The Terms and
Conditions govern all transfers of securities  and cash, both within the  System
and  receipts  and withdrawals  of securities  and cash.  All securities  in the
Euroclear System are held  on a fungible basis  without attribution of  specific
certificates to specific securities clearance accounts.
 
     Euroclear  Participants include banks (including central banks), securities
brokers and  dealers and  other professional  financial intermediaries  and  may
include  the  Underwriters.  Indirect access  to  the Euroclear  System  is also
available to other firms that clear through or maintain a custodial relationship
with a  Euroclear  Participant, either  directly  or indirectly.  The  Euroclear
Operator  acts  under  the Terms  and  Conditions  only on  behalf  of Euroclear
Participants, and has no record of or relationship with persons holding  through
Euroclear Participants.
 
     Distributions  with respect to Certificates held through CEDEL or Euroclear
will be  credited  to the  cash  accounts  of CEDEL  Participants  or  Euroclear
Participants  in accordance with the relevant  system's rules and procedures, to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance with  relevant United States  tax laws and  regulations.
See  'Certain Federal  Income Tax  Considerations.' The  CEDEL or  the Euroclear
Operator, as the case may be, will  take any other action permitted to be  taken
by  a Certificateholder under the Agreement on  behalf of a CEDEL Participant or
Euroclear Participant only in accordance with its relevant rules and  procedures
and  subject to its  Depositary's ability to  effect such actions  on its behalf
through DTC.
 
     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in  order to  facilitate transfers  of Certificates  among participants  of DTC,
CEDEL and Euroclear,  they are  under no obligation  to perform  or continue  to
perform such procedures and such procedures may be discontinued at any time.
 
DEFINITIVE CERTIFICATES
 
     The  Certificates  of  any  Series  will  be  issued  in  fully registered,
certificated  form   to   Certificateholders  or   their   respective   nominees
('Definitive  Certificates'), rather than to DTC or  its nominee only if (i) the
Depositor advises the Trustee in writing that  DTC is no longer willing or  able
to  discharge properly  its responsibilities as  depository with  respect to the
Certificates, and the Trustee or the Depositor are unable to locate a  qualified
successor, (ii) the Depositor, at its option, elects to terminate the book-entry
system  through  DTC  or  (iii)  after the  occurrence  of  a  Servicer Default,
Certificateholders of the  related series evidencing  not less than  50% of  the
aggregate unpaid principal amount of the Certificates advise the Trustee and DTC
through  Participants in  writing that the  continuation of  a book-entry system
through DTC (or a successor thereto) is  no longer in the best interests of  the
Certificateholders.
 
                                       20
 



<PAGE>
<PAGE>
     Upon  the  occurrence of  any of  the events  described in  the immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability  through DTC of  Definitive Certificates. Upon  surrender by DTC of
the definitive certificates representing the Certificates, and instructions  for
re-registration,  the  Trustee  will  issue such  Certificates  in  the  form of
Definitive Certificates, and thereafter the  Trustee will recognize the  holders
of  such Definitive Certificates as  Certificateholders, under the Agreement and
the Series Supplement ('Holders').
 
     If Definitive  Certificates  are  issued,  distribution  of  principal  and
interest  on the Definitive Certificates will be made by the Paying Agent or the
Trustee directly to the Holders in whose names the Definitive Certificates  were
registered  on the  related Record  Date in  accordance with  the procedures set
forth herein and in the Agreement and the Series Supplement. Distributions  will
be  made by  check mailed to  the address  of each Holder  as it  appears on the
register maintained  by  the Trustee,  except  that  the final  payment  on  any
Definitive Certificate will be made only upon presentation and surrender of such
Definitive  Certificate on  the date  for such final  payment at  such office or
agency as  is specified  in the  notice of  final distribution  to Holders.  The
Trustee  will provide such notice to Holders not later than the fifth day of the
month of the final distribution.
 
     Definitive Certificates  will  be  transferable  and  exchangeable  at  the
offices  of the Transfer Agent and Registrar, which shall initially be Citibank.
No service charge will be imposed for any registration of transfer or  exchange,
but  the Transfer Agent and Registrar may require payment of a sum sufficient to
cover any tax or other governmental charge imposed in connection therewith.
 
     Each series of Securities may include  one or more classes of Notes,  which
will  be issued  pursuant to  an Indenture between  the Trust  and the Indenture
Trustee (as amended  and supplemented from  time to time,  an 'Indenture').  The
terms  of any Notes will  be set forth in  the Prospectus Supplement relating to
such Notes.
 
     All discussions in this Prospectus  of the Certificates, the terms  thereof
as  well  as any  investment considerations  related  thereto will  be generally
applicable to any Notes.
 
                                  TRUST ASSETS
 
GENERAL
 
     The Trust  for each  Series of  Certificates will  be composed  of  certain
assets  delivered, assigned and transferred to  the Trustee by the Depositor, in
each case  consisting,  unless otherwise  specified  in the  related  Prospectus
Supplement,  of (i) the Primary Assets,  (ii) any Enhancement, (iii) the amount,
if any, initially deposited in  the Collection Account, Distribution Account  or
Pre-Funding  Account  for  a  Series  as  specified  in  the  related Prospectus
Supplement.
 
     The Primary Assets for a Series will be sold by the Seller to the Depositor
or purchased by  the Depositor  in the open  market or  in privately  negotiated
transactions,  which  may  include  transactions  with  affiliates.  Receivables
relating to a Series will be serviced by the Servicer, which may be the  Seller,
specified in the related Prospectus Supplement, either pursuant to a Pooling and
Servicing  Agreement  or,  if  serviced  by the  Seller,  a  Sale  and Servicing
Agreement (any of the Pooling and Servicing Agreements or the Sale and Servicing
Agreements are referred to herein individually as an 'Agreement').
 
     Primary Assets  included in  the Trust  for  a Series  may consist  of  any
combination  of Receivables and CABS Securities,  to the extent and as specified
in the related Prospectus Supplement.
 
     The following is a brief description  of the Primary Assets expected to  be
included  in the Trusts. Specific information  regarding the Primary Assets will
be provided  in  the  related  Prospectus Supplement  and,  to  the  extent  not
contained  in the related Prospectus  Supplement, in a report  on Form 8-K to be
filed with the Securities and Exchange Commission within fifteen days after  the
initial  issuance of such Certificate.  A copy of the  Agreement with respect to
each Series of  Certificates, or the  Indenture with respect  to each Series  of
Notes,  will be attached to the Form 8-K and will be available for inspection at
the corporate trust office  of the Trustee specified  in the related  Prospectus
Supplement.
 
                                       21
 



<PAGE>
<PAGE>
THE RECEIVABLES
 
     General.  The Primary Assets for a Series may consist, in whole or in part,
of consumer,  corporate,  revolving  credit  card, charge  card  or  debit  card
receivables (collectively, the 'Receivables') generated from time to time in the
ordinary  course of  business in a  portfolio of  consumer, corporate, revolving
credit card, charge card or debit card accounts (collectively, the  'Accounts').
The  Accounts will consist of the Initial Accounts  sold by a Seller, as well as
any Additional  Accounts added  from time  to  time, but  will not  include  any
Removed  Accounts. Each Seller will convey to the Trust all Receivables existing
on the Cut-off Date in certain  consumer, revolving credit card, charge card  or
debit  card accounts (the 'Initial Accounts') and all Receivables arising in the
Initial Accounts  from time  to time  thereafter until  the termination  of  the
Trust.  The Receivables may be  payable in U.S. dollars  or in any other foreign
currency. After  the Cut-off  Date, the  Seller  will convey  to the  Trust  the
Receivables  in  certain  New  Accounts and  the  Receivables  in  certain other
Accounts included in certain Lump Sum Additions, in each case in accordance with
the provisions of  the Agreement. In  addition, pursuant to  the Agreement,  the
Seller  in some circumstances will be obligated to designate Additional Accounts
the Receivables in which will be included in the Trust or, in lieu thereof or in
addition thereto, to  include Participations in  the Trust. Additional  Accounts
will  consist of New Accounts  and accounts relating to  any Lump Sum Additions.
The Seller will  convey to  the Trust  all Receivables  in Additional  Accounts,
whether  such Receivables are then existing  or thereafter created. The addition
to the Trust  of Receivables in  Additional Accounts or  Participations will  be
subject to certain conditions.
 
     Pursuant  to  the Agreement,  the Seller  will have  the right  (subject to
certain limitations  and conditions),  but  not the  obligation, to  remove  the
Receivables  in  certain Accounts  from the  Trust  ('Removed Accounts').  If so
specified in  the related  Prospectus Supplement,  the Seller  will be  able  to
include in the related Trust, participations representing undivided interests in
a pool of assets primarily consisting of revolving credit card accounts or other
revolving  credit  accounts owned  by the  Seller or  any affiliate  thereof and
collections thereon ('Participations').
 
     Credit Card Accounts and Receivables.  The Credit Card Receivables  consist
of  periodic finance charges, annual membership fees, cash advance fees and late
charges on amounts charged for merchandise  and services and certain other  fees
designated  by the Seller ('Finance Charge Receivables') and all amounts charged
by cardholders for merchandise and services, amounts advanced to cardholders  as
cash  advances  and  all  other  fees  billed  to  cardholders  on  the Accounts
('Principal  Receivables').  In  addition,  certain  Interchange  attributed  to
cardholder  charges for merchandise and services  in the Accounts may be treated
as  Finance  Charge  Receivables.  Recoveries  of  charged-off  Finance   Charge
Receivables  will be  treated as collections  of Finance  Charge Receivables and
recoveries  of  charged-off  Principal  Receivables  will  be  applied   against
charge-offs  of Principal  Receivables. From  time to  time, subject  to certain
conditions, certain  of  the  amounts  described above  which  are  included  in
Principal  Receivables may be treated as  Finance Charge Receivables. The amount
of Receivables will fluctuate from day  to day as new Receivables are  generated
or  added to the Trust and as existing Receivables are collected, charged-off as
uncollectible or  otherwise adjusted.  'Interchange'  consists of  certain  fees
received   by  a  credit   card-issuing  bank  from   the  VISA  and  MasterCard
International associations  as  partial  compensation for  taking  credit  risk,
absorbing  fraud losses  and funding receivables  for a limited  period prior to
initial billing. Under the VISA and MasterCard International systems, a  portion
of  the Interchange  in connection with  cardholder charges  for merchandise and
services is passed  from banks  which clear  the transactions  for merchants  to
credit  card-issuing banks. VISA  and MasterCard International  may from time to
time change the amount of Interchange  reimbursed to banks issuing their  credit
cards.
 
     Charge  Card Accounts and  Receivables. Charge Card  Receivables consist of
amounts charged on  designated Accounts  for merchandise and  services, and  all
annual  membership  fees and  certain other  administrative  fees billed  to the
designated Accounts. Receivables originated under  Charge Card Accounts are  not
subject to a monthly finance charge.
 
     There are distinctions between the Credit Card Accounts and the Charge Card
Accounts.  The  Credit  Card  Accounts offer  revolving  credit  plans  to their
customers. Charge Card Accounts generally have no pre-set spending limit and are
designed for  use  as  a  convenient  method of  payment  for  the  purchase  of
merchandise  and services.  Charge Card Accounts  generally cannot be  used as a
means of
 
                                       22
 



<PAGE>
<PAGE>
financing such purchases. Accordingly, the  full balance of a month's  purchases
is  billed to cardmembers and  is due upon receipt  of the billing statement. By
contrast, revolving  credit plans  allow  customers to  make a  minimum  monthly
payment  and to borrow the remaining  outstanding balance from the credit issuer
up  to  a  predetermined  limit.  As  a  result  of  these  payment  requirement
differences,  the  Charge Card  Accounts have  a high  monthly payment  rate and
balances which turn over rapidly relative  to their charge volume when  compared
to Credit Card Accounts.
 
     Another  distinction between Charge Card  Accounts and Credit Card Accounts
is that  Charge Card  Account  balances are  generally  not subject  to  monthly
finance  charges. As described above, the full Account balance is billed monthly
and is due upon receipt  of the billing statement.  Cardmembers do not have  the
option  of  using their  Charge Card  Accounts to  extend payment  and to  pay a
finance charge on the  remaining outstanding balance.  Credit Card Accounts,  by
contrast,  do  allow  customers  to  pay  a  specified  minimum  portion  of  an
outstanding amount  and  to  finance  the  balance  at  a  finance  charge  rate
determined  by the credit card issuer. (Because Charge Card Account balances are
not assessed finance charges, for the purpose of providing yield to the Trust  a
portion  of Collections  on Receivables in  Accounts received in  any Due Period
equal to  the product  of Collections  and the  Yield Factor  will generally  be
treated  as  Yield  Collections.)  Each  related  Prospectus  Supplement,  where
applicable, will  describe the  Yield Calculation  for a  specific portfolio  of
Charge Card Accounts.
 
ADDITIONAL INFORMATION RELATING TO RECEIVABLES
 
     The  related Prospectus Supplement for each Series will provide information
with respect to the Receivables that are Primary Assets as of the Cut-off  Date,
including,   among  other  things,  the   aggregate  principal  balance  of  the
Receivables and whether the  Receivables are Credit  Card Receivables or  Charge
Card Receivables.
 
     The  eligibility criteria  which shall  apply with  respect to  the Primary
Assets will  be specified  in  the related  Prospectus Supplement.  The  related
Prospectus  Supplement will provide information,  including, among other things,
(a) underwriting  criteria; (b)  the  loss and  delinquency experience  for  the
portfolio  of  Receivables;  (c) the  composition  of the  portfolio  by account
balance; and (d) the  geographic distribution of  Accounts and Receivables.  The
related  Prospectus Supplement  will also specify  any other  limitations on the
types or characteristics of Receivables for a Series.
 
     If information of the nature described above respecting the Receivables  is
not  known to  the Seller  at the time  the Certificates  are initially offered,
approximate or more general  information of the nature  described above will  be
provided in the related Prospectus Supplement and additional information will be
set  forth in a Current Report  on Form 8-K to be  available to investors on the
date of issuance  of the  related Series  and to  be filed  with the  Commission
within 15 days after the initial issuance of such Certificates.
 
CABS SECURITIES
 
     General.  Primary Assets for a Series may  consist, in whole or in part, of
CABS Securities which include certificates evidencing an undivided interest  in,
or   notes  or  loans  secured  by,  Receivables  generated  in  Accounts.  Such
certificates, notes or loans will  have previously been offered and  distributed
to  the  public pursuant  to an  effective registration  statement or  are being
registered under the Securities Act of 1933 in connection with the offering of a
Series of  Securities. CABS  Securities  will have  been  issued pursuant  to  a
Pooling  and Servicing  Agreement, a Master  Pooling and  Servicing Agreement, a
Sale and Servicing Agreement, a Trust Agreement, Indenture or similar  agreement
(a  'CABS Agreement').  The seller/servicer  of the  underlying Receivables will
have entered into the CABS Agreement with the trustee under such CABS  Agreement
(the 'CABS Trustee'). Receivables underlying a CABS Security will be serviced by
a  servicer (the 'CABS Servicer')  directly or by one  or more sub-servicers who
may be subject to the supervision of the CABS Servicer.
 
     The issuer of the CABS Securities  (the 'CABS Issuer') will be a  financial
institution,  corporation, or other entity engaged  generally in the business of
issuing credit or charge  cards; any form of  store or merchandiser that  issues
credit  or  charge cards;  or a  limited purpose  corporation organized  for the
purpose of, among other  things, establishing trusts  and acquiring and  selling
receivables to such trusts,
 
                                       23
 



<PAGE>
<PAGE>
and  selling beneficial interests in  such trusts; or one  of such trusts. If so
specified in  the related  Prospectus  Supplement, the  CABS  Issuer may  be  an
affiliate of the Depositor. The obligations of the CABS Issuer will generally be
limited  to certain  representations and warranties  with respect  to the assets
conveyed by it to the related  trust. Unless otherwise specified in the  related
Prospectus  Supplement,  the CABS  Issuer will  not have  guaranteed any  of the
assets conveyed to the related trust or any of the CABS Securities issued  under
the CABS Agreement.
 
     Distributions of principal and interest will be made on the CABS Securities
on the dates specified in the related Prospectus Supplement. The CABS Securities
may  be entitled to receive nominal or  no principal distributions or nominal or
no interest distributions. Principal and interest distributions will be made  on
the CABS Securities by the CABS Trustee or the CABS Servicer. The CABS Issuer or
the  CABS Servicer may have  the right to repurchase  assets underlying the CABS
Securities after a certain  date or under other  circumstances specified in  the
related Prospectus Supplement.
 
     Underlying  Receivables. The Receivables underlying the CABS Securities may
consist of Credit Card Receivables or Charge Card Receivables.
 
     Enhancement Relating to CABS Securities. Enhancement in the form of reserve
funds, subordination of other CABS issued under the CABS Agreement,  guarantees,
letters  of credit, cash collateral accounts,  insurance policies or other types
of Enhancement may be  provided with respect to  the Receivables underlying  the
CABS  Securities or  with respect to  the CABS Securities  themselves. The type,
characteristics and  amount  of  Enhancement  will  be  a  function  of  certain
characteristics  of  the  Receivables  and  other  factors  and  will  have been
established for the CABS Securities on  the basis of requirements of the  rating
agencies.
 
     Additional  Information. The related Prospectus Supplement for a Series for
which the Primary Assets  includes CABS Securities will  specify, to the  extent
relevant  and  to the  extent such  information is  reasonably available  to the
Depositor and the Depositor reasonably believes such information to be reliable,
(i) the aggregate approximate principal amount  and type of the CABS  Securities
to  be  included in  the  Primary Assets;  (ii)  certain characteristics  of the
Receivables which  comprise  the  underlying  assets  for  the  CABS  Securities
including,  (A) whether such  Receivables are Credit  Card Receivables or Charge
Card Receivables, (B) the fees and charges associated with such Receivables  and
(C)  the  servicing  fee  or  range  of  servicing  fees  with  respect  to  the
Receivables; (iii) the expected and final maturity of the CABS Securities;  (iv)
the interest rate of the CABS Securities; (v) the CABS Issuer, the CABS Servicer
(if  other than the CABS Issuer) and  the CABS Trustee for such CABS Securities;
(vi) certain  characteristics of  Enhancement, if  any, such  as reserve  funds,
insurance  policies, letters of credit or guarantees relating to the Receivables
underlying the CABS Securities or to such CABS Securities themselves; (vii)  the
terms  on which the underlying Receivables for  such CABS Securities may, or are
required to, be purchased prior to their stated maturity or the stated  maturity
of  the  CABS Securities;  and  (viii) the  terms  on which  Receivables  may be
substituted for those originally underlying the CABS Securities.
 
     If  information  of  the  nature  described  above  representing  the  CABS
Securities  is  not known  to the  Depositor  at the  time the  Certificates are
initially offered,  approximate  or  more  general  information  of  the  nature
described  above will be  provided in the related  Prospectus Supplement and the
additional information, if available, will be  set forth in a Current Report  on
Form  8-K to be  available to investors on  the date of  issuance of the related
Series and  to be  filed  with the  Commission within  15  days of  the  initial
issuance of such Certificates.
 
COLLECTION AND DISTRIBUTION ACCOUNTS
 
     A  separate Collection  Account will be  established by the  Trustee or the
Servicer, in  the name  of the  Trustee,  for each  Series of  Certificates  for
receipt  of the  amount of  cash, if  any, specified  in the  related Prospectus
Supplement to  be initially  deposited  therein by  the Depositor,  all  amounts
received  on  or  with  respect  to the  Primary  Assets  and,  unless otherwise
specified in the related Prospectus  Supplement, income earned thereon.  Certain
amounts  on deposit  in such  Collection Account  and certain  amounts available
pursuant to any Enhancement, as  provided in the related Prospectus  Supplement,
will  be  deposited  in  a  related Distribution  Account,  which  will  also be
established by the
 
                                       24
 



<PAGE>
<PAGE>
Trustee for each such  Series of Certificates, for  distribution to the  related
Certificateholders.  The Trustee  will invest  the funds  in the  Collection and
Distribution Accounts in Eligible Investments maturing, with certain exceptions,
not later,  in  the case  of  funds in  the  Collection Account,  than  the  day
preceding  the  date such  funds are  due  to be  deposited in  the Distribution
Account or otherwise distributed and, in  the case of funds in the  Distribution
Account,  than the day preceding the next Payment Date for the related Series of
Certificates. Eligible Investments include, among other investments, obligations
of the United States and  certain agencies thereof, federal funds,  certificates
of deposit, commercial paper, demand and time deposits and banker's acceptances,
certain repurchase agreements of United States government securities and certain
guaranteed investment contracts, in each case, acceptable to the Rating Agency.
 
     From  time to time, various accounts  including Pre-Funding Accounts may be
created under the terms of the documents related to a specific Series.
 
                                  ENHANCEMENT
 
GENERAL
 
     For any Series,  Enhancement may be  provided with respect  to one or  more
Classes  thereof. Enhancement may be in the  form of the subordination of one or
more Classes  of  the Certificates  of  such Series,  a  letter of  credit,  the
establishment  of  a  cash  collateral  guaranty  or  account,  a  surety  bond,
insurance, the use of  cross support features or  another method of  Enhancement
described  in  the  related Prospectus  Supplement,  or any  combination  of the
foregoing. Enhancement  may  also include  any  type of  derivative  product  or
arrangement.  If so specified in the  related Prospectus Supplement, any form of
Enhancement may be structured so as to be  drawn upon by more than one Class  to
the extent described therein.
 
     Unless  otherwise  specified in  the  related Prospectus  Supplement  for a
Series, the Enhancement will  not provide protection against  all risks of  loss
and  will  not  guarantee  repayment  of the  entire  principal  balance  of the
Certificates and  interest thereon.  If  losses occur  which exceed  the  amount
covered  by  the  Enhancement  or  which are  not  covered  by  the Enhancement,
certificateholders will bear their allocable share of deficiencies.
 
     If Enhancement is provided with respect to a Series, the related Prospectus
Supplement will  include a  description of  (a) the  amount payable  under  such
Enhancement,  (b) any conditions  to payment thereunder  not otherwise described
herein, (c) the conditions  (if any) under which  the amount payable under  such
Enhancement may be reduced and under which such Enhancement may be terminated or
replaced  and  (d) any  material provisions  of any  agreement relating  to such
Enhancement. Additionally,  the  related  Prospectus Supplement  may  set  forth
certain  information with respect to the  issuer of any third-party Enhancement,
including (i) a brief description of its principal business activities, (ii) its
principal place of business, place  of incorporation and the jurisdiction  under
which  it  is chartered  or licensed  to  do business,  (iii) if  applicable the
identity of regulatory  agencies which  exercise primary  jurisdiction over  the
conduct  of its  business and  (iv) its total  assets, and  its stockholders' or
policyholders' surplus, if applicable, as of  the date specified in the  related
Prospectus Supplement.
 
SUBORDINATION
 
     If  so specified in the related  Prospectus Supplement, one or more Classes
of a Series may be subordinated to one or more other Classes of a Series. If  so
specified in the related Prospectus Supplement, the rights of the holders of the
subordinated  Certificates to receive distributions of principal and/or interest
on any Payment Date will  be subordinated to such rights  of the holders of  the
Certificates  which are senior  to such subordinated  Certificates to the extent
set forth in the related Prospectus Supplement. The amount of subordination will
decrease whenever  amounts  otherwise payable  to  the holders  of  subordinated
Certificates  are paid to  the holders of  the Certificates which  are senior to
such subordinated Certificates.
 
                                       25
 



<PAGE>
<PAGE>
LETTER OF CREDIT
 
     If so specified in  the related Prospectus Supplement,  a letter of  credit
with  respect to a Series or Class of  Certificates may be issued by the bank or
financial institution specified in the  related Prospectus Supplement (the  'L/C
Bank').  Under the  letter of credit,  the L/C  Bank will be  obligated to honor
drawings thereunder in  an aggregate  fixed dollar amount,  net of  unreimbursed
payments  thereunder, equal  to the amount  described in  the related Prospectus
Supplement. The amount available under the  letter of credit will be reduced  to
the extent of the unreimbursed payments thereunder.
 
CASH COLLATERAL GUARANTY OR ACCOUNT
 
     If  specified in the related Prospectus Supplement, the Certificates of any
Class or  Series may  have the  benefit  of a  Cash Collateral  Guaranty  issued
pursuant  to  a trust  agreement  between a  cash  collateral depositor,  a cash
collateral trustee and  the Seller  and Servicer  or a  Cash Collateral  Account
directly.  The Cash Collateral  Guaranty will generally be  an obligation of the
cash collateral  trust  and not  of  the  cash collateral  depositor,  the  cash
collateral  trustee (except  to the  extent of  amounts on  deposit in  the cash
collateral account), the Trustee or the Seller or the Servicer.
 
     The Servicer will determine on each Determination Date with respect to  the
Series  enhanced by the Cash Collateral  Guaranty or the Cash Collateral Account
whether a  deficiency exists  with respect  to the  payment of  interest  and/or
principal  on the  Certificates so enhanced.  If the Servicer  determines that a
deficiency exists, it  shall instruct  the Trustee for  such Series  to draw  an
amount  equal to such deficiency  from the Cash Collateral  Guaranty or the Cash
Collateral Account, up to the maximum amount available thereunder.
 
RESERVE FUND
 
     If so  specified in  the  Prospectus Supplement  relating  to a  Series  of
Certificates,  the  Depositor  will  deposit  into  one  or  more  funds  to  be
established with the Trustee  as part of  the Trust for such  Series or for  the
benefit of any Enhancer with respect to such Series (the 'Reserve Fund') cash, a
letter  or letters of credit, Eligible Investments, or other instruments meeting
the criteria of the Rating Agency rating  any Series of the Certificates in  the
amount  specified  in  such  Prospectus Supplement.  In  the  alternative  or in
addition to such deposit, a  Reserve Fund for a Series  may be funded over  time
through application of all or a portion of the excess cash flow from the Primary
Assets  for  such Series,  to  the extent  described  in the  related Prospectus
Supplement. If  applicable, the  initial  amount of  the  Reserve Fund  and  the
Reserve  Fund  maintenance requirements  for a  Series  of Certificates  will be
described in the related Prospectus Supplement.
 
     Amounts withdrawn from any Reserve Fund  will be applied by the Trustee  to
make payments on the Certificates of a Series, to pay expenses, to reimburse any
Enhancer  or for any other purpose, in the manner and to the extent specified in
the related Prospectus Supplement.
 
     Amounts deposited in  a Reserve Fund  will be invested  by the Trustee,  in
Eligible  Investments maturing  no later than  the day specified  in the related
Prospectus Supplement.
 
SURETY BOND OR INSURANCE POLICY
 
     If so  specified  in  the related  Prospectus  Supplement,  insurance  with
respect  to a  Series or Class  of Certificates may  be provided by  one or more
insurance companies. Such insurance will guarantee, with respect to one or  more
Classes  of the  related Series, distributions  of interest or  principal in the
manner and amount specified in the related Prospectus Supplement.
 
     If so specified in the related Prospectus Supplement, a surety bond may  be
purchased  for the benefit of the holders of  any Series or Class of such Series
to assure distributions of interest or principal with respect to such Series  or
Class  of  Certificates  in  the  manner and  amount  specified  in  the related
Prospectus Supplement.
 
                                       26
 



<PAGE>
<PAGE>
SPREAD ACCOUNT
 
     If so specified in the related Prospectus Supplement, support for a  Series
or  one or more Classes of  a Series may be provided  by the periodic deposit of
certain available excess cash  flow from the Trust  assets into an account  (the
'Spread Account') intended to assure the subsequent distribution of interest and
principal on the Certificates of such Class or Series in the manner specified in
the related Prospectus Supplement.
 
DERIVATIVE PRODUCTS
 
     If  so specified  in the related  Prospectus Supplement,  the Depositor may
enter into a  derivative arrangement  with respect  to the  Certificates of  any
Class  or  Series. Such  derivative arrangement  may  include a  guaranteed rate
agreement, a  maturity  liquidity  facility,  a  tax  protection  agreement,  an
interest  rate  cap  or  floor  agreement, an  interest  rate  or  currency swap
agreement or any other similar arrangement.
 
                            SERVICING OF RECEIVABLES
 
GENERAL
 
     Customary servicing  functions with  respect to  Receivables comprising  or
underlying  the Primary  Assets in  the Trust will  be provided  by the Servicer
directly pursuant to an Agreement.
 
COLLECTION PROCEDURES
 
     The Servicer will make reasonable efforts to collect all payments  required
to be made under the Accounts and will, consistent with the terms of the related
Agreement  for a Series  and any applicable  Enhancement, follow such collection
procedures as it follows with respect to comparable receivables held in its  own
portfolio.
 
DEPOSITS TO THE COLLECTION ACCOUNT
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, the
Servicer will establish  a separate  account (the 'Collection  Account') in  the
name  of  the  Trustee. Unless  otherwise  indicated in  the  related Prospectus
Supplement, the  Collection Account  will  be an  account  maintained (i)  at  a
depository institution, the long-term unsecured debt obligations of which at the
time  of any  deposit herein  are rated as  described in  the related Prospectus
Supplement and as  specified by each  Rating Agency rating  the Certificates  of
such  Series or (ii) in an account or accounts the deposits in which are insured
to the maximum extent  available by the  FDIC or which are  secured in a  manner
meeting requirements established by each Rating Agency.
 
     Unless  otherwise specified in the related Prospectus Supplement, the funds
held in  the Collection  Account  may be  invested,  pending remittance  to  the
Trustee,  in Eligible  Investments. If  so specified  in the  related Prospectus
Supplement, the Servicer will be entitled to receive as additional  compensation
any interest or other income earned on funds in the Collection Account.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, the
Servicer, the Seller, the Trustee or the Depositor, as appropriate, will deposit
into the Collection Account for each Series, within two business days after  the
date of receipt thereof, the following payments and collections received or made
by it:
 
          (i)  All payments on  account of principal,  including prepayments, on
     such Primary Assets;
 
          (ii) All payments on  account of interest or  finance charges on  such
     Primary Assets after deducting therefrom, at the discretion of the Servicer
     but  only to the extent of the amount permitted to be withdrawn or withheld
     from the Collection  Account in accordance  with the applicable  Agreement,
     the Servicing Fee in respect of such Primary Assets;
 
          (iii)  All amounts  received by  the Servicer  in connection  with the
     liquidation of Primary  Assets other than  amounts required to  be paid  or
     refunded    to    the   obligor    pursuant   to    the   terms    of   the
 
                                       27
 



<PAGE>
<PAGE>
     applicable documents or otherwise pursuant to law ('Liquidation Proceeds'),
     exclusive of, in the discretion of the Servicer, but only to the extent  of
     the  amount  permitted  to  be withdrawn  from  the  Collection  Account in
     accordance with  the  related Agreement,  the  Servicing Fee,  if  any,  in
     respect of the related Primary Asset;
 
          (iv)  All amounts required to be deposited therein from any applicable
     Enhancement for such Series pursuant to the related Trust Agreement;
 
          (v) All repurchase prices  of any such  Primary Assets repurchased  by
     the  Depositor,  the  Seller  or  the  Servicer  pursuant  to  the  related
     Agreement;
 
          (vi) Any amounts payable to the applicable person with respect to each
     Primary Asset acquired that has been repurchased or removed from the  Trust
     by  the  Depositor, the  Servicer  or the  Seller  pursuant to  the related
     Agreement, all amounts received thereon and not distributed as of the  date
     on which the related repurchase price was determined;
 
          (vii)  All amounts payable  to the Trustee of  such Series for deposit
     into  the  Distribution  Account,  if   any,  or  for  remittance  to   the
     Certificateholders  of such  series as  provided for  in the  related Trust
     Agreement; and
 
          (viii) All amounts  necessary to  clear and  terminate the  Collection
     Account pursuant to the related Agreement.
 
     In  addition,  if the  Servicer deposits  in the  Collection Account  for a
Series any amount not  required to be  deposited therein, it  may, at any  time,
withdraw such amount from such Collection Account.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     Except  as  otherwise provided  in the  related Prospectus  Supplement, the
Servicer will be entitled to  a servicing fee in an  amount to be determined  as
specified  in the related Prospectus Supplement.  The servicing fee may be fixed
or variable, as specified in the related Prospectus Supplement.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  the
Servicer  will pay certain expenses incurred in connection with the servicing of
the Receivables  including, without  limitation,  the payment  of the  fees  and
expenses  of the  Trustee and  independent accountants,  payment of  the cost of
Enhancement, if any, and payment of expenses incurred in preparation of  reports
to Certificateholders.
 
     The rights of the Servicer to receive funds from the Collection Account for
a  Series,  whether as  the  Servicing Fee  or  other compensation,  or  for the
reimbursement of expenses  or otherwise,  may be  subordinate to  the rights  of
Certificateholders of such Series.
 
EVIDENCE AS TO COMPLIANCE
 
     The  Agreement  for each  Series may  provide  that, each  year, a  firm of
independent public accountants will  furnish a statement to  the Trustee to  the
effect that such firm has examined certain documents and records relating to the
servicing  of the  Receivables by the  Servicer and  that, on the  basis of such
examination, such firm is of the  opinion that the servicing has been  conducted
in  compliance with the Agreement,  except for (i) such  exceptions as such firm
believes to be immaterial  and (ii) such  other exceptions as  are set forth  in
such statement.
 
     The  Agreement for each Series will provide for delivery to the Trustee for
such Series of an annual statement signed  by an officer of the Servicer to  the
effect  that  the Servicer  has fulfilled  its  obligations under  the Agreement
throughout the preceding calendar year.
 
CERTAIN MATTERS REGARDING THE SERVICER
 
     The Servicer for each Series will  be identified in the related  Prospectus
Supplement.  The Servicer may be  an affiliate of the  Seller and may have other
business relationships with the Depositor and its affiliates.
 
     If an  event  of default  occurs  with respect  to  the Servicer  under  an
Agreement,  the Servicer may be replaced by the Trustee or a successor Servicer.
Unless otherwise specified in the related Prospectus
 
                                       28
 



<PAGE>
<PAGE>
Supplement, Servicer events of default and the rights of the Trustee upon such a
default under the Agreement for the related Series will be substantially similar
to those described under 'THE AGREEMENTS --  Events of Default' and ' --  Rights
upon Events of Default' herein.
 
     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
Servicer may not  resign from its  obligations and duties  under the  Agreement,
except  (a) upon determination that (i) the  performance of its duties under the
Agreement is no  longer permissible under  applicable law and  (ii) there is  no
reasonable  action which the Servicer could take  to make the performance of its
duties hereunder  permissible under  applicable law,  (b) in  connection with  a
conveyance,  consolidation or  merger by the  Servicer with  any corporation, or
conveyance or transfer of its properties or assets substantially as an  entirety
to  any other person permitted under the  Agreement or (c) upon the satisfaction
of the following conditions: (i) the acceptance and assumption, by an  agreement
supplemental   thereto,  executed  and   delivered  to  the   Trustee,  in  form
satisfactory to  the Trustee,  of the  obligations and  duties of  the  Servicer
thereunder  by a  proposed successor  Servicer, (ii)  the Servicer  having given
written notice to  each Rating Agency  of such transfer  and such Rating  Agency
having  notified the  Servicer in  writing to the  effect that  its then current
rating of Certificates  of any  Series will  not be  reduced or  withdrawn as  a
result  of  such  transfer,  (iii)  the  written  consent  of  any  provider  of
Enhancement (such consent not to be unreasonably withheld) and (iv) the proposed
successor  Servicer   being   an   Eligible   Servicer   (as   defined   below).
Notwithstanding  anything  in  the  Agreement  to  the  contrary,  any successor
Servicer appointed under clause (c) will  be deemed to be a successor  Servicer.
Any  such  determination  permitting the  resignation  of the  Servicer  will be
evidenced as  to clause  (a)  above by  an opinion  of  counsel to  such  effect
delivered  to the Trustee.  No such resignation will  become effective until the
Trustee or  a successor  Servicer shall  have assumed  the responsibilities  and
obligations of the Servicer in accordance with the Agreement.
 
     'Eligible  Servicer' means the Trustee  or an entity which,  at the time of
its appointment as Servicer, (i) is an established financial institution  having
capital  or  a net  worth of  not less  than $100,000,000,  (ii) is  servicing a
portfolio of consumer  credit card  or charge  card accounts,  (iii) is  legally
qualified  and has the  capacity to service the  Accounts, (iv) has demonstrated
the ability  to professionally  and completely  service a  portfolio of  similar
accounts  in  accordance  with standards  of  skill  and care  customary  in the
industry and (v) is qualified to use  the software that is then currently  being
used to service the Accounts or obtains the right to use or has its own software
which is adequate to perform its duties under the Agreement.
 
INDEMNIFICATION
 
     Except  to  the  extent  otherwise provided  therein,  each  Agreement will
provide that  the  Servicer  will  indemnify the  Trust,  the  Trustee  and  the
Certificateholders  of all series from and against any loss, liability, expense,
damage or  injury suffered  or sustained  by reason  of any  acts, omissions  or
alleged acts or omissions arising out of activities of the Servicer with respect
to  the  Trust or  the Trustee  or  any co-trustee  pursuant to  this Agreement,
including those arising from acts or  omissions of the Servicer pursuant to  the
Agreement,  including  but  not  limited  to  any  judgment,  award, settlement,
reasonable attorneys' fees and  other costs or  expenses incurred in  connection
with  the  defense of  any  actual or  threatened  action, proceeding  or claim;
provided, however, that the Servicer shall  not indemnify: (i) the Trust or  the
Trustee  if such acts, omissions or  alleged acts or omissions constitute fraud,
gross negligence, breach of  fiduciary duty or misconduct  by the Trustee;  (ii)
the  Trust,  the  Trustee  or  the  Certificateholders  of  any  series  for any
liability, cost or expense of the Trust with respect to any action taken by  the
Trust  at the request of  the Certificateholders of a  Series in accordance with
the Agreement  nor  with  respect to  any  Federal,  state or  local  income  or
franchise  taxes (or any interest or penalties with respect thereto) required to
be paid  by  the Trust  or  the Certificateholders  of  a Series  in  connection
herewith  to any taxing authority; or  (iii) the Trust or Certificateholders for
any losses incurred  by any  of them  as a  result of  defaulted Receivables  or
Receivables  which are  written off  as uncollectible  unless such  write-off is
caused by  a  breach  of the  Agreement  by  the Servicer.  Subject  to  certain
exceptions  in the Agreement, any indemnification pursuant to the Agreement will
be only from the assets of the Servicer.
 
                                       29
 



<PAGE>
<PAGE>
                                 THE AGREEMENTS
 
     The following summaries describe certain provisions of the Agreements.  The
summaries  do not purport  to be complete  and are subject  to, and qualified in
their entirety  by  reference  to,  the  provisions  of  the  Agreements.  Where
particular  provisions or  terms used  in the  Agreements are  referred to, such
provisions or terms are as specified in the Agreements.
 
ASSIGNMENT OF PRIMARY ASSETS
 
     Receivables; Pre-Funding  Accounts.  On  the Closing  Date  specified  with
respect  to any given  Trust in the related  Prospectus Supplement (the 'Closing
Date'), the Seller will transfer and  assign to the applicable Trustee,  without
recourse,  its  entire  interest  in  the  Initial  Receivables  of  the related
receivables pool.  Each such  Receivable  will be  identified  at such  time  of
transfer.  The  Applicable Trustee  will,  concurrently with  such  transfer and
assignment, execute  and  deliver  the related  Certificates.  Unless  otherwise
provided  in the related  Prospectus Supplement, the  net proceeds received from
the sale of the Certificates of a  given series will be applied to the  purchase
of  the related CABS Securities from the  Seller and, to the extent specified in
the related Prospectus Supplement, to the deposit of the Pre-Funded Amount  into
the  Pre-Funding Account.  The related Prospectus  Supplement for  a given Trust
will specify  whether,  and  the  terms,  conditions  and  manner  under  which,
Subsequent  CABS will be sold by the Seller to the applicable Trust from time to
time during the Funding Period on each date specified as a transfer date in  the
related Prospectus Supplement (each, a 'Subsequent Transfer Date').
 
     General. In connection with any transfer of the Initial Receivables and any
transfer  of Subsequent Receivables and CABS Securities pursuant to an Agreement
each  Seller  will  annotate  and  indicate  in  its  computer  files  that  the
Receivables and CAB Securities have been conveyed to the Trust. In addition, the
Seller  will  provide  to the  Trustee  a  computer file  or  a  microfiche list
containing a true  and complete list  showing each Account,  the Receivables  of
which  have been  designated for inclusion  in the Trust,  identified by account
number, collection status, the amount of Receivables outstanding and the  amount
of  Principal Receivables as of the Cut-off Date. The Seller will not deliver to
the Trustee any  other records  or agreements relating  to such  Account or  the
Receivables.  The  records  and agreements  relating  to such  Accounts  and the
Receivables maintained by the Seller or  the Servicer will not be segregated  by
the Seller or the Servicer from other documents and agreements relating to other
Accounts  and  Receivables and  will not  be  stamped or  marked to  reflect the
transfer of  the  Receivables  to the  Trust.  Each  Seller will  file  the  UCC
financing  statements  meeting the  requirements  of applicable  state  law with
respect to the  Receivables. See  'RISK FACTORS  -- Certain  Legal Aspects'  and
'CERTAIN LEGAL ASPECTS OF THE RECEIVABLES.'
 
     Assignment  of CABS  Securities; Pre-Funding  Accounts. The  Depositor will
cause CABS  Securities to  be registered  in the  name of  the Trustee  (or  its
nominee or correspondent). The Trustee (or its agent or correspondent) will have
possession  of any certificated  CABS Securities. Unless  otherwise specified in
the related Prospectus Supplement, the Trustee  will not be in possession of  or
be  assignee of record  of any underlying  assets for a  CABS Security. See 'THE
TRUST ASSETS -- CABS Securities' herein.  Each CABS Security will be  identified
in  a  schedule appearing  as an  exhibit  to the  related Agreement  (the 'CABS
Schedule'), which  will  specify  the  original  principal  amount,  outstanding
principal  balance as of the Cut-off  Date, annual pass-through rate or interest
rate and maturity date for  each CABS Security conveyed  to the Trustee. In  the
Agreement, the Depositor will represent and warrant to the Trustee regarding the
CABS Securities: (i) that the information contained in the CABS Schedule is true
and  correct  in all  material  respects; (ii)  that,  immediately prior  to the
conveyance of the CABS Securities, the Depositor had good title thereto, and was
the sole owner thereof; (iii)  that there has been no  other sale by it of  such
CABS  Securities;  and (iv)  that there  is no  existing lien,  charge, security
interest or other encumbrance on such CABS Securities. Unless otherwise provided
in the related Prospectus Supplement, the net proceeds received from the sale of
the Certificates  of a  given series  will be  applied to  the purchase  of  the
related  CABS Securities  from the  Seller and, to  the extent  specified in the
related Prospectus Supplement, to the deposit of the Pre-Funded Amount into  the
Pre-Funding  Account. The related  Prospectus Supplement for  a given Trust will
specify whether, and the  terms, conditions and  manner under which,  Subsequent
CABS    will   be    sold   by    the   Seller    to   the    applicable   Trust
 
                                       30
 



<PAGE>
<PAGE>
from time to time during the Funding Period on each date specified as a transfer
date in the related Prospectus Supplement (each, a 'Subsequent Transfer Date').
 
     Repurchase  and  Substitution  of  Non-Conforming  Primary  Assets.  Unless
otherwise  provided in the related Prospectus Supplement, if any document in the
file relating to the Primary Assets delivered by the Depositor to the Trustee is
found by the Trustee within  45 days of the  execution of the related  Agreement
(or  promptly  after  the Trustee's  receipt  of  any document  permitted  to be
delivered after the Closing  Date) to be defective  in any material respect  and
the  Depositor does not  cure such defect  within 90 days,  or within such other
period specified in the related  Prospectus Supplement, the Depositor will,  not
later  than  90  days or  within  such  other period  specified  in  the related
Prospectus Supplement,  after  the Trustee's  notice  to the  Depositor  or  the
Servicer,  as the  case may  be, of the  defect, repurchase  the related Primary
Asset from the Trustee at a price equal to (a) the outstanding principal balance
of such Primary Asset  and (b) accrued  and unpaid interest to  the date of  the
next  scheduled  payment on  such Primary  Asset at  the rate  set forth  in the
related Agreement.
 
     If provided in the related Prospectus Supplement, the Depositor may, rather
than repurchase the Primary Asset as described above, remove such Primary  Asset
from  the Trust (the 'Deleted Primary Asset') and substitute in its place one or
more other Primary Assets (each, a 'Qualifying Substitute Primary Asset').
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  any
Qualifying  Substitute Primary Asset will have, on the date of substitution, (i)
an outstanding principal  balance, after deduction  of all Payments  due in  the
month  of substitution, at  least equal to the  outstanding principal balance of
the Deleted Primary Asset (the  amount of any shortfall  to be deposited to  the
Certificate   Account  in  the   month  of  substitution   for  distribution  to
Certificateholders), (ii) an interest  rate not less than  the interest rate  of
the Deleted Primary Asset, (iii) a remaining term-to-stated maturity not greater
than  (and not more than two years less than) that of the Deleted Primary Asset,
and will comply with all of the representations and warranties set forth in  the
applicable Agreement as of the date of substitution.
 
     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
above-described cure, repurchase or substitution obligations constitute the sole
remedies available  to the  Certificateholders  or the  Trustee for  a  material
defect in a document for a Primary Asset.
 
     The  Depositor or another  entity will make  representations and warranties
with respect to Primary  Assets for a  Series. If the  Depositor or such  entity
cannot  cure a breach of any such representations and warranties in all material
respects within the time period  specified in the related Prospectus  Supplement
after  notification by the  Trustee of such breach,  and if such  breach is of a
nature that materially and  adversely affects the value  of such Primary  Asset,
the  Depositor or  such entity is  obligated to repurchase  the affected Primary
Asset or, if provided in the related Prospectus Supplement, provide a Qualifying
Substitute  Primary  Asset  therefor,  subject   to  the  same  conditions   and
limitations on purchases and substitutions as described above.
 
     The  Depositor's only  source of  funds to  effect any  cure, repurchase or
substitution will be through the enforcement of the corresponding obligations of
the responsible originator or seller of such Primary Assets. See 'RISK FACTORS.'
 
REPORTS TO HOLDERS
 
     The Trustee  will prepare  and forward  to each  Certificateholder on  each
Payment  Date,  or as  soon thereafter  as is  practicable, a  statement setting
forth, to the extent applicable to any Series, among other things:
 
          (i) with  respect  to  a  Series,  the  amount  of  such  distribution
     allocable to interest or finance charges on the Primary Assets;
 
          (ii)  with  respect  to  a  Series  the  amount  of  such distribution
     allocable to principal on the Primary Assets;
 
          (iii) the amount of servicing compensation with respect to the Primary
     Assets paid during  the period  commencing on the  Due Date  to which  such
     distribution  relates and the amount  of servicing compensation during such
     period attributable to penalties and fees;
 
                                       31
 



<PAGE>
<PAGE>
          (iv) the aggregate outstanding principal balance of the Primary Assets
     as of the  opening of  business on  the Due  Date, after  giving effect  to
     distributions allocated to principal and reported under (i) above;
 
          (v)  the aggregate outstanding principal amount of the Certificates of
     such Series  as  of the  Due  Date  after giving  effect  to  distributions
     allocated to principal reported under (ii) above;
 
          (vi)   with  respect  to  Certificates   that  are  Compound  Interest
     Certificates or Zero Coupon Certificates, the amount of interest accrued on
     such Certificates during the related  interest accrual period and added  to
     the Compound Value thereof;
 
          (vii)   in  the  case  of  Certificates  that  are  Variable  Interest
     Certificates, the rate applicable to the distribution being made;
 
          (viii)  if  applicable,  the  amount  of  any  shortfall  (i.e.,   the
     difference  between the aggregate  amounts of principal  and interest which
     Certificateholders would have  received if there  were sufficient  eligible
     funds in the Distribution Account and the amounts actually distributed);
 
          (ix)  if applicable,  the number  and aggregate  principal balances of
     Primary Assets delinquent for (A) two consecutive payments and (B) three or
     more consecutive payments, as of the close of business on the Determination
     Date to which such distribution relates;
 
          (x) in the case of any Enhancement described in the related Prospectus
     Supplement, the amount of coverage of  such Enhancement as of the close  of
     business on the applicable Payment Date;
 
          (xi)  in the case of any Series  which includes a Class of Subordinate
     Certificates, the subordinated amount, if any, determined as of the related
     Determination Date and if the distribution to the Senior Certificateholders
     is less than their required distribution, the amount of the shortfall;
 
          (xii) the amount of  any withdrawal from  any applicable Reserve  Fund
     included  in  amounts actually  distributed  to Certificateholders  and the
     remaining balance of each Reserve Fund, if any, on such Payment Date, after
     giving effect to distributions made on such date;
 
          (xiii) for each  such date  during the  Funding Period  (if any),  the
     remaining Pre-Funded Amount;
 
          (xiv)  for the first such date that is on or immediately following the
     end of the Funding Period (if any), the amount of any remaining  Pre-Funded
     Amount  that  has  not  been  used  to  fund  the  purchase  of  Subsequent
     Receivables  and  that  is  being   passed  through  as  payments  on   the
     Certificates of the related Series; and
 
          (xv) such other information as is specified in the related Agreement.
 
     In  addition, within  a reasonable  period of  time after  the end  of each
calendar year the Trustee, unless otherwise specified in the related  Prospectus
Supplement,  will  furnish to  each holder  of  record at  any time  during such
calendar year: (a)  the aggregate of  amounts reported pursuant  to (i)  through
(iv),  (vi) and  (viii) above  for such calendar  year and  (b) such information
specified in  the Agreement  to  enable holders  to  prepare their  tax  returns
including,  without limitation, the amount of original issue discount accrued on
the Certificates, if applicable. Information in the Payment Date reports and the
annual reports provided to the holders will not have been examined and  reported
upon by an independent public accountant. However, each Servicer will provide to
the  Trustee an annual report by  independent public accountants with respect to
the   Servicer's   servicing   of    the   Receivables.   See   'SERVICING    OF
RECEIVABLES -- Evidence as to Compliance' herein.
 
EVENTS OF DEFAULT
 
     Unless  otherwise specified in the related Prospectus Supplement, Events of
Default under  the Agreement  for each  Series include  (i) any  failure by  the
Servicer  to deposit amounts in the  Collection Account and Distribution Account
to enable the  Trustee to distribute  to Certificateholders of  such Series  any
required  payment, which  failure continues unremedied  for five  days after the
giving of written notice of such failure to the Servicer by the Trustee for such
Series, or to the Servicer and the
 
                                       32
 



<PAGE>
<PAGE>
Trustee by the holders of Certificates  of such Series evidencing not less  than
25% of the aggregate voting rights of the Certificates for such Series, (ii) any
failure  by the Servicer duly to observe  or perform in any material respect any
other of its covenants or agreements in the Agreement which continues unremedied
for 30 days after the giving of  written notice of such failure to the  Servicer
by  the  Trustee,  or  to  the  Servicer  and  the  Trustee  by  the  holders of
Certificates of such Series evidencing not less than 25% of the aggregate voting
rights of the Certificates and (iii) certain events of insolvency,  readjustment
of  debt,  marshalling  of assets  and  liabilities or  similar  proceedings and
certain actions by  the Servicer  indicating its  insolvency, reorganization  or
inability to pay its obligations.
 
RIGHTS UPON EVENTS OF DEFAULT
 
     So long as an Event of Default remains unremedied under the Agreement for a
Series,  the Trustee for  such Series or  holder of Certificates  of such Series
evidencing  not  less  than  51%  of  the  aggregate  principal  amount  of  the
Certificates  for such Series may terminate all of the rights and obligations of
the Servicer as  servicer under  the Agreement and  in and  to the  Receivables,
whereupon  the  Trustee will  succeed to  all  the responsibilities,  duties and
liabilities of  the  Servicer  under  the Agreement  and  will  be  entitled  to
reasonable  servicing compensation not  to exceed the  applicable servicing fee,
together with other servicing compensation in the form of assumption fees,  late
payment charges, or otherwise as provided in the Agreement.
 
     In  the event  that the Trustee  is unwilling or  unable so to  act, it may
select, or petition  a court  of competent  jurisdiction to  appoint, a  finance
institution,  bank or loan  servicing institution with  a net worth  of at least
$15,000,000 to act as successor Servicer under the provisions of such  Agreement
relating  to the servicing  of the Receivables. The  successor Servicer would be
entitled to reasonable  servicing compensation in  an amount not  to exceed  the
Servicing  Fee as set forth in  the related Prospectus Supplement, together with
the other servicing compensation  in the form of  assumption fees, late  payment
charges or otherwise, as provided in the Agreement.
 
     During  the continuance of any  Event of Default under  the Agreement for a
Series, the  Trustee for  such Series  will have  the right  to take  action  to
enforce  its  rights and  remedies and  to  protect and  enforce the  rights and
remedies of the Certificateholders of  such Series, and holders of  Certificates
evidencing  not less than 51% of the aggregate voting rights of the Certificates
for such  Series  may  direct the  time,  method  and place  of  conducting  any
proceeding  for any remedy available  to the Trustee or  exercising any trust or
power conferred upon that  Trustee. However, the Trustee  will not be under  any
obligation to pursue any such remedy or to exercise any of such trusts or powers
unless  such Certificateholders have offered  the Trustee reasonable security or
indemnity against the costs, expenses and  liabilities which may be incurred  by
the Trustee therein or thereby. Also, the Trustee may decline to follow any such
direction  if the Trustee  determines that the action  or proceeding so directed
may not  lawfully be  taken or  would involve  it in  personal liability  or  be
unjustly prejudiced to the nonassenting Certificateholders.
 
     No  Certificateholder of a Series, solely by virtue of such holder's status
as a Certificateholder, will have any right under the Agreement for such  Series
to  institute any proceeding  with respect to the  Agreement, unless such holder
previously has given to  the Trustee for such  Series written notice of  default
and  unless the  Holders of  Certificates evidencing  not less  than 51%  of the
aggregate voting rights of  the Certificates for such  Series have made  written
request upon the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the Trustee
for 60 days has neglected or refused to institute any such proceeding.
 
THE TRUSTEE
 
     The  identity of the commercial bank, savings and loan association or trust
company named as the Trustee for each  Series of Certificates will be set  forth
in  the related  Prospectus Supplement. The  entity serving as  Trustee may have
normal banking relationships with  the Depositor or  the Servicer. In  addition,
for   the  purpose   of  meeting  the   legal  requirements   of  certain  local
jurisdictions, the  Trustee  will  have  the power  to  appoint  co-trustees  or
separate  trustees of  all or  any part  of the  Trust relating  to a  Series of
Certificates. In the event of such  appointment, all rights, powers, duties  and
obligations
 
                                       33
 



<PAGE>
<PAGE>
conferred  or imposed upon the Trustee by  the Agreement relating to such Series
will be conferred or imposed upon the Trustee and each such separate trustee  or
co-trustee  jointly,  or, in  any  jurisdiction in  which  the Trustee  shall be
incompetent or unqualified to  perform certain acts,  singly upon such  separate
trustee or co-trustee who shall exercise and perform such rights, powers, duties
and  obligations solely at  the direction of  the Trustee. The  Trustee may also
appoint agents to  perform any  of the  responsibilities of  the Trustee,  which
agents  shall have any or  all of the rights,  powers, duties and obligations of
the Trustee conferred  on them by  such appointment; provided  that the  Trustee
shall  continue  to be  responsible  for its  duties  and obligations  under the
Agreement.
 
DUTIES OF THE TRUSTEE
 
     The Trustee makes no representations as  to the validity or sufficiency  of
the Agreement, the Certificates or of any Primary Asset or related documents. If
no  Event of  Default (as  defined in the  related Agreement)  has occurred, the
Trustee is required  to perform only  those duties specifically  required of  it
under  the  Agreement. Upon  receipt  of the  various  certificates, statements,
reports or other  instruments required  to be furnished  to it,  the Trustee  is
required  to examine them to determine whether  they are in the form required by
the related Agreement;  however, the  Trustee will  not be  responsible for  the
accuracy   or  content   of  any   such  documents   furnished  by   it  or  the
Certificateholders to the Servicer under the Agreement.
 
     The Trustee may be held liable for  its own negligent action or failure  to
act,  or for its own misconduct; provided, however, that the Trustee will not be
personally liable with respect  to any action taken,  suffered or omitted to  be
taken   by  it  in  good   faith  in  accordance  with   the  direction  of  the
Certificateholders in  an Event  of Default.  See  ' --  Rights Upon  Events  of
Default'  above. The Trustee is not required to  expend or risk its own funds or
otherwise incur any financial liability in the performance of any of its  duties
under an Agreement, or in the exercise of any of its rights or powers, if it has
reasonable  grounds  for  believing that  repayment  of such  funds  or adequate
indemnity against such risk or liability is not reasonably assured to it.
 
RESIGNATION OF TRUSTEE
 
     The Trustee may, upon written notice to the Depositor, resign at any  time,
in  which  event the  Depositor will  be obligated  to use  its best  efforts to
appoint a successor Trustee. If no successor Trustee has been appointed and  has
accepted the appointment within 30 days after giving such notice of resignation,
the  resigning  Trustee may  petition any  court  of competent  jurisdiction for
appointment of a successor Trustee. The Trustee may also be removed at any  time
(i)  by the Depositor, if the Trustee ceases  to be eligible to continue as such
under the  Agreement, (ii)  if the  Trustee becomes  insolvent or  (iii) by  the
holders  of Certificates evidencing more than 50% of the aggregate voting rights
of the Certificates in  the Trust upon  30 days' advance  written notice to  the
Trustee  and to  the Depositor.  Any resignation or  removal of  the Trustee and
appointment of a successor Trustee will not become effective until acceptance of
the appointment by the successor Trustee.
 
AMENDMENT OF THE AGREEMENT
 
     Unless otherwise specified in the Prospectus Supplement, the Agreement  for
each  Series of Certificates may be amended  by the Depositor, the Servicer, and
the Trustee with respect  to such Series,  without notice to  or consent of  the
Certificateholders  (i) to  cure any  ambiguity, (ii)  to correct  any defective
provisions or  to correct  or  supplement any  provision  therein which  may  be
inconsistent with any other provision therein, (iii) to add to the duties of the
Depositor  or Servicer, (iv) to add any other provisions with respect to matters
or questions arising under such Agreement or related Enhancement, (v) to add  or
amend  any provisions of such Agreement as  required by a Rating Agency in order
to maintain or improve the  rating of the Certificates,  or (vi) to comply  with
any  requirements imposed by the Code; provided that any such amendment pursuant
to clause  (iv) above  will not  adversely affect  in any  material respect  the
interests  of any Certificateholders of such  Series, as evidenced by an opinion
of counsel. Any such amendment except  pursuant to clause (vi) of the  preceding
sentence  shall be deemed  not to adversely  affect in any  material respect the
interests of any Certificateholder if the Trustee
 
                                       34
 



<PAGE>
<PAGE>
receives written confirmation from each  Rating Agency rating such  Certificates
that such amendment will not cause such Rating Agency to reduce the then current
rating  thereof.  The Agreement  for  each Series  may  also be  amended  by the
Trustee, the Servicer  and the Depositor  with respect to  such Series with  the
consent  of  the holders  possessing  not less  than  66 2/3%  of  the aggregate
outstanding principal amount of  the Certificates of each  Class of such  Series
affected thereby, for the purpose of adding any provisions to or changing in any
manner  or eliminating any of  the provisions of such  Agreement or modifying in
any manner the rights of  Certificateholders of such Series; provided,  however,
that no such amendment may (a) reduce the amount or delay the timing of payments
on any Certificate without the consent of the holder of such Certificate; or (b)
reduce  the aforesaid  percentage of  aggregate outstanding  principal amount of
Certificates of each Class, the holders of which are required to consent to  any
such  amendment without  the consent  of the  holders of  100% of  the aggregate
outstanding principal amount of each Class of Certificates affected thereby.
 
VOTING RIGHTS
 
     The related Prospectus Supplement will set forth the method of  determining
allocation  of voting rights with  respect to a Series,  if other than set forth
herein.
 
LIST OF CERTIFICATEHOLDERS
 
     Upon written request  of three or  more Certificateholders of  record of  a
Series  for purposes of communicating with other Certificateholders with respect
to their rights under the Agreement  or under the Certificates for such  Series,
which  request  is  accompanied  by  a  copy  of  the  communication  which such
Certificateholders  propose   to  transmit,   the  Trustee   will  afford   such
Certificateholders  access  during business  hours to  the  most recent  list of
Certificateholders of that Series held by the Trustee.
 
     No Agreement will provide for the holding of any annual or other meeting of
Certificateholders.
 
TERMINATION
 
     The obligations created by the Agreement  for a Series will terminate  upon
the  distribution  to Certificateholders  of all  amounts distributable  to them
pursuant to such Agreement after the earlier  of (i) the final payment or  other
liquidation  of the last Primary Asset remaining in the Trust for such Series or
(ii) the repurchase, as  described below, by the  Servicer from the Trustee  for
such Series of all Primary Assets and other property at that time subject to the
Agreement.  The Agreement  for each  Series permits,  but does  not require, the
Servicer to repurchase  from the  Trust for  such Series  all remaining  Primary
Assets  at a  price equal  to 100%  of the  aggregate Principal  Balance of such
Primary Assets  plus, with  respect to  any property  acquired in  respect of  a
Primary  Asset, if any, the outstanding Principal Balance of the related Primary
Asset, and unreimbursed expenses (that are reimbursable pursuant to the terms of
the Agreement), plus accrued  interest thereon at the  weighted average rate  on
the  related Primary Assets through the last day of the Due Period in which such
repurchase occurs. The exercise  of such right will  effect early retirement  of
the  Certificates of  such Series,  but the Servicer's  right to  so purchase is
subject to the aggregate Principal Balance of the Primary Assets at the time  of
repurchase  being less than a  fixed percentage, to be  set forth in the related
Prospectus Supplement, of the  Cut-off Date aggregate  Principal Balance. In  no
event,  however, will  the trust  created by  the Agreement  continue beyond the
expiration of 21 years from  the death of the  last survivor of certain  persons
identified therein. For each Series, the Servicer or the Trustee, as applicable,
will   give   written  notice   of  termination   of   the  Agreement   to  each
Certificateholder, and the final distribution  will be made only upon  surrender
and  cancellation of the  Certificates at an  office or agency  specified in the
notice of termination. If so provided in the related Prospectus Supplement for a
Series, the Depositor or  another entity may effect  an optional termination  of
the   Trust  under  the  circumstances  described  in  such  related  Prospectus
Supplement. See  'DESCRIPTION  OF  THE  CERTIFICATES  --  Optional  Purchase  or
Termination' herein.
 
                                       35
 



<PAGE>
<PAGE>
                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES
 
     The  following discussion  contains summaries  of certain  legal aspects of
credit, charge and debit card receivables  which are general in nature.  Because
certain  of such legal aspects are governed  by applicable state law (which laws
may differ substantially), the  summaries do not purport  to be complete nor  to
reflect  the laws  of any  particular state,  nor to  encompass the  laws of all
states in  which Receivables  originate. The  summaries are  qualified in  their
entirety  by reference  to the applicable  federal and state  laws governing the
Receivables.
 
TRANSFER OF RECEIVABLES
 
     Each Seller will warrant in the  applicable Agreement that the transfer  of
the  Receivables by it to the Depositor  constitutes either a valid transfer and
assignment to the Depositor of  all right, title and  interest of the Seller  in
and  to the Receivables  free and clear  from liens arising  from or through the
Seller, except, to the  extent specified in  the related Prospectus  Supplement,
for  certain potential tax  liens, any interest  of the Seller  as holder of the
Exchangeable Transferor's  Certificate  and  the Depositor's  right  to  receive
interest  and investment  earnings (net  of losses  and investment  expenses) in
respect of  the Collection  Account, or  a valid  grant to  the Depositor  of  a
security  interest  in the  Receivables.  The Seller  will  also warrant  in the
Agreement that, in the event  the transfer of the  Receivables by the Seller  to
the  Depositor  is  deemed  to  create a  security  interest  under  the Uniform
Commercial Code (the 'UCC')  as in effect  in the state  in which its  principal
office  is located, there  will exist a valid,  subsisting and enforceable first
priority perfected  security  interest  in  the  Receivables  in  favor  of  the
Depositor  and  a valid,  subsisting  and enforceable  first  priority perfected
security interest  in  the  Receivables  created  thereafter  in  favor  of  the
Depositor  on and after their creation, except for certain liens as described in
the Agreement.
 
     The Receivables are generally considered  to be 'accounts' for purposes  of
the  UCC. Both the transfer of accounts and the transfer of accounts as security
for an obligation are treated under Article 9 of the UCC as creating a  security
interest  therein  and  are  subject  to  its  provisions,  and  the  filing  of
appropriate financing statements is required to perfect the security interest of
the Depositor. Financing statements covering the Receivables will be filed  with
the  appropriate governmental authority to protect the interest of the Depositor
in the Receivables.
 
     There are certain limited circumstances under  the UCC in which a prior  or
subsequent  transferee of  Receivables coming into  existence after  the date on
which such Receivables are transferred to  the Depositor could have an  interest
in  such  Receivables with  priority over  the  Depositor's interest.  Under the
Agreement, however,  the  Seller  will  warrant  that  it  has  transferred  the
Receivables  to the  Depositor free and  clear of  the lien of  any third party,
except for certain  tax and other  governmental liens. In  addition, the  Seller
will  covenant that,  except as  permitted by the  Agreement, it  will not sell,
pledge, assign, transfer or  grant any lien on  any Receivable (or any  interest
therein) other than to the Depositor. A tax or other government lien on property
of  the Seller arising prior  to the time a  Receivable comes into existence may
also have priority  over the interest  of the Depositor  in such Receivable.  In
addition,  if a Seller is a Bank, if  the FDIC were appointed as receiver of the
Bank, certain administrative  expenses of  the receiver may  also have  priority
over the interest of the Depositor in such Receivables.
 
     A case recently decided by the United States Court of Appeals for the Tenth
Circuit  contains language to the  effect that accounts sold  by an entity which
subsequently became  bankrupt  remained  property  of  the  debtor's  bankruptcy
estate.  If a Seller were  to become a debtor  under the federal bankruptcy code
and  a   court  were   to   follow  the   reasoning   of  the   Tenth   Circuit,
Certificateholders could experience a delay or reduction in distributions.
 
CERTAIN MATTERS RELATING TO RECEIVERSHIP
 
     It  is likely  that many of  the Sellers  to the Depositor  will be banking
institutions. The Financial Institutions Reform, Recovery and Enforcement Act of
1989 ('FIRREA'),  which became  effective  August 9,  1989, sets  forth  certain
powers that the FDIC could exercise if it were appointed as receiver of a Seller
which is a national bank.
 
                                       36
 



<PAGE>
<PAGE>
     Subject  to clarification by FDIC  regulations or interpretations, it would
appear from the positions taken  by the FDIC before  the passage of FIRREA  that
the FDIC in its capacity as receiver for the Seller would not interfere with the
timely  transfer to  the Depositor of  payments collected on  the Receivables or
interfere with the timely liquidation of Receivables as described below. To  the
extent  that the Seller  granted a security  interest in the  Receivables to the
Depositor,  and  that  interest  was  validly  perfected  before  the   Seller's
insolvency  and was not taken or granted  in contemplation of insolvency or with
the intent  to  hinder, delay  or  defraud the  Seller  or its  creditors,  that
security  interest  should not  be  subject to  avoidance,  and payments  to the
Depositor with respect to the Receivables  should not be subject to recovery  by
the  FDIC as  receiver of  the Seller. If,  however, the  FDIC were  to assert a
contrary position, or  were to  require the Trustee  to establish  its right  to
those  payments  by  submitting  to  and  completing  the  administrative claims
procedure established under FIRREA,  delays in payments  on the Certificates  of
any  Series  relating  to such  Seller  outstanding  at such  time  and possible
reductions in the amount of those payments could occur.
 
     Each Agreement as to which a Bank is the Seller will provide that, upon the
appointment of a receiver for the  Seller, the Seller will promptly give  notice
thereof to the Trustee, and a Liquidation Event will occur. Under the Agreement,
no  new  Principal Receivables  will  be transferred  to  the Trust  and, unless
otherwise instructed within a  specified period by  the holders of  Certificates
representing  undivided  interests aggregating  more  than 50%  of  the Investor
Amount of each Series (or  if any such Series has  more than one Class, of  each
Class  of such Series) or  unless otherwise prohibited by  law, the Trustee will
proceed to  sell,  dispose  of  or otherwise  liquidate  the  Receivables  in  a
commercially  reasonable  manner  and  on  commercially  reasonable  terms.  The
proceeds from the sale of the Receivables  would then be treated by the  Trustee
as  collections on the Receivables. This procedure could be delayed as described
above. The net proceeds of any such sale will first be treated by the Trustee as
collections on the Finance Charge Receivables, if any. Upon the occurrence of  a
Liquidation  Event, if a conservator or receiver is appointed for the Seller and
no  Liquidation  Event  other  than  such  conservatorship  or  receivership  or
insolvency  of the Seller exists, the conservator or receiver may have the power
to prevent the  early sale, liquidation  or disposition of  Receivables and  the
commencement  of a  Rapid Amortization  Period with  respect to  any outstanding
Series. In addition, a conservator or receiver for the Seller may have the power
to cause early payment of the Certificates.
 
     If the  Seller Bank  is  servicing its  Receivables  and a  conservator  or
receiver  is appointed for the Servicer, and no Servicer Default other than such
conservatorship or  receivership  or  insolvency of  the  Servicer  exists,  the
conservator  or receiver may have the power to prevent either the Trustee or the
majority in  interest of  the Certificateholders  from effecting  a transfer  of
servicing to a successor Servicer.
 
CONSUMER PROTECTION LAWS
 
     The  relationship of cardholder and card issuer is extensively regulated by
Federal and state consumer protection laws.  The most significant of these  laws
include  the Federal  Truth-in-Lending Act,  Equal Credit  Opportunity Act, Fair
Credit Reporting Act, Electronic Funds Transfer Act and, to the extent that  the
Seller  is a bank, the  National Bank Act (if such  Seller is a national banking
association), as well as the banking statutes of the state in which the bank  is
located,  and comparable  statutes in  the states  in which  cardholders reside.
These statutes impose  disclosure requirements  when an  account is  advertised,
when  it is opened, at  the end of monthly  billing cycles, upon account renewal
for accounts  on  which annual  fees  are assessed,  and  at year  end  and,  in
addition,  limit  cardholder liability  for  unauthorized use,  prohibit certain
discriminatory practices in extending credit, and impose certain limitations  on
the  type of account-related charges that may be assessed. Newly adopted Federal
legislation requires card issuers to  disclose to consumers the interest  rates,
annual   cardholder  fees,  grace  periods,   and  balance  calculation  methods
associated with their accounts.  Cardholders are entitled  under current law  to
have payments and credits applied to the account promptly, to receive prescribed
notices and to have billing errors resolved promptly.
 
     Various  proposed laws and amendments to existing laws have been introduced
in Congress and  certain state and  local legislatures that,  if enacted,  would
further  regulate the credit card industry. Certain such laws would, among other
things,  impose  a  ceiling  of  the  rate  at  which  a  financial  institution
 
                                       37
 



<PAGE>
<PAGE>
may  assess finance charges on credit  card accounts that would be substantially
below the rates  of the finance  charges currently assessed  by most Sellers  on
their accounts. A proposed bill of this nature was defeated in the United States
House  of Representatives in 1987,  and on November 14,  1991, the United States
Senate approved by a vote of 74 to 19 a measure which could have established, if
it were enacted as law, a ceiling on credit card interest rates of 4% above  the
rate  that the IRS  charges on the underpayment  of taxes. Such  a law would, in
effect, reduce all interest rates on credit cards to 14% per annum until the IRS
calculates the new rate, which is currently done on a quarterly basis.  Although
this  proposed  legislation was  not passed  by Congress,  the issue  of federal
regulation of interest rates on credit cards continues to be debated, and  there
can  be no assurance  that such a  bill will not  become law in  the future. The
potential effect of any legislation which  limits the amount of finance  charges
that  may be charged on credit cards could  be to reduce the Net Portfolio Yield
of each  Series.  If  such  Net  Portfolio Yield  of  a  Series  is  reduced,  a
Liquidation  Event for such Series may  occur, and the Rapid Amortization Period
for such Series would commence.
 
     In October  1991,  the  United  States District  Court  for  the  State  of
Massachusetts   held   that  Greenwood   Trust  Company   (a  federally-insured,
Delaware-chartered bank that issues the Discover credit card) was prohibited  by
Massachusetts  law  from  assessing  late charges  on  credit  card  accounts of
Massachusetts residents. On August  6, 1992, that decision  was reversed by  the
United  States  Court of  Appeals for  the  First Circuit,  which held  that the
Massachusetts law  was  preempted  by  federal law  permitting  the  charges  in
question.  In November  1992, the  Commonwealth of  Massachusetts petitioned the
United States Supreme Court to  accept the case. On  January 11, 1993, the  U.S.
Supreme  Court denied the petition of the Commonwealth to review the decision of
the First Circuit. Since October 1991,  a number of lawsuits and  administrative
actions  have  been filed  in several  states  against out-of-state  banks (both
federally insured state-chartered  banks and federally  insured national  banks)
which  issue cards.  These actions challenge  various fees and  charges (such as
late fees, overlimit  fees, returned  payment check fees  and annual  membership
fees)  assessed against residents of the states  in which such suits were filed,
based on restrictions  or prohibitions  under such  states' laws  alleged to  be
applicable  to the  out-of-state card issuers.  The California  Supreme Court in
March 1992 refused to review a lower court's determination that the practice  by
Wells  Fargo Bank  of charging its  cardholders over-the-limit  and late payment
fees violated California laws that require banks to limit such charges to  their
costs.  Such actions and similar actions which may be brought in other states as
a result of such actions, if resolved adversely to card issuers, could have  the
effect  of limiting certain  charges, other than  periodic finance charges, that
could be assessed on accounts of residents of such states and could require card
issuers to pay refunds  and civil penalties with  respect to charges  previously
imposed on cardholders in such states.
 
     The  Depositor may be liable for  certain violations of consumer protection
laws that  apply to  the Receivables,  either  as assignee  of the  Seller  with
respect  to  obligations  arising  before transfer  of  the  Receivables  to the
Depositor or as a party directly  responsible for obligations arising after  the
transfer. In addition, a cardholder may be entitled to assert such violations by
way  of set-off against his  obligation to pay the  amount of Receivables owing.
Each Seller  will  covenant in  the  Agreement to  accept  the transfer  of  all
Receivables in an Account if any Receivable in such Account has not been created
in compliance with the requirements of such laws.
 
     Application  of Federal and  state bankruptcy and  debtor relief laws would
adversely affect the interests of the Certificateholders if such laws result  in
any Receivables being written off as uncollectible.
 
                                 THE DEPOSITOR
 
GENERAL
 
     The  Depositor was  incorporated in  the State  of Delaware  on January 29,
1988. As of January 4, 1993, the Depositor is a wholly owned subsidiary of LCPI,
which is a wholly owned subsidiary of Lehman Brothers, a wholly owned subsidiary
of Holdings. The Depositor's  principal executive offices  are located at  Three
World  Financial Center, New York, New York 10285. Its telephone number is (212)
526-7000.
 
                                       38
 



<PAGE>
<PAGE>
     The Depositor will not  engage in any activities  other than to  authorize,
issue,  sell,  deliver, purchase  and invest  in (and  enter into  agreements in
connection with), and/or to  engage in the establishment  of one or more  trusts
which  will issue and sell, bonds, notes, debt or equity securities, obligations
and other securities and instruments ('Depositor Securities') collateralized  or
otherwise  secured or backed by, or otherwise representing an interest in, among
other things,  receivables or  pass-through certificates,  or participations  or
certificates  of participation or  beneficial ownership in one  or more pools of
receivables, and the proceeds  of the foregoing, that  arise in connection  with
(i) the sale or lease of automobiles, trucks or other motor vehicles, equipment,
merchandise  and other  personal property,  (ii) credit  card purchases  or cash
advances, (iii) the sale, licensing  or other commercial provision of  services,
rights,  intellectual properties  and other intangibles,  (iv) trade financings,
(v) loans secured  by certain  first or junior  mortgages on  real estate,  (vi)
loans  to  employee  stock  ownership  plans  and  (vii)  all  other  commercial
transactions  and   commercial,  sovereign,   student  or   consumer  loans   or
indebtedness  and, in connection therewith  or otherwise, purchasing, acquiring,
owning,  holding,   transferring,  conveying,   servicing,  selling,   pledging,
assigning,  financing and otherwise dealing  with such receivables, pass-through
certificates, or participations or  certificates of participation or  beneficial
ownership.  Article Third of the Depositor's Certificate of Incorporation limits
the  Depositor's  activities  to  the  above  activities  and  certain   related
activities,  such as Enhancement with respect  to such Depositor Securities, and
to  any  activities  incidental   to  and  necessary   or  convenient  for   the
accomplishment  of  such  purposes.  The  Certificate  of  Incorporation  of the
Depositor provides  that  any  Depositor  Securities,  except  for  subordinated
Depositor  Securities, must be rated in one  of the four highest categories by a
nationally recognized rating agency.
 
                                USE OF PROCEEDS
 
     The Depositor will apply all or substantially all of the net proceeds  from
the  sale  of each  Series of  Certificates  offered hereby  and by  the related
Prospectus Supplement for one or more of the following purposes: (i) to purchase
the related Primary Assets, (ii) to  repay indebtedness which has been  incurred
to obtain funds to acquire such Primary Assets, (iii) to establish a Pre-Funding
Account  for such Series, (iv) to establish any Reserve Funds or Cash Collateral
Accounts  described  in  the  related  Prospectus  Supplement,  (v)  to  provide
enhancement  for any other Series or for securities issued by another issuer and
(vi) to pay costs  of structuring and issuing  such Certificates, including  the
costs  of  obtaining  Enhancement,  if  any.  If  so  specified  in  the related
Prospectus Supplement, the purchase  of the Primary Assets  for a Series may  be
effected by an exchange of Certificates with the Seller of such Primary Assets.
 
                   CERTAIN FEDERAL INCOME TAX CONSIDERATIONS
 
     Set  forth  below  is  a  discussion of  certain  U.S.  federal  income tax
consequences of the purchase, ownership and disposition of the Securities.  This
discussion  does not purport to deal with all aspects of federal income taxation
that may be relevant  to holders of  the Securities in  light of their  personal
investment  circumstances, nor  to certain types  of holders  subject to special
treatment under  the U.S.  federal income  tax laws  (for example,  banks,  life
insurance  companies  and tax-exempt  organizations). Prospective  investors are
advised to consult their own tax advisors with regard to the U.S. federal income
tax consequences of holding and disposing of the Securities, as well as the  tax
consequences  arising  under the  laws of  any state,  foreign country  or other
jurisdiction. This discussion is based  upon present provisions of the  Internal
Revenue  Code  of 1986,  as amended  (the  'Code'), the  regulations promulgated
thereunder, and  judicial or  ruling  authority, all  of  which are  subject  to
change,  which  change  may be  retroactive.  No  ruling on  any  of  the issues
discussed below will be sought from the Internal Revenue Service (the 'IRS').
 
     The Securities of a  Series may be classified  for U.S. federal income  tax
purposes  as (i) indebtedness, (ii) an ownership  interest in some or all of the
assets included in the Trust for a  Series, or (iii) otherwise specified in  the
Prospectus Supplement for a Series.
 
                                       39
 



<PAGE>
<PAGE>
TREATMENT OF THE NOTES AS INDEBTEDNESS
 
     The  Seller will agree, and the Noteholders will agree by their purchase of
Notes, to  treat the  Notes  as debt  for federal  income  tax purposes.  If  so
specified in the Prospectus Supplement for a Series, Tax Counsel will advise the
Trust  that the Notes of a Series will  be classified as debt for federal income
tax purposes. The discussion below assumes this characterization of the Notes is
correct.  If,  contrary  to  the  opinion  of  Special  Tax  Counsel,  the   IRS
successfully  asserted that one or more of  the Notes did not represent debt for
federal income tax purposes, the Notes  might be treated as equity interests  in
the  Trust.  If so  treated, the  Trust might  be taxable  as a  corporation or,
alternatively, as a publicly traded partnership.
 
TAXATION OF DEBT SECURITIES
 
     Interest Income  to  Securityholders.  Assuming  the  Securities  are  debt
obligations  for  U.S. federal  income tax  purposes,  interest thereon  will be
taxable as ordinary income for U.S. federal income tax purposes when received by
Securityholders utilizing the cash basis  method of accounting and when  accrued
by Securityholders utilizing the accrual method of accounting. Interest received
on  the  Securities  may also  constitute  'investment income'  for  purposes of
certain limitations  of  the Code  concerning  the deductibility  of  investment
interest  expense. In  addition, a Securityholder  who buys a  Security for less
than its principal amount (assuming the Security is issued without OID) will  be
subject  to the 'market  discount' rules of  the Code, and  a Securityholder who
buys a  Security for  more than  its principal  amount will  be subject  to  the
premium  amortization rules of the Code. See 'Original Issue Discount' below for
a description of the U.S. federal income tax consequences if the Securities  are
issued with OID.
 
     The  Trustee will be  required to report  annually to the  IRS, and to each
Securityholder of record, the amount of interest paid (and OID accrued, if  any)
on  the Securities (and the amount of  interest withheld for U.S. federal income
taxes, if any) for each calendar year, except as to exempt holders. See  'Backup
Withholding' herein.
 
     The  Code  currently provides  for a  top marginal  tax rate  applicable to
ordinary income of  individuals of  39.6% while maintaining  a maximum  marginal
rate for the long-term capital gains of individuals of 28%.
 
     Original  Issue Discount. The following summary  is a general discussion of
the United States  federal income  tax consequences to  Securityholders who  are
United  States  persons owning  Securities issued  with original  issue discount
('OID Securities'  and  'OID',  respectively).  It  is  based  upon  income  tax
regulations  (the 'OID  Regulations') finalized on  January 27,  1994 under Code
Sections 1271 through 1273 and 1275.
 
     In general,  the  OID with  respect  to any  OID  Security will  equal  the
difference  between the  principal amount  of the  Security and  its issue price
(defined as  the  initial  offering  price  to  the  public  at  which  price  a
substantial  amount of  the OID  Securities have been  sold), if  such excess is
0.25% or more of the OID Security's principal amount multiplied by the number of
complete years to its maturity (the 'de minimis amount'). Even if such excess is
less than the de minimis amount, if  a failure to pay interest currently on  the
Securities  is not a  default it is  possible that all  stated interest could be
treated as principal  for this  purpose (and  for purposes  of the  computations
described  below) with  the result  that the Securities  could be  viewed as OID
Securities. Holders of  OID Securities  must include  OID in  income for  United
States  federal income  tax purposes  as it  accrues under  a method  that takes
account of the  compounding of interest,  in advance of  receipt of the  related
cash payments.
 
     In   general,  each  Securityholder  of   an  OID  Security,  whether  such
Securityholder uses the cash or accrual  method of accounting for tax  purposes,
will  be required  to include  in ordinary  gross income  the sum  of the 'daily
portions' of OID on the Security for  each day during the taxable year that  the
Securityholder owns the Security. The daily portion of OID on an OID Security is
determined  by allocating to each day in  any 'accrual period' a ratable portion
of the original issue discount allocable to that accrual period. In the case  of
an  initial  Securityholder, the  amount of  original issue  discount on  an OID
Security allocable to each accrual period  is determined by (i) multiplying  the
'adjusted  issue price' (as  defined below) of  the Security by  a fraction, the
numerator of which is the annual yield to
 
                                       40
 



<PAGE>
<PAGE>
maturity of such Security and the denominator of which is the number of  accrual
periods  in a year, and (ii) subtracting from the product the amount of interest
paid during that accrual period. The  'adjusted issue price' of an OID  Security
at  the beginning of any accrual  period will be the sum  of its issue price and
the amount of OID allocable  to all prior accrual  periods, minus the amount  of
all  payments (other than payments of qualified stated interest) previously made
with respect to the OID Security. As a result of such 'constant yield' method of
including OID income, the amounts so includible in income are lower in the early
years and greater in the later years  than the amounts that would be  includible
on a straightline basis.
 
     In  the  event  that  a  Securityholder purchases  an  OID  Security  at an
'acquisition premium,' i.e., at a price in  excess of the issue price, plus  the
OID  accrued prior  to acquisition  and minus  any principal  payments made with
respect to  the OID  Security prior  to acquisition,  the amount  includible  in
income  in each  taxable year  as OID  will be  reduced by  that portion  of the
premium  properly  allocable  to  such  year.  Moreover,  a  Securityholder  who
purchases  an  OID Security  at a  price less  than the  price described  in the
preceding sentence will be subject to the market discount rules of the Code.
 
     A Securityholder's  tax basis  in an  OID Security  generally will  be  the
Securityholder's  cost  increased  by any  OID  included in  income  (and market
discount, if any, if  the Securityholder has elected  to include accrued  market
discount  in  income on  a current  basis) and  decreased by  the amount  of any
principal payment received with respect to the OID Security. Gain or loss on the
sale, exchange or  redemption of  an OID  Security generally  will be  long-term
capital  gain or loss  if the OID  Security has been  held for more  than a year
except to  the extent  that such  gain represents  accrued market  discount  not
previously included in the Securityholder's income.
 
     If an Early Amortization Event or Asset Composition Event occurs, the early
payments  of  principal  as  a  result of  either  such  event  could  result in
acceleration of income corresponding to a portion of the unaccrued OID.
 
     Effects of  Defaults  and Delinquencies.  Holders  of Securities  that  are
treated as Debt Securities for U.S. federal income tax purposes will be required
to report income with respect to such Securities under an accrual method without
giving  effect  to  delays and  reductions  in distributions  attributable  to a
default or delinquency on the Primary Assets, except possibly to the extent that
it can be  established that  such amounts are  uncollectible. As  a result,  the
amount  of income (including OID) reported by a holder of such a Security in any
period could significantly exceed the amount of cash distributed to such  holder
in that period. The holder will eventually be allowed a loss (or will be allowed
to  report a lesser amount of income) to the extent that the aggregate amount of
distributions on  the Securities  is reduced  as  a result  of a  Primary  Asset
default.  However,  the timing  and character  of such  losses or  reductions in
income are  uncertain and,  accordingly, holders  of Securities  should  consult
their own tax advisors on this point.
 
     Sale or Exchange. A Securityholder's tax basis in its Security is the price
such  holder  pays for  a Security,  plus  amounts of  original issue  or market
discount included in  income and reduced  by any payments  received (other  than
qualified  stated interest  payments) and  any amortized  premium. Gain  or loss
recognized on a  sale, exchange, or  redemption of a  Security, measured by  the
difference  between the amount realized and the Security's basis as so adjusted,
will generally be a capital gain or loss, assuming that the Security is held  as
a capital asset.
 
     A  portion of any gain from the sale  of a Security that might otherwise be
capital gain may be treated  as ordinary income to  the extent such Security  is
held  as part of  a 'conversion transaction'  within the meaning  of new Section
1258 of  the  Code. A  conversion  transaction generally  is  one in  which  the
taxpayer  has taken two or more positions in Securities or similar property that
reduce or eliminate market risk, if  substantially all of the taxpayer's  return
is  attributable to  the time  value of  the taxpayer's  net investment  in such
transaction. The amount of gain realized in a conversion transaction that may be
recharacterized as  ordinary income  generally  will not  exceed the  amount  of
interest  that  would have  accrued  on the  taxpayer's  net investment  in such
transaction at 120% of the appropriate 'applicable Federal rate' (which rate  is
computed and published monthly by the IRS), subject to appropriate reduction (to
the  extent provided in regulations to be  issued) to reflect prior inclusion of
interest or other ordinary income items from the transaction.
 
                                       41
 



<PAGE>
<PAGE>
     Foreign Investors.  If so  specified  in the  Prospectus Supplement  for  a
Series,  Tax Counsel will  give its opinion  that the Securities  of a Series of
Securities will  properly be  classified as  debt for  U.S. federal  income  tax
purposes. If the Securities are treated as debt:
 
          (a)  interest paid  to a nonresident  alien or  foreign corporation or
     partnership would be exempt from  U.S. withholding taxes (including  backup
     withholding   taxes),   provided  the   holder  complies   with  applicable
     identification requirements (and  does not actually  or constructively  own
     10%  or more of the  voting stock of the Depositor  and is not a controlled
     foreign  corporation   with   respect   to   the   Depositor).   Applicable
     identification  requirements will be  satisfied if there  is delivered to a
     securities clearing organization  (or bank or  other financial  institution
     that  holds the Securities on behalf of the customer in the ordinary course
     of its  trade or  business) (i)  IRS  Form W-8  signed under  penalties  of
     perjury  by the beneficial owner of such Securities stating that the holder
     is not a U.S. Person and providing such holder's name and address, (ii) IRS
     Form 1001 signed by the beneficial owner of such Securities or such owner's
     agent claiming exemption from withholding  under an applicable tax  treaty,
     or (iii) IRS Form 4224 signed by the beneficial owner of such Securities of
     such  owner's agent  claiming exemption from  withholding of  tax on income
     connected with the  conduct of a  trade or business  in the United  States;
     provided  in any such case (x) the applicable form is delivered pursuant to
     applicable procedures  and is  properly transmitted  to the  United  States
     entity  otherwise required  to withhold  tax and  (y) none  of the entities
     receiving the form has actual knowledge that the holder is a U.S. person or
     that any certification on the form is false;
 
          (b) a  holder of  a Security  who is  a nonresident  alien or  foreign
     corporation will not be subject to United States federal income tax on gain
     realized  on the  sale, exchange or  redemption of  such Security, provided
     that (i) such  gain is  not effectively connected  to a  trade or  business
     carried on by the holder in the United States, (ii) in the case of a holder
     that  is an individual, such holder is not present in the United States for
     183 days or more during  the taxable year in  which such sale, exchange  or
     redemption  occurs  and  (iii) in  the  case of  gain  representing accrued
     interest, the conditions described in clause (a) are satisfied; and
 
          (c) a Security held  by an individual  who at the time  of death is  a
     nonresident  alien will not be subject  to United States federal estate tax
     as a result of  such individual's death if,  immediately before his  death,
     (i)  the individual did not  actually or constructively own  10% or more of
     the voting stock of the Depositor and (ii) the holding of such Security was
     not effectively connected with  the conduct by the  decedent of a trade  or
     business in the United States.
 
     Interest and OID of Securityholders who are foreign persons are not subject
to  withholding if they are effectively  connected with a United States business
conducted by the Securityholder. They will, however, generally be subject to the
regular United States income tax.
 
     If the IRS  were to contend  successfully that a  Series of Securities  are
interests in a partnership (not taxable as a corporation), a Securityholder that
is  a nonresident alien or foreign corporation  might be required to file a U.S.
individual or  corporate  income  tax  return  and  pay  tax  on  its  share  of
partnership  income  at  regular  U.S.  rates,  including,  in  the  case  of  a
corporation, the branch profits tax (and would be subject to withholding tax  on
its  share  of partnership  income). If  the  Securities are  recharacterized as
interests in  an association  taxable as  a corporation  or a  'publicly  traded
partnership'  taxable  as  a corporation,  to  the extent  distributions  on the
Securities were treated as dividends, a nonresident alien individual or  foreign
corporation  would generally be taxed on the gross amount of such dividends (and
subject to withholding) at  a rate of  30% unless such rate  were reduced by  an
applicable treaty.
 
     Backup  Withholding. A Securityholder may,  under certain circumstances, be
subject to 'backup withholding' at a  rate of 31% with respect to  distributions
or  the proceeds of  a sale of  Securities to or  through brokers that represent
interest or OID  on the Securities.  This withholding generally  applies if  the
holder  of  a  Security (i)  fails  to  furnish the  Trustee  with  its taxpayer
identification number  ('TIN'); (ii)  furnishes the  Trustee an  incorrect  TIN;
(iii)  fails  to  report  properly  interest,  dividends  or  other  'reportable
payments' as defined in the Code; or (iv) under certain circumstances, fails  to
provide  the  Trustee  or  such  holder's  securities  broker  with  a certified
statement, signed under penalty of perjury, that the TIN provided is its correct
number and  that  the  holder  is not  subject  to  backup  withholding.  Backup
withholding  will not apply,  however, with respect to  certain payments made to
Securityholders,
 
                                       42
 



<PAGE>
<PAGE>
including payments to  certain exempt  recipients (generally,  holders that  are
corporations,  tax-exempt  organizations, qualified  pension  and profit-sharing
trusts, individual  retirement  accounts,  or  nonresident  aliens  who  provide
certification  as to their  status as nonresidents)  and to certain Nonresidents
(as defined below). Each nonexempt  Securityholder will be required to  provide,
under  penalties  of perjury,  a  certificate on  IRS  Form W-9  containing such
holder's name, address, federal taxpayer  identification number and a  statement
that  such  holder is  not  subject to  backup  withholding. Should  a nonexempt
Securityholder fail to provide the  required certification, the Trustee will  be
required  to  withhold  (or cause  to  be  withheld) 31%  of  the  interest (and
principal) otherwise payable to  the holder, and remit  the withheld amounts  to
the  IRS as credit against the holder's federal income tax liability. Holders of
the Securities should consult their tax  advisers as to their qualification  for
exemption from backup withholding and the procedure for obtaining the exemption.
 
     The Trustee will report to the Securityholders and to the Servicer for each
calendar  year the amount of any 'reportable  payments' during such year and the
amount of tax withheld, if any, with respect to payments on the Securities.  The
Trustee  will furnish or make available, within  a reasonable time after the end
of each calendar year, to each Securityholder or each person holding a  Security
on  behalf of a Securityholder at any time during such year, such information as
the Trustee deems necessary or desirable to assist Securityholders in  preparing
their federal income tax returns.
 
TAX STATUS AS A GRANTOR TRUST
 
     General.  If specified in the related Prospectus Supplement, in the opinion
of Brown & Wood, special counsel to the Depositor, the Trust Fund relating to  a
Series  of Certificates will be classified  for U.S. federal income tax purposes
as a grantor trust under Subpart E, Part  1 of Subchapter J of the Code and  not
as  an association  taxable as a  corporation (the Certificates  of such Series,
'Pass-Through Securities'). In some  Series there will be  no separation of  the
principal  and interest  payments on  the Securities.  In such  circumstances, a
Certificateholder will  be considered  to have  purchased a  pro rata  undivided
interest  in the Securities. In other cases ('Stripped Securities'), sale of the
Certificates will produce a separation in the  ownership of all or a portion  of
the  principal payments from  all or a  portion of the  interest payments on the
Securities.
 
     Each Certificateholder must report  on its U.S.  federal income tax  return
its  share of the gross  income derived from the  Securities (not reduced by the
amount payable  as  fees  to the  Trustee  and  the Servicer  and  similar  fees
(collectively, the 'Servicing Fee')), at the same time and in the same manner as
such items would have been reported under the Certificateholder's tax accounting
method  had it held  its interest in the  Securities directly, received directly
its share  of the  amounts received  with respect  to the  Securities, and  paid
directly its share of the servicing fees. In the case of Pass-Through Securities
other  than Stripped Securities, such income will consist of a pro rata share of
all of  the income  derived from  all  of the  Securities and,  in the  case  of
Stripped  Securities, such income will consist of a pro rata share of the income
derived  from   each   stripped  bond   or   stripped  coupon   in   which   the
Certificateholder  owns  an interest.  The  Certificateholder will  generally be
entitled to deduct servicing fees under Section  162 or Section 212 of the  Code
to  the extent that such servicing  fees represent 'reasonable' compensation for
the services rendered by the Trustee and the Servicer (or third parties that are
compensated for the  performance of  services). In  the case  of a  noncorporate
holder,  however, servicing fees (to the  extent not otherwise disallowed, e.g.,
because they exceed  reasonable compensation)  will be  deductible in  computing
such  holder's regular  tax liability  only to the  extent that  such fees, when
added to other miscellaneous  itemized deductions, exceed  2% of adjusted  gross
income  and  may not  be deductible  to  any extent  in computing  such holder's
alternative  minimum  tax  liability.  In  addition,  the  amount  of   itemized
deductions  otherwise allowable  for the  taxable year  for an  individual whose
adjusted gross  income exceeds  the applicable  amount will  be reduced  by  the
lesser  of (i)  3% of the  excess of  adjusted gross income  over the applicable
amount or (ii) 80% of the amount of itemized deductions otherwise allowable  for
such taxable year.
 
     The  Code  currently provides  for a  top marginal  tax rate  applicable to
ordinary income of  individuals of  39.6% while maintaining  a maximum  marginal
rate for the long-term capital gains of Individuals of 28%.
 
                                       43
 



<PAGE>
<PAGE>
     Discount  or Premium on Pass-Through Securities. Discount on a Pass-Through
Security represents OID or market discount. In the case of a CABS Security  with
OID in excess of a prescribed de minimis amount or a Stripped Security, a holder
of  a Certificate will be required to  report as interest income in each taxable
year its share of the amount of OID that accrues during the year.
 
     Stripped Securities. A Stripped Security  may represent a right to  receive
only  a  portion  of the  interest  payments  on a  CABS  Security  (a 'Stripped
Coupon'), a right to  receive only principal  payments on a  CABS Security or  a
right  to receive certain  payments of both interest  and principal (a 'Stripped
Bond'). Pursuant to Section 1286 of the Code, the separation of ownership of the
right to receive  some or all  of the  interest payments on  an obligation  from
ownership  of the right to receive some or all of the principal payments results
in the  creation of  'stripped bonds'  with respect  to principal  payments  and
'stripped  coupons' with respect to interest  payments. Section 1286 of the Code
applies the OID rules  to stripped bonds and  stripped coupons. For purposes  of
computing  OID,  a Stripped  Bond  or a  Stripped Coupon  is  treated as  a debt
instrument issued on the date that  such stripped interest is purchased with  an
issue  price equal to its purchase price  or, if more than one stripped interest
is purchased, the ratable share of the purchase price allocable to such stripped
interest.
 
     The Code, OID Regulations and judicial decisions provide no direct guidance
as to  how the  interest and  OID rules  are to  apply to  Stripped  Securities.
Although  the tax treatment of Stripped  Securities is not entirely clear, based
on recent guidance by the Internal Revenue Service (the 'IRS'), a Stripped  Bond
Certificate  generally should be  treated as a single  debt instrument issued on
the day it is  purchased for purposes of  calculating any OID. Generally,  under
Treasury  regulations issued  on December 28,  1992 (the  'Section 1286 Treasury
Regulations'), if the discount on a  Stripped Bond Certificate is larger than  a
de minimis amount (as calculated for purposes of the OID rules of the Code) such
Stripped Bond Certificate will be considered to have been issued with OID. Based
on the preamble to the Section 1286 Treasury Regulations, it appears that stated
interest  on a  Stripped Bond Certificate  will be treated  as 'qualified stated
interest' within the meaning of the  Section 1286 Treasury Regulations and  such
income will be so treated in the Trustee's tax information reporting.
 
     Under   the  foregoing  rules,   it  is  anticipated   that  Stripped  Bond
Certificates will be  considered to be  issued with de  minimis OID, which  will
therefore  be considered  to be  zero and  Stripped Coupon  Certificates will be
issued with OID. If  Stripped Bond Certificates are  issued with OID, the  rules
described  in this  paragraph would  apply. Generally,  the owner  of a Stripped
Security issued or acquired with OID must include in gross income the sum of the
'daily portions,' as  defined below, of  the OID on  such Stripped Security  for
each  day on which it  owns a Stripped Security,  including the date of purchase
but excluding  the date  of disposition.  In the  case of  an original  Stripped
Security  holder, the daily portions of OID  with respect to a Stripped Security
generally would be  determined as  follows. A calculation  will be  made of  the
portion  of OID  that accrues  on the  Stripped Security  during each successive
monthly accrual period  (or shorter period  in respect of  the date of  original
issue  or the final Distribution Date) that ends  on the earlier to occur of the
day in the calendar year corresponding to each Distribution Date or the last day
of the related  accrual period.  This will  be done, in  the case  of each  full
monthly  accrual  period,  by adding  (i)  the  present value  of  all remaining
payments to be received on the Stripped Security and (ii) any payments  received
during such accrual period, and subtracting from that total the 'adjusted issued
price'  of the Stripped  Security at the  beginning of such  accrual period. The
'adjusted issue price'  of a  Stripped Security at  the beginning  of the  first
accrual  period is its issue  price (as determined for  purposes of the original
issue discount rules of the Code) and  the 'adjusted issue price' of a  Stripped
Security at the beginning of a subsequent accrual period is the 'adjusted issued
price'  at the  beginning of the  immediately preceding accrual  period plus the
amount of OID allocable to that accrual period and reduced by the amount of  any
payment  made at  the end  of or  during that  accrual period.  The OID accruing
during such accrual period  will then be  divided by the number  of days in  the
period  to determine the daily  portion of OID for each  day in the period. With
respect to an initial accrual period shorter than a full monthly accrual period,
the daily  portions  of OID  must  be  determined according  to  an  appropriate
allocation  under either  an exact or  approximate method set  forth in proposed
Treasury regulations  with respect  to  OID, or  some other  reasonable  method,
provided  that such method is  consistent with the method  used to determine the
yield to maturity of the Stripped Security.
 
                                       44
 



<PAGE>
<PAGE>
     Sale or Exchange. A Certificateholder's tax basis in its Certificate is the
price such holder  pays for  a Certificate, plus  amounts of  original issue  or
market  discount included in income and  reduced by any payments received (other
than qualified stated interest payments) and any amortized premium. Gain or loss
recognized on a sale, exchange, or redemption of a Certificate, measured by  the
difference  between  the  amount  realized and  the  Certificate's  basis  as so
adjusted, will generally be capital gain or loss, assuming that the  Certificate
is held as a capital asset.
 
     Gain  or  loss from  the sale  of  a Grantor  Trust Certificate  that might
otherwise be capital gain may be treated  as ordinary income to the extent  such
Certificate  is held as part of a 'conversion transaction' within the meaning of
new Section 1258 of the Code. A conversion transaction generally is one in which
the taxpayer has taken two or more positions in Certificates or similar property
that reduce or  eliminate market risk,  if substantially all  of the  taxpayer's
return  is attributable to  the time value  of the taxpayer's  net investment in
such transaction. The amount of gain  realized in a conversion transaction  that
may  be recharacterized as ordinary income  generally will not exceed the amount
of interest that  would have accrued  on the taxpayer's  net investment in  such
transaction  at 120% of the appropriate 'applicable Federal rate' (which rate is
computed and published monthly by the IRS), subject to appropriate reduction (to
the extent provided in regulations to  be issued) to reflect prior inclusion  of
interest or other ordinary income items from the transaction.
 
     Foreign  Investors. Under the Code, unless interest (including OID) paid on
a Certificate  is considered  to  be 'effectively  connected'  with a  trade  or
business  conducted  in the  United States  by  a nonresident  alien individual,
foreign partnership or foreign corporation ('Nonresidents'), such interest  will
normally  qualify as  portfolio interest  (except where  (i) the  recipient is a
holder, directly or by  attribution, of 10%  or more of  the capital or  profits
interest  in the issuer of the Securities, or (ii) the recipient is a controlled
foreign corporation to which the issuer  of the Securities is a related  person)
and  will be exempt  from U.S. federal  income tax. Upon  receipt of appropriate
ownership statements, the  issuer normally  will be relieved  of obligations  to
withhold  tax  from  such  interest  payments.  These  provisions  supersede the
generally applicable  provisions  of  United States  law  that  would  otherwise
require  the issuer to withhold at a 30%  rate (unless such rate were reduced or
eliminated by an  applicable tax treaty)  on, among other  things, interest  and
other  fixed or  determinable, annual or  periodic income  paid to Nonresidents.
Holders of  Pass-Through Securities  and Stripped  Securities, however,  may  be
subject  to withholding to the extent that  the Securities were originated on or
before July 18, 1984.
 
     Interest and original issue discount of Certificateholders who are  foreign
persons  are not subject to withholding if they are effectively connected with a
United States business conducted by  the Certificateholder. They will,  however,
generally be subject to the regular United States income tax.
 
                            STATE TAX CONSIDERATIONS
 
     In  addition  to  the U.S.  federal  income tax  consequences  described in
'Certain Federal Income Tax Considerations,' potential investors should consider
the state income tax consequences of the acquisition, ownership and  disposition
of  the  Securities. State  income  tax law  may  differ substantially  from the
corresponding federal law, and this discussion does not purport to describe  any
aspect  of  the income  tax laws  of any  state. Therefore,  potential investors
should consult their  own tax  advisors with respect  to the  various state  tax
consequences of an investment in the Securities.
 
                              ERISA CONSIDERATIONS
 
     The  Employee Retirement Income Security Act of 1974, as amended ('ERISA'),
imposes certain  restrictions on  employee benefit  plans ('Plans')  subject  to
ERISA  and  persons  who  have certain  specified  relationships  to  such Plans
('Parties in Interest'). ERISA  also imposes certain duties  on persons who  are
fiduciaries of Plans subject to ERISA and prohibits certain transactions between
a  Plan  and  Parties  in  Interest  with  respect  to  such  Plans ('Prohibited
Transactions'). Under ERISA, any person  who exercises any authority or  control
respecting  the management or disposition of the  assets of a Plan is considered
to be  a  fiduciary  of  such  Plan (subject  to  certain  exceptions  not  here
relevant).  Similar restrictions  also apply  to Plans  that are  subject to the
Code.
 
                                       45
 



<PAGE>
<PAGE>
                              PLAN OF DISTRIBUTION
 
     The Depositor may offer each Series of Certificates or Notes through Lehman
Brothers or one or more other firms that  may be designated at the time of  each
offering  of such Certificates of Notes. The participation of Lehman Brothers in
any offering  will  comply  with Schedule  E  to  the By-Laws  of  the  National
Association  of Securities Dealers,  Inc. The Prospectus  Supplement relating to
each Series of Certificates or  Notes will set forth  the specific terms of  the
offering  of such Series of Certificates or  Notes and of each Class within such
Series, the names of the underwriters, the purchase price of the Certificates or
Notes, the proceeds to the Depositor from such sale, any securities exchange  on
which  the Certificates or Notes may be  listed, and, if applicable, the initial
public offering prices, the  discounts and commissions  to the underwriters  and
any discounts and concessions allowed or reallowed to certain dealers. The place
and  time of delivery of  each Series of Certificates or  Notes will also be set
forth in the Prospectus Supplement relating to such Series.
 
                                 LEGAL MATTERS
 
     Unless otherwise specified  in the related  Prospectus Supplement,  certain
legal  matters in connection with the Certificates  and the Notes will be passed
upon for the Depositor and for the  underwriters by Brown & Wood, New York,  New
York.
 
                                    EXPERTS
 
     The  financial statements  and schedules  of the  Depositor for  the fiscal
years ended  December  31,  1990, 1991  and  1992,  audited by  Ernst  &  Young,
independent   auditors,  are  included  or  incorporated  by  reference  in  the
Depositor's Annual Report on  Form 10-K for the  fiscal year ended December  31,
1992  (the '1992 Form 10-K'). The 1992 Form 10-K is incorporated by reference in
this Prospectus in reliance  upon the opinions of  such firms appearing  therein
given upon the authority of those firms as experts in accounting and auditing.
 
                             ADDITIONAL INFORMATION
 
     The  Prospectus  does not  contain  all the  information  set forth  in the
Registration Statement  (of  which  this  Prospectus is  a  part)  and  exhibits
relating   thereto  which  the  Depositor  has  filed  with  the  Commission  in
Washington, D.C. Copies of the information and  the exhibits are on file at  the
offices  of  the  Commission  and  may be  obtained,  upon  payment  of  the fee
prescribed by the Commission, or may  be examined without charge at the  offices
of the Commission.
 
     Neither  Lehman  Brothers Inc.  nor any  of  its affiliates,  including the
Depositor, are  obligated  with  respect  to  the  Certificates  or  the  Notes.
Accordingly,  the Depositor has  determined that financial  statements of Lehman
Brothers and its  affiliates including  the Depositor  are not  material to  the
offering made hereby.
 
                                       46



<PAGE>
<PAGE>
                               GLOSSARY OF TERMS
 
     The following are abbreviated definitions of certain capitalized terms used
in  this Prospectus. Unless  otherwise provided in  a 'Supplemental Glossary' in
the Prospectus  Supplement  for  a  Series,  such  definitions  shall  apply  to
capitalized  terms used in such Prospectus  Supplement. The definitions may vary
from those in the related Agreement for a Series and the related Agreement for a
Series generally provides a  more complete definition of  certain of the  terms.
Reference  should  be made  to the  related Agreement  for a  Series for  a more
complete definition of such terms.
 
     'Accrual Termination  Date' means,  with  respect to  a Class  of  Compound
Interest  Certificates,  the Payment  Date specified  in the  related Prospectus
Supplement.
 
     'Accounts' means with respect to the Primary Assets of a Series, portfolios
of revolving credit, charge and debit card accounts.
 
     'Advance' means a  cash advance by  the Servicer in  respect of  delinquent
payments  of principal of and interest on an Account, and for any other purposes
specified in the related Prospectus Supplement.
 
     'Agreement' means a  Master Pooling  and Servicing  Agreement, Pooling  and
Servicing  Agreement, Sale  and Servicing  Agreement or  Trust Agreement entered
into among the Seller, the Servicer, the Depositor and the Trustee with  respect
to the issuance of a CABS Security.
 
     'Asset  Group' means,  with respect  to the Primary  Assets of  a Series, a
group of such Primary Assets having the characteristics described in the related
Prospectus Supplement.
 
     'Asset Value' means,  for any  Primary Asset, the  amount set  forth in  or
determined in accordance with the related Prospectus Supplement.
 
     'Assumed  Reinvestment Rate' means, with respect to a Series, the per annum
rate or rates specified  in the related Prospectus  Supplement for a  particular
period  or periods as the 'Assumed Reinvestment Rate' for funds held in any fund
or account for the Series.
 
     'Bankruptcy Code' means the federal bankruptcy code, Title 11 United States
Code Section  101  et  seq.,  and  related  rules  and  regulations  promulgated
thereunder.
 
     'Business  Day' means a day that, in the City of New York or in the city or
cities in  which the  corporate trust  office  of the  Trustee are  located,  is
neither  a legal holiday nor a day  on which banking institutions are authorized
or obligated by law, regulations or executive order to be closed.
 
     'CABS Agreement' means a Pooling and Servicing Agreement, a Master  Pooling
and  Servicing Agreement, a  Sale and Servicing Agreement,  a Trust Agreement or
similar agreement.
 
     'CABS Issuer' means the issuer or issuers of the CABS.
 
     'CABS' or  'CABS  Security' means  a  certificate evidencing  an  undivided
interest  in, or a  note or loan  secured by Receivables  generated in Accounts.
Such certificate, note or loan will have previously been offered and distributed
to the  public pursuant  to  an effective  registration  statement or  is  being
registered under the Securities Act of 1933 in connection with the offering of a
Series of Securities.
 
     'CABS Servicer' means the servicer or servicers of the CABS.
 
     'CABS Trustee' means the trustee or trustees of the Securities.
 
     'Cash  Collateral Guaranty' means the guaranty  that provides support for a
Series or  one or  more Classes  of  a Series  if so  specified in  the  related
Prospectus Supplement.
 
     'Cash Collateral Account' see 'Reserve Fund.'
 
     'Cedel' means Centrale de Livraison de Valeurs Mobilieres S.A.
 
     'Cedel Participants' means Cedel's participating organizations.
 
     'Certificateholder' means a holder of a Certificate.
 
     'Certificates' means the Asset Backed Certificates.
 
     'Certificate  Schedule' means  a schedule  appearing as  an exhibit  to the
related Agreement identifying each CABS Security.
 
     'Citibank' means Citibank, N.A.
 
                                       47
 



<PAGE>
<PAGE>
     'Class' means a Class of Certificates or Notes of a Series.
 
     'Closing Date' means, with respect to  a Series, the date specified in  the
related  Prospectus Supplement as the date  on which Certificates of such Series
are first issued.
 
     'Code' means the Internal Revenue Code of 1986, as amended, and regulations
(including proposed regulations) or other pronouncements of the Internal Revenue
Service promulgated thereunder.
 
     'Collection  Account'  means,  with  respect  to  a  Series,  the   account
established  with the Trustee or the Servicer in the name of the Trustee for the
deposit by the Servicer of payments received from the Primary Assets.
 
     'Commission' means the Securities and Exchange Commission.
 
     'Compound Interest Certificate' means any Certificate of a Series on  which
all  or a  portion of  the interest  accrued thereon  is added  to the principal
balance  of  such  Certificate  on  each  Payment  Date,  through  the   Accrual
Termination  Date, and with respect to which  no interest shall be payable until
such Accrual Termination Date, after which interest payments will be made on the
Compound Value thereof.
 
     'Compound Value'  means,  with respect  to  a Class  of  Compound  Interest
Certificates, the original principal balance of such Class, plus all accrued and
unpaid  interest, if any, previously added  to the principal balance thereof and
reduced by any payments of principal  previously made on such Class of  Compound
Interest Certificates.
 
     'Cooperative'  means Euroclear Clearance System S.C., a Belgian cooperative
corporation.
 
     'Cut-off Date' means the date designated as such in the related  Prospectus
Supplement for a Series.
 
     'Debt Securities' means Certificates or Notes characterized as indebtedness
for federal income tax purposes.
 
     'Definitive  Certificates' means Certificates of any Series issued in fully
registered, certificated form.
 
     'Deleted Primary Asset' means a Primary Asset removed from the Trust.
 
     'de minimis  amount' is  equal to  .25% or  more of  the OID  Certificate's
principal amount multiplied by the number of complete years to its maturity.
 
     'Depositor' means Lehman ABS Corporation.
 
     'Depositor  Securities'  means  Depositor's bonds,  notes,  debt  or equity
securities, obligations and other securities and instruments.
 
     'Disqualified Organization' means the United States, any State or political
subdivision  thereof,  any  possession  of   the  United  States,  any   foreign
government,  any international organization, or any agency or instrumentality of
any of the  foregoing, a rural  electric or telephone  cooperative described  in
section 1381 (a)(2)(C) of the Code, or any entity exempt from the tax imposed by
sections  1-1399  of the  Code, if  such entity  is  not subject  to tax  on its
unrelated business income.
 
     'Distribution Account'  means,  with  respect  to  a  Series,  the  account
established  in the name of the Trustee  for the deposit of remittances received
from the Servicer with respect to the Primary Assets.
 
     'DTC' means The Depository Trust Company.
 
     'Due Date'  means  each  date,  as  specified  in  the  related  Prospectus
Supplement  for a Series, on  which any payment of  principal or interest is due
and payable by the obligor on any Primary Asset pursuant to the terms thereof.
 
     'Eligible Investments'  means  any  one  or  more  of  the  obligations  or
securities described as such in the related Agreement.
 
     'Eligible  Servicer' means the Trustee  or an entity which,  at the time of
its appointment as Servicer, (i) is an established financial institution  having
capital  or  a net  worth of  not less  than $100,000,000,  (ii) is  servicing a
portfolio of consumer  credit card  or charge  card accounts,  (iii) is  legally
qualified  and has the  capacity to service the  Accounts, (iv) has demonstrated
the ability to professionally and completely
 
                                       48
 



<PAGE>
<PAGE>
service a portfolio of  similar accounts in accordance  with standards of  skill
and care customary in the industry and (v) is qualified to use the software that
is then currently being used to service the Accounts or obtains the right to use
or  has  its own  software which  is adequate  to perform  its duties  under the
Agreement.
 
     'Enhancement' means the Enhancement for a Series, if any, specified in  the
related Prospectus Supplement.
 
     'Enhancer'  means the provider of the Enhancement for a Series specified in
the related Prospectus Supplement.
 
     'ERISA' means  the Employee  Retirement  Income Security  Act of  1974,  as
amended.
 
     'Euroclear'  or 'Euroclear Operator' means Morgan Guaranty Trust Company of
New York, Brussels, Belgium office.
 
     'Euroclear Participants' means participants of the Euroclear system.
 
     'Final Scheduled Payment Date' means, with  respect to a Class of a  Series
of  Certificates, the date after which no Certificates of such Class will remain
outstanding based  on  the  assumptions  set forth  in  the  related  Prospectus
Supplement.
 
     'Finance  Charge Receivables'  means all  periodic finance  charges, annual
membership fees,  cash advance  fees and  late charges  on amounts  charged  for
merchandise  and  services  and certain  other  fees designated  in  the related
Prospectus Supplement.
 
     'FIRREA' means the Financial Institutions Reform, Recovery and  Enforcement
Act of 1987.
 
     'Global Securities' means the globally offered Certificates.
 
     'Holders' or 'holders' means holders of any Certificates or any Notes.
 
     'Holdings' means Lehman Brothers Holdings Inc.
 
     'Indirect  Participants'  consist  of  banks,  brokers,  dealers  and trust
companies that  clear  through  or  maintain a  custodian  relationship  with  a
Participant either directly or indirectly.
 
     'Initial  Accounts'  means  Receivables  existing on  the  Cut-Off  Date in
certain consumer, corporate, revolving  credit card, charge  card or debit  card
accounts.
 
     'Interest  Only Certificates' means a Class of Certificates entitled solely
or primarily to distributions of interest and which is identified as such in the
related Prospectus Supplement.
 
     'IRS' means the Internal Revenue Service.
 
     'Issuer' means,  with  respect  to Securities,  the  issuer,  depositor  or
seller/servicer under an Agreement.
 
     'Investor  Interest' means a  specific undivided interest  in the assets of
the Trust allocated to the Certificates.
 
     'IRS' means the Internal Revenue Service.
 
     'L/C Bank' means the issuer of the letter of credit.
 
     'LCPI' means Lehman Commercial Paper Inc.
 
     'Lehman Brothers' means Lehman Brothers Inc.
 
     'Liquidation Proceeds'  means  all  amounts received  by  the  Servicer  in
connection with the liquidation of Primary Assets other than amounts required to
be  paid or  refunded to  the obligor  pursuant to  the terms  of the applicable
documents or otherwise pursuant to law.
 
     'Mastercard International' means Mastercard International Incorporated.
 
     'Modification' means a change in any term of a Receivable.
 
     'Morgan' means Morgan Guaranty Trust Company of New York.
 
     '1986 Act' means the Tax Reform Act of 1986.
 
     '1992 Form 10-K' means the Annual Report  on Form 10-K for the fiscal  year
ended December 31, 1992.
 
                                       49
 



<PAGE>
<PAGE>
     'Nonresidents' means a nonresident alien individual, foreign partnership or
foreign corporation.
 
     'Notional  Amount' means  the amount  set forth  in the  related Prospectus
Supplement for a Class of Interest Only Certificates used solely for convenience
in expressing the calculation  of interest and does  not represent the right  to
receive distributions allocable to principal.
 
     'OID' means original issue discount.
 
     'OID Securities' means Securities issued with OID.
 
     'Participants'   means  organizations   participating  in   the  Prospectus
Supplement.
 
     'Participating  Certificates'  means   Certificates  entitled  to   receive
payments  of principal  and interest and  an additional return  on investment as
described in the related Prospectus Supplement.
 
     'Participations' means participations representing undivided interests in a
pool of assets primarily consisting of  revolving charge card accounts or  other
revolving  credit accounts owned  by the Depositor or  any affiliate thereof and
collections thereon.
 
     'Parties  in   Interest'  means   persons   who  have   certain   specified
relationships to such plans.
 
     'Pass-Through  Securities' means classified certificates of a grantor trust
under Subpart E, Part 1 of Subchapter J of the Code.
 
     'Paying Agent' means the Trustee, or its successor in such capacity.
 
     'Payment Date' means, with  respect to a Series  or Class of  Certificates,
each  date specified  as a  distribution date  for such  Series or  Class in the
related Prospectus Supplement.
 
     'Payments' means the payments of principal  and finance charges to be  made
by obligors on Securities or by Cardholders.
 
     'Person'  means  any individual,  corporation, partnership,  joint venture,
association, joint  stock company,  trust (including  any beneficiary  thereof),
unincorporated   organization,  or   government  or  any   agency  or  political
subdivision thereof.
 
     'Plans' means employee benefit plans.
 
     'Pooling and Servicing Agreement' means the pooling and servicing agreement
relating to a Series of Certificates  among the Depositor, the Servicer and  the
Trustee.
 
     'Pre-Funding  Account' means  the Pre-Funding  Account which  may be deemed
necessary by a Prospectus Supplement.
 
     'Pre-Funded Amount' means the amount on deposit in the Pre-Funded Account.
 
     'Primary Assets'  means one  or  more pools  of Receivables  arising  under
Accounts   purchased  from  the  Seller  specified  in  the  related  Prospectus
Supplement and Securities which are included in the Trust Fund for such  Series.
A  Primary Asset refers to  a specific Receivable or  CABS Security, as the case
may be.
 
     'Principal Balance' means, with respect to a Primary Asset and as of a  Due
Date, the original principal amount of the Primary Asset, plus the amount of any
Deferred  Interest added to such principal  amount, reduced by (i) all payments,
both scheduled or otherwise,  received on such Primary  Asset prior to such  Due
Date and applied to principal in accordance with the terms of the Primary Asset,
(ii)  the principal portion of  the purchase price of  any Primary Asset removed
from the Trust Fund and (iii) the principal portion of any liquidation proceeds.
 
     'Principal Only Certificates' means a Class of Certificates entitled solely
or primarily  to  distributions of  Principal  and  identified as  such  in  the
Prospectus Supplement.
 
     'Principal  Receivables'  means  all  amounts  charged  by  cardholders for
merchandise and  services, amounts  advanced and  certain other  fees billed  to
cardholders on the Accounts.
 
     'Prohibited  Transactions' means  certain transactions  between a  Plan and
Parties in Interest with respect to such Plans prohibited by ERISA.
 
     'Proposed OID Regulations' means proposed income tax regulations.
 
                                       50
 



<PAGE>
<PAGE>
     'Qualifying Substitute Primary Asset' means Primary Assets substituted  for
a Deleted Primary Asset.
 
     'Rating   Agency'  means  the   nationally  recognized  statistical  rating
organization (or organizations) which was  (or were) requested by the  Depositor
to rate the Certificates upon the original issuance thereof.
 
     'Receivables' may consist of, with respect to the Primary Series, consumer,
corporate, revolving credit card, charge card or debit card receivables.
 
     'Removed  Account' means receivables removed from certain Accounts from the
Trust.
 
     'Reserve  Fund'  means,  with  respect  to  a  Series,  any  Reserve   Fund
established pursuant to the Pooling and Servicing Agreement.
 
     'Revolving  Period' means  the period during  which Primary  Assets will be
continuously purchased and no principal will be paid to the Certificateholders.
 
     'Sale and Servicing  Agreement' means,  in the case  of a  Series in  which
Receivables  are serviced by the Seller,  the agreement among the Depositor, the
Seller and the Trustee for the sale and servicing of the Mortgage Loans.
 
     'Section 1286 Treasury  Regulations' means Treasury  Regulations issued  on
December 28, 1992.
 
     'Securityholder' means a holder of a Security.
 
     'Senior Securityholder' means a holder of a Senior Security.
 
     'Senior  Securities' means a  Class of Securities as  to which the holders'
rights to receive  distributions of  principal and  interest are  senior to  the
rights  of holders  of Subordinated Securities,  to the extent  specified in the
related Prospectus Supplement.
 
     'Series' means a separate series of Certificates or Notes sold pursuant  to
this Prospectus and the related Prospectus Supplement.
 
     'Servicer'  means, with  respect to  a Series  secured by  Receivables, the
Person, if  any, designated  in  the related  Prospectus Supplement  to  service
Receivables for that Series, or the successors or assigns of such Person.
 
     'Servicing  Agreement'  means,  in  the case  of  a  Series  which includes
Receivables not serviced by the Seller,  the agreement among the Depositor,  the
Trustee and the Servicer for the servicing of such Receivables.
 
     'Servicing  Fee' means the  amount payable as  fees to the  Trustee and the
Servicer.
 
     'Spread Account' means an  Account which supports a  Series or one or  more
Classes  of  Series  by  assuring the  subsequent  distribution  of  interest or
principal on the Certificates of such Class or Series.
 
     'Stripped Coupon' means a right to  receive only a portion of the  interest
payments on a CABS Security.
 
     'Stripped  Securities' means Certificates whose  sale produces a separation
in the ownership of  all or a portion  of the principal payments  from all or  a
portion of the interest payments on the Securities.
 
     'Subordinated Securityholder' means a holder of a Subordinated Security.
 
     'Subordinated  Securities'  means a  Class of  Securities  as to  which the
rights of holders  to receive distributions  of principal, interest  or both  is
subordinated to the rights of holders of Senior Securities, and may be allocated
losses  and  shortfalls prior  to  the allocation  thereof  to other  Classes of
Securities, to the extent and under  the circumstances specified in the  related
Prospectus Supplement.
 
     'Subsequent  Receivables'  means additional  receivables which  the related
Trust may be required to purchase.
 
     'Subsequent Transfer Date'  means the  transfer dates  on which  Subsequent
Receivables will be sold from time to time during the Funding Period.
 
     'Terms  and  Conditions'  means  Terms  and  Conditions  Governing  Use  of
Euroclear and the related Operating Procedures of the Euroclear System.
 
                                       51
 



<PAGE>
<PAGE>
     'Trust' means,  with respect  to  any Series  of Certificates,  all  money,
instruments,  securities  and other  property,  including all  proceeds thereof,
which are held for  the benefit of the  Certificateholders by the Trustee  under
the Agreement, including, without limitation, the Primary Assets, all amounts in
the  Distribution Account, Collection Account or Reserve Funds, distributions on
the Primary Assets (net of servicing fees, if any), and reinvestment earnings on
such net distributions and any Enhancement and all other property and  interests
held by the Trustee pursuant to the Trust Agreement for such Series.
 
     'Trustee' means the trustee under an Agreement and its successors.
 
     'UCC' means the Uniform Commercial Code.
 
     'Variable  Interest  Certificate'  means a  Certificate  on  which interest
accrues at a rate that is adjusted,  based upon a predetermined index, at  fixed
periodic intervals, all as set forth in the related Prospectus Supplement.
 
     'VISA' means VISA U.S.A., Inc.
 
     'Zero  Coupon  Certificate' means  a  Certificate entitling  the  holder to
receive only  payments  of principal  as  specified in  the  related  Prospectus
Supplement.
 
                                       52



<PAGE>
<PAGE>
                                                                         ANNEX I
 
                          GLOBAL CLEARANCE, SETTLEMENT
                        AND TAX DOCUMENTATION PROCEDURES
 
     Except  in certain limited circumstances, the globally offered Certificates
(the 'Global Securities') will be  available only in book-entry form.  Investors
in  the Global  Securities may  hold such Global  Securities through  any of The
Depository Trust Company ('DTC'), CEDEL or Euroclear. The Global Securities will
be tradeable as home market instruments  in both the European and U.S.  domestic
markets.  Initial settlement  and all secondary  trades will  settle in same-day
funds.
 
     Secondary  market  trading  between  investors  holding  Global  Securities
through  CEDEL and Euroclear will be conducted in the ordinary way in accordance
with their  normal  rules  and  operating  procedures  and  in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).
 
     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted according  to the rules and procedures  applicable
to U.S. corporate debt obligations.
 
     Secondary   cross-market  trading  between  CEDEL   or  Euroclear  and  DTC
participants   holding    Global   Securities    will   be    effected   on    a
delivery-against-payment  basis through  Citibank, N.A.  ('Citibank') and Morgan
Guaranty Trust Company of New York ('Morgan') as the respective depositaries  of
CEDEL and Euroclear and as participants in DTC.
 
     Non-U.S.  holders of Global Securities will be exempt from U.S. withholding
taxes,  provided  that  such  holders  meet  certain  requirements  and  deliver
appropriate U.S. tax documents to the securities clearing organizations or their
participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be  represented through financial institutions acting  on their behalf as direct
and indirect participants  in DTC. As  a result, CEDEL  and Euroclear will  hold
positions on behalf of their participants through their respective depositaries,
Citibank  and Morgan,  which in  turn will  hold such  positions in  accounts as
participants of DTC.
 
     Investors electing to hold their Global Securities through DTC will  follow
the  settlement  practices applicable  to  securities previously  issued  by the
Depositor. Investor  securities custody  accounts will  be credited  with  their
holdings against payment in same-day funds on the settlement date.
 
     Investors  electing  to  hold  their  Global  Securities  through  CEDEL or
Euroclear  accounts  will  follow   the  settlement  procedures  applicable   to
conventional  eurobonds, except that there will  be no temporary global security
and no 'lock-up' or restricted period. Global Securities will be credited to the
securities custody accounts on the  settlement date against payment in  same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since  the purchaser determines  the place of delivery,  it is important to
establish at  the time  of the  trade where  both the  purchaser's and  seller's
accounts  are located to ensure that settlement can be made on the desired value
date.
 
     Trading between  DTC participants.  Secondary  market trading  between  DTC
participants  will  be settled  using  the procedures  applicable  to securities
previously issued by the Depositor in same-day funds.
 
     Trading between  CEDEL  and/or  Euroclear  participants.  Secondary  market
trading between CEDEL participants and/or Euroclear participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
     Trading  between DTC seller  and CEDEL or  Euroclear purchaser. When Global
Securities are to be transferred  from the account of  a DTC participant to  the
account  of a  CEDEL participant or  a Euroclear participant  the purchaser will
send instructions  to CEDEL  or Euroclear  through a  participant at  least  one
business  day prior to settlement. CEDEL  or Euroclear will instruct Citibank or
Morgan,
 
                                      I-1
 



<PAGE>
<PAGE>
respectively as  the case  may  be, to  receive  the Global  Securities  against
payment. Payment will include interest accrued on the Global Securities from and
including the last coupon payment date to and excluding the settlement date. For
transactions  settling  on  the 31st  day  of  the month,  payment  will include
interest accrued to and excluding the first day of the following month.  Payment
will then be made by Citibank or Morgan to the DTC participant's account against
delivery  of the  Global Securities.  After settlement  has been  completed, the
Global Securities will be credited to the respective clearing system and by  the
clearing  system,  in  accordance  with  its  usual  procedures,  to  the  CEDEL
participant's or Euroclear participant's  account. The Global Securities  credit
will  appear the next day (European time) and the cash debit will be back-valued
to, and the interest on the Global  Securities will accrue from, the value  date
(which  would be  the preceding  day when settlement  occurred in  New York). If
settlement is not completed on the intended value date (i.e., the trade  fails),
the  CEDEL  or Euroclear  cash debit  will be  valued instead  as of  the actual
settlement date.
 
     CEDEL participants and Euroclear participants  will need to make  available
to the respective clearing systems the funds necessary to process same-day funds
settlement.  The  most direct  means of  doing  so is  to preposition  funds for
settlement, either from cash on hand or existing lines of credit, as they  would
for  any settlement  occurring within CEDEL  or Euroclear.  Under this approach,
they may  take  on  credit exposure  to  CEDEL  or Euroclear  until  the  Global
Securities are credited to their accounts one day later.
 
     As  an alternative, if CEDEL or Euroclear  has extended a line of credit to
them, participants can elect not to preposition funds and allow that credit line
to be drawn upon to finance settlement. Under this procedure, CEDEL participants
or Euroclear  participants purchasing  Global Securities  would incur  overdraft
charges  for  one  day, assuming  they  cleared  the overdraft  when  the Global
Securities were  credited to  their accounts.  However, interest  on the  Global
Securities  would  accrue from  the  value date.  Therefore,  in many  cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset  the amount of  such overdraft charges,  although
this result will depend on each participant's particular cost of funds.
 
     Since  the settlement is  taking place during New  York business hours, DTC
participants can employ their usual procedures for sending Global Securities  to
Citibank   or  Morgan  for  the  benefit  of  CEDEL  participants  or  Euroclear
participants. The  sale proceeds  will be  available to  the DTC  seller on  the
settlement  date. Thus, to  the DTC participant  a cross-market transaction will
settle no differently than a trade between two DTC participants.
 
     Trading between CEDEL or  Euroclear seller and DTC  purchaser. Due to  time
zone  differences in  their favor, CEDEL  and Euroclear  participants may employ
their customary procedures for transactions in which Global Securities are to be
transferred by the respective clearing system, through Citibank or Morgan, to  a
DTC participant. The seller will send instructions to CEDEL or Euroclear through
a  participant at least  one business day  prior to settlement.  In these cases,
CEDEL or Euroclear will instruct Citibank or Morgan, as appropriate, to  deliver
the  bonds to  the participant's account  against payment.  Payment will include
interest accrued on  the Global Securities  from and including  the last  coupon
payment  date to and excluding the  settlement date. For transactions selling on
the 31st  day  of  the month,  payment  will  include interest  accrued  to  and
excluding  the  first day  of  the following  month.  The payment  will  then be
reflected in the account of the  CEDEL participant or Euroclear participant  the
following  day,  and receipt  of the  cash  proceeds in  the CEDEL  or Euroclear
participant's account would be back-valued to the value date which would be  the
preceding  day,  when  settlement occurred  in  New  York. Should  the  CEDEL or
Euroclear participant have a line of credit with its respective clearing  system
and  elect to be in debit in anticipation of receipt of the sale proceeds in its
account, back-valuation will extinguish any overdraft charges incurred over that
one-day period. If settlement is not completed on the intended value date (i.e.,
the trade  fails),  receipt of  the  cash proceeds  in  the CEDEL  or  Euroclear
participant's account would instead be valued as of the actual settlement date.
 
     Finally,  day traders that use CEDEL  or Euroclear and that purchase Global
Securities from DTC participants for delivery to CEDEL participants or Euroclear
participants should note that these trades would automatically fail on the  sale
side  unless affirmative action were taken.  At least three techniques should be
readily available to eliminate this potential problem.
 
                                      I-2
 



<PAGE>
<PAGE>
     (1) borrowing through CEDEL  or Euroclear for one  day (until the  purchase
side  of the  day trade is  reflected in  their CEDEL or  Euroclear accounts) in
accordance with the clearing system's customary procedures;
 
     (2) borrowing the Global Securities in  the U.S. from a DTC participant  no
later  than one day prior to settlement,  which would give the Global Securities
sufficient time to be reflected in their CEDEL or Euroclear account in order  to
settle the sale side of the trade; or
 
     (3)  staggering the value dates for the buy  and sell sides of the trade so
that the value date for  the purchase from the DTC  participant is at least  one
day  prior to the value date for the  sale to the CEDEL participant or Euroclear
participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A holder of Global Securities holding securities through CEDEL or Euroclear
(or through DTC if the holder has  an address outside the U.S.) will be  subject
to  the 30% U.S. withholding tax that  generally applies to payments of interest
(including original issue discount) on  registered debt issued by U.S.  persons,
unless  such holder takes one  of the following steps  to obtain an exemption or
reduced tax rate:
 
          Exemption for non-U.S. persons (Form  W-8). Non U.S. persons that  are
     beneficial  owners can obtain a complete exemption from the withholding tax
     by filing a signed Form W-8 (Certificate of Foreign Status).
 
          Exemption for non-U.S. persons with effectively connected income (Form
     4224). A non-U.S. person, including a  non-U.S. corporation or bank with  a
     U.S.  branch, for which  the interest income  is effectively connected with
     its conduct of  a trade or  business in  the United States,  can obtain  an
     exemption  from the  withholding tax  by filing  Form 4224  (exemption from
     withholding of Tax on  Income Effectively Connected with  the Conduct of  a
     Trade or Business in the United States).
 
          Exemption  or  reduced  rate for  non-U.S.persons  resident  in treaty
     countries (Form 1001). Non-U.S. persons that are beneficial owners residing
     in a country that  has a tax  treaty with the United  States can obtain  an
     exemption  or reduced  tax rate (depending  on the treaty  terms) by filing
     Form 1001 (Ownership, Exemption or  Reduced Rate Class A2 Certificate).  If
     the  treaty  provides only  for  a reduced  rate,  withholding tax  will be
     imposed at that rate unless the filer alternately files Form W-8, Form 1001
     may be filed by the beneficial owner or his agent.
 
          Exemption for  U.S. persons  (Form  W-9). U.S.  persons can  obtain  a
     complete exemption from the withholding tax by filing Form W-9 (Request for
     Taxpayer Identification Number and Certification).
 
          U.S.  Federal  Income  Tax Reporting  Procedure.  The  Global Security
     holder, or in  the case of  a Form 1001  or a Form  4224 filer, his  agent,
     files  by submitting  the appropriate  form to  the person  through whom he
     holds (the clearing agency, in the case of persons holding directly on  the
     books  for the clearing agency).  Form W-8 and Form  1001 are effective for
     three calendar years and Form 4224 is effective for one calendar year.
 
          This summary does  not deal  with all  aspects of  federal income  tax
     withholding  that  may  be  relevant to  foreign  holders  of  these Global
     Securities. Investors are  advised to  consult their own  tax advisors  for
     specific  tax advice concerning their holding and disposing of these Global
     Securities.
 
                                      I-3



<PAGE>
<PAGE>
_____________________________________      _____________________________________
 
     NO  DEALER,  SALESMAN  OR OTHER  PERSON  HAS  BEEN AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO MAKE  ANY  REPRESENTATION NOT  CONTAINED IN  THIS  PROSPECTUS
SUPPLEMENT  OR  THE  PROSPECTUS  AND,  IF GIVEN  OR  MADE,  SUCH  INFORMATION OR
REPRESENTATION MUST  NOT  BE  RELIED  UPON AS  HAVING  BEEN  AUTHORIZED  BY  THE
DEPOSITOR  OR LEHMAN BROTHERS. THIS PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS DO
NOT CONSTITUTE AN OFFER OF ANY SECURITIES OTHER THAN THOSE TO WHICH THEY  RELATE
OR  AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, TO ANY PERSON IN ANY
JURISDICTION WHERE SUCH AN OFFER OR SOLICITATION WOULD BE UNLAWFUL. NEITHER  THE
DELIVERY  OF THIS  PROSPECTUS SUPPLEMENT  AND THE  PROSPECTUS NOR  ANY SALE MADE
HEREUNDER SHALL,  UNDER  ANY  CIRCUMSTANCES, CREATE  ANY  IMPLICATION  THAT  THE
INFORMATION  CONTAINED  HEREIN IS  CORRECT AS  OF ANY  TIME SUBSEQUENT  TO THEIR
RESPECTIVE DATES.
 
                            ------------------------
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                     PAGE
                                                     ----
<S>                                                  <C>
                  PROSPECTUS SUPPLEMENT
Summary...........................................   S-2
Risk Factors......................................   S-11
The Trust.........................................   S-12
Description of the Class A1 Notes.................   S-12
Description of the Class A2 Certificates..........   S-13
Description of the CABS...........................   S-15
The Depositor.....................................   S-21
The Indenture.....................................   S-22
The Trust Agreement...............................   S-26
The Swap Agreement................................   S-27
The Market Agent Agreement........................   S-28
The Administration Agreement......................   S-29
The Indenture Trustee.............................   S-29
The Owner Trustee.................................   S-29
Use of Proceeds...................................   S-29
Certain Federal Income Tax Consequences...........   S-29
State Tax Consequences............................   S-35
ERISA Considerations..............................   S-35
Legal Investment Considerations...................   S-37
Underwriting......................................   S-37
Legal Matters.....................................   S-38
Rating............................................   S-38
Index of Defined Terms............................   S-39
                       PROSPECTUS
Prospectus Supplement.............................     2
Available Information.............................     2
Incorporation of Certain Documents by Reference...     2
Reports to Holders................................     2
Summary of Terms..................................     3
Risk Factors......................................    12
Description of the Certificates...................    15
Trust Assets......................................    21
Enhancement.......................................    25
Servicing of Receivables..........................    27
The Agreements....................................    30
Certain Legal Aspects of the Receivables..........    36
The Depositor.....................................    38
Use of Proceeds...................................    39
Certain Federal Income Tax Considerations.........    39
State Tax Considerations..........................    45
ERISA Considerations..............................    45
Plan of Distribution..............................    46
Legal Matters.....................................    46
Experts...........................................    46
Additional Information............................    46
Glossary of Terms.................................    47
Annex I...........................................   I-1
</TABLE>
 
 
                                 $1,600,000,000
                                SHORT-TERM CARD
                              ACCOUNT TRUST 1995-1
 
                          $1,552,000,000 FLOATING RATE
                          ASSET BACKED NOTES, CLASS A1
                           $48,000,000 FLOATING RATE
                      ASSET BACKED CERTIFICATES, CLASS A2
 
                             LEHMAN ABS CORPORATION
                                  (DEPOSITOR)
                          ---------------------------
                             PROSPECTUS SUPPLEMENT
                               December 29, 1995
                          ---------------------------
                                LEHMAN BROTHERS
 
_____________________________________      _____________________________________
 



<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]



<PAGE>
<PAGE>
_____________________________________      _____________________________________
 
     NO  DEALER,  SALESMAN  OR OTHER  PERSON  HAS  BEEN AUTHORIZED  TO  GIVE ANY
INFORMATION  OR  TO  MAKE  ANY  REPRESENTATION  NOT  CONTAINED  IN  THIS  GLOBAL
PROSPECTUS  SUPPLEMENT OR  THE PROSPECTUS OR  THE PROSPECTUS  SUPPLEMENT AND, IF
GIVEN OR MADE,  SUCH INFORMATION OR  REPRESENTATION MUST NOT  BE RELIED UPON  AS
HAVING  BEEN  AUTHORIZED  BY  THE  DEPOSITOR  OR  LEHMAN  BROTHERS.  THIS GLOBAL
PROSPECTUS SUPPLEMENT AND THE  PROSPECTUS AND THE  PROSPECTUS SUPPLEMENT DO  NOT
CONSTITUTE  AN OFFER OF ANY SECURITIES OTHER  THAN THOSE TO WHICH THEY RELATE OR
AN OFFER TO SELL,  OR A SOLICITATION OF  AN OFFER TO BUY,  TO ANY PERSON IN  ANY
JURISDICTION  WHERE SUCH AN OFFER OR SOLICITATION WOULD BE UNLAWFUL. NEITHER THE
DELIVERY OF  THIS  GLOBAL  PROSPECTUS  SUPPLEMENT AND  THE  PROSPECTUS  AND  THE
PROSPECTUS   SUPPLEMENT   NOR  ANY   SALE  MADE   HEREUNDER  SHALL,   UNDER  ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT  THE INFORMATION CONTAINED HEREIN  IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THEIR RESPECTIVE DATES.
                            ------------------------
                               TABLE OF CONTENTS
 

<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                                 <C>
              GLOBAL PROSPECTUS SUPPLEMENT
Description of Securities........................    GS-2
The Depositor....................................    GS-3
General Information..............................    GS-3
                  PROSPECTUS SUPPLEMENT
Summary..........................................     S-2
Risk Factors.....................................    S-11
The Trust........................................    S-12
Description of the Class A1 Notes................    S-12
Description of the Class A2 Certificates.........    S-13
Description of the CABS..........................    S-15
The Depositor....................................    S-21
The Indenture....................................    S-22
The Trust Agreement..............................    S-26
The Swap Agreement...............................    S-27
The Market Agent Agreement.......................    S-28
The Administration Agreement.....................    S-29
The Indenture Trustee............................    S-29
The Owner Trustee................................    S-29
Use of Proceeds..................................    S-29
Certain Federal Income Tax Consequences..........    S-29
State Tax Consequences...........................    S-35
ERISA Considerations.............................    S-35
Legal Investment Considerations..................    S-37
Underwriting.....................................    S-37
Legal Matters....................................    S-38
Rating...........................................    S-38
Index of Defined Terms...........................    S-39
                       PROSPECTUS
Prospectus Supplement............................       2
Available Information............................       2
Incorporation of Certain Documents by
  Reference......................................       2
Reports to Holders...............................       2
Summary of Terms.................................       3
Risk Factors.....................................      12
Description of the Certificates..................      15
Trust Assets.....................................      21
Enhancement......................................      25
Servicing of Receivables.........................      27
The Agreements...................................      30
Certain Legal Aspects of the Receivables.........      36
The Depositor....................................      38
Use of Proceeds..................................      39
Certain Federal Income Tax Considerations........      39
State Tax Considerations.........................      45
ERISA Considerations.............................      45
Plan of Distribution.............................      46
Legal Matters....................................      46
Experts..........................................      46
Additional Information...........................      46
Glossary of Terms................................      47
Annex I..........................................     I-1
</TABLE>

                                 $1,600,000,000
                                SHORT-TERM CARD
                              ACCOUNT TRUST 1995-1
 
                          $1,552,000,000 FLOATING RATE
                          ASSET BACKED NOTES, CLASS A1
                           $48,000,000 FLOATING RATE
                      ASSET BACKED CERTIFICATES, CLASS A2
 
                             LEHMAN ABS CORPORATION
                                  (DEPOSITOR)
 
                          ---------------------------
                          GLOBAL PROSPECTUS SUPPLEMENT
                               December 29, 1995
                          ---------------------------
                                LEHMAN BROTHERS
 
_____________________________________      _____________________________________
 



<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]



<PAGE>
<PAGE>

                         PRINCIPAL OFFICE OF DEPOSITOR
                             Lehman ABS Corporation
                          Three World Financial Center
                            New York, New York 10285

                                 OWNER TRUSTEE
                            Wilmington Trust Company
                              Rodney Square North
                              Wilmington, DE 19890

                 INDENTURE TRUSTEE, ADMINISTRATOR AND REGISTRAR
                              The Bank of New York
                               101 Barclay Street
                            New York, New York 10286

                                 PAYING AGENTS
<TABLE>
<S>                                                                                       <C>
                    The Bank of New York                                          The Bank of New York
                     101 Barclay Street                                            46 Berkeley Street
                  New York, New York 10286                                           London WIX 6AA
                                                                                        England
 
                 LEGAL ADVISER TO DEPOSITOR                                 LEGAL ADVISER TO THE UNDERWRITER
                  as to United States Law                                       as to United States Law
                        Brown & Wood                                                  Brown & Wood
                   One World Trade Center                                        One World Trade Center
                  New York, New York 10048                                      New York, New York 10048
</TABLE>

 
                            ACCOUNTANTS TO DEPOSITOR
                                 Ernst & Young
                               787 Seventh Avenue
                            New York, New York 10019


                                  STATEMENT OF DIFFERENCES
The registered trademark symbol shall be expressed as............. 'r'

<PAGE>




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